Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Construction - Real Estate

Rating :
54/99

BSE: 511726 | NSE: VIPULLTD

33.30
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  33.30
  •  33.40
  •  33.30
  •  33.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97317
  •  32.42
  •  34.65
  •  12.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 399.43
  • 16.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 618.49
  • N/A
  • 2.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.52%
  • 23.73%
  • 14.75%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 0.81%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.75
  • -19.81
  • 26.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.28
  • -11.24
  • 7.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.92
  • -
  • 28.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.23
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.22
  • -14.50
  • -12.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
157.14
6.28
2,402.23%
7.47
46.78
-84.03%
6.10
13.74
-55.60%
8.11
26.64
-69.56%
Expenses
78.28
11.17
600.81%
10.69
9.69
10.32%
12.39
19.10
-35.13%
12.77
37.37
-65.83%
EBITDA
78.85
-4.89
-
-3.22
37.10
-
-6.29
-5.36
-
-4.65
-10.73
-
EBIDTM
50.18%
-77.82%
-43.09%
79.29%
-103.00%
-39.04%
-57.37%
-40.26%
Other Income
13.54
2.33
481.12%
2.33
1.87
24.60%
2.10
2.05
2.44%
3.67
5.00
-26.60%
Interest
10.26
10.57
-2.93%
6.57
10.68
-38.48%
10.50
10.54
-0.38%
6.28
7.37
-14.79%
Depreciation
0.71
0.71
0.00%
0.72
0.68
5.88%
0.63
0.71
-11.27%
0.68
0.73
-6.85%
PBT
81.42
-13.84
-
-8.18
27.60
-
-15.32
-108.90
-
-8.24
-13.87
-
Tax
18.25
-0.01
-
8.91
8.83
0.91%
0.00
0.14
-100.00%
-0.99
0.00
-
PAT
63.17
-13.82
-
-17.09
18.77
-
-15.32
-109.03
-
-7.25
-13.87
-
PATM
40.20%
-220.11%
-228.77%
40.12%
-250.96%
-793.67%
-89.36%
-52.06%
EPS
5.27
-1.16
-
-1.42
1.56
-
-1.28
-9.10
-
-0.58
-1.17
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
178.82
74.92
138.24
37.22
176.47
225.89
283.92
232.13
184.91
234.03
261.45
Net Sales Growth
91.37%
-45.80%
271.41%
-78.91%
-21.88%
-20.44%
22.31%
25.54%
-20.99%
-10.49%
 
Cost Of Goods Sold
95.65
-8.34
9.92
20.21
-16.77
-3.04
57.30
35.62
23.48
82.60
109.22
Gross Profit
83.17
83.26
128.33
17.01
193.25
228.92
226.63
196.50
161.42
151.43
152.23
GP Margin
46.51%
111.13%
92.83%
45.70%
109.51%
101.34%
79.82%
84.65%
87.30%
64.71%
58.23%
Total Expenditure
114.13
58.76
164.08
89.56
202.61
196.55
253.31
213.21
171.63
223.60
252.66
Power & Fuel Cost
-
0.05
0.24
0.02
0.03
0.03
0.04
0.04
0.04
0.06
0.11
% Of Sales
-
0.07%
0.17%
0.05%
0.02%
0.01%
0.01%
0.02%
0.02%
0.03%
0.04%
Employee Cost
-
10.14
9.62
9.55
16.67
18.79
21.01
20.17
19.27
21.43
20.32
% Of Sales
-
13.53%
6.96%
25.66%
9.45%
8.32%
7.40%
8.69%
10.42%
9.16%
7.77%
Manufacturing Exp.
-
47.82
130.45
54.24
195.42
172.08
167.29
145.82
115.52
106.47
106.91
% Of Sales
-
63.83%
94.36%
145.73%
110.74%
76.18%
58.92%
62.82%
62.47%
45.49%
40.89%
General & Admin Exp.
-
8.77
6.78
4.23
6.38
5.34
5.20
5.28
6.73
7.07
4.58
% Of Sales
-
11.71%
4.90%
11.36%
3.62%
2.36%
1.83%
2.27%
3.64%
3.02%
1.75%
Selling & Distn. Exp.
-
0.33
0.44
0.53
0.79
2.54
2.26
4.60
6.39
4.63
5.20
% Of Sales
-
0.44%
0.32%
1.42%
0.45%
1.12%
0.80%
1.98%
3.46%
1.98%
1.99%
Miscellaneous Exp.
-
0.00
6.64
0.78
0.10
0.81
0.21
1.67
0.19
1.33
5.20
% Of Sales
-
0%
4.80%
2.10%
0.06%
0.36%
0.07%
0.72%
0.10%
0.57%
2.41%
EBITDA
64.69
16.16
-25.84
-52.34
-26.14
29.34
30.61
18.92
13.28
10.43
8.79
EBITDA Margin
36.18%
21.57%
-18.69%
-140.62%
-14.81%
12.99%
10.78%
8.15%
7.18%
4.46%
3.36%
Other Income
21.64
9.91
9.52
11.18
24.59
7.13
7.51
5.89
11.39
3.24
6.06
Interest
33.61
38.06
29.00
29.54
32.26
33.25
35.78
33.50
33.44
25.71
19.46
Depreciation
2.74
2.78
3.14
3.54
4.23
4.98
5.69
6.46
1.87
1.31
1.24
PBT
49.68
-14.78
-48.44
-74.24
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
Tax
26.17
7.96
-7.06
-17.59
-3.64
-2.93
1.49
-3.30
-0.75
-2.10
2.09
Tax Rate
52.68%
-7.28%
14.56%
24.16%
9.57%
166.48%
-44.48%
21.78%
7.05%
15.74%
-35.79%
PAT
23.51
-117.34
-41.83
-55.52
-34.39
1.17
-4.84
-11.85
-9.89
-10.94
-7.93
PAT before Minority Interest
23.51
-117.34
-41.83
-55.52
-34.39
1.17
-4.84
-11.85
-9.89
-11.24
-7.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.01
PAT Margin
13.15%
-156.62%
-30.26%
-149.17%
-19.49%
0.52%
-1.70%
-5.10%
-5.35%
-4.67%
-3.03%
PAT Growth
119.93%
-
-
-
-
-
-
-
-
-
 
EPS
1.96
-9.78
-3.49
-4.63
-2.87
0.10
-0.40
-0.99
-0.82
-0.91
-0.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
114.62
231.36
272.20
326.94
365.98
365.75
358.04
370.32
380.19
391.23
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
102.62
219.36
260.20
314.94
353.98
353.76
346.04
358.32
368.19
379.24
Non-Current Liabilities
28.12
64.54
97.19
355.04
466.65
468.75
309.80
344.34
299.92
181.20
Secured Loans
44.08
82.00
76.07
334.44
420.20
417.59
281.87
193.41
147.48
13.86
Unsecured Loans
26.95
22.76
25.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.30
0.30
1.12
0.00
0.00
0.00
0.00
Current Liabilities
1,240.73
1,491.15
1,468.31
1,186.92
1,006.63
857.32
815.57
732.42
647.79
631.09
Trade Payables
58.26
83.04
83.29
65.34
54.18
39.41
30.46
33.73
39.31
40.98
Other Current Liabilities
1,057.39
1,300.55
1,260.19
993.86
827.84
698.76
667.82
605.06
502.48
511.83
Short Term Borrowings
125.09
107.56
124.83
127.73
124.61
119.13
117.23
93.62
106.00
74.80
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.01
0.05
0.00
0.00
3.48
Total Liabilities
1,386.62
1,790.20
1,840.85
1,872.05
1,842.34
1,694.97
1,486.58
1,450.31
1,331.16
1,207.08
Net Block
48.21
59.20
62.47
65.81
76.91
91.97
88.42
71.43
28.44
29.34
Gross Block
91.14
100.07
101.17
102.03
106.12
116.20
106.96
83.65
39.07
38.59
Accumulated Depreciation
42.94
40.86
38.70
36.22
29.21
24.23
18.54
12.22
10.63
9.25
Non Current Assets
96.00
173.61
172.77
182.33
236.78
253.96
254.74
248.51
229.94
214.77
Capital Work in Progress
11.94
11.84
11.79
11.77
11.41
11.30
10.47
28.48
44.32
22.83
Non Current Investment
6.22
6.19
6.58
11.47
11.43
14.85
10.65
12.88
12.57
12.28
Long Term Loans & Adv.
19.34
88.91
86.65
84.58
115.29
113.37
142.79
134.54
134.47
150.33
Other Non Current Assets
10.28
7.45
0.69
8.70
21.74
22.47
2.41
1.18
10.14
0.00
Current Assets
1,290.62
1,616.59
1,668.08
1,689.73
1,605.56
1,441.02
1,231.84
1,201.80
1,101.22
992.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
773.73
950.56
1,022.53
1,037.30
986.60
920.62
791.94
757.08
709.65
668.15
Sundry Debtors
124.71
323.74
331.82
382.94
329.50
217.46
184.33
198.07
135.82
114.27
Cash & Bank
20.99
44.64
59.61
18.57
6.26
15.86
17.61
33.70
41.39
52.96
Other Current Assets
371.19
0.01
0.01
0.01
283.20
287.07
237.96
212.95
214.36
156.92
Short Term Loans & Adv.
371.18
297.64
254.11
250.90
283.19
287.06
237.94
212.95
214.36
156.92
Net Current Assets
49.89
125.44
199.78
502.81
598.93
583.69
416.27
469.38
453.43
361.22
Total Assets
1,386.62
1,790.20
1,840.85
1,872.06
1,842.34
1,694.98
1,486.58
1,450.31
1,331.16
1,207.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
420.52
17.24
258.46
116.00
-3.43
-165.62
-56.20
-46.00
-109.35
29.53
PBT
-109.41
-48.44
-74.24
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
Adjustment
32.54
23.16
18.00
31.04
30.32
35.69
37.48
24.30
24.75
16.59
Changes in Working Capital
499.96
44.38
314.13
126.02
-24.39
-203.15
-75.41
-58.33
-112.03
17.13
Cash after chg. in Working capital
423.09
19.10
257.89
119.02
4.18
-170.81
-53.08
-44.67
-100.62
27.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.57
-1.86
0.57
-3.03
-7.61
5.18
-3.12
-1.33
-8.74
1.65
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
8.81
16.08
15.98
7.48
21.34
4.40
-0.72
-18.32
-20.09
-6.73
Net Fixed Assets
0.51
1.11
0.86
3.40
-0.34
-0.54
-1.36
-0.15
-0.36
0.31
Net Investments
12.50
0.00
0.05
0.11
-0.01
0.00
0.00
0.00
0.00
-9.22
Others
-4.20
14.97
15.07
3.97
21.69
4.94
0.64
-18.17
-19.73
2.18
Cash from Financing Activity
-356.71
-43.00
-265.37
-114.91
-25.88
165.38
49.28
46.29
130.92
-22.06
Net Cash Inflow / Outflow
72.62
-9.69
9.08
8.57
-7.96
4.16
-7.64
-18.04
1.48
0.74
Opening Cash & Equivalents
13.16
22.85
13.77
5.21
13.17
9.01
16.65
32.12
30.64
29.90
Closing Cash & Equivalent
85.78
13.16
22.85
13.77
5.21
13.17
9.01
14.08
32.12
30.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
9.49
19.22
22.62
27.18
30.44
30.42
29.77
30.80
31.62
32.54
ROA
-7.39%
-2.30%
-2.99%
-1.85%
0.07%
-0.30%
-0.81%
-0.71%
-0.89%
-0.66%
ROE
-68.15%
-16.67%
-18.58%
-9.95%
0.32%
-1.34%
-3.26%
-2.64%
-2.92%
-2.01%
ROCE
-11.75%
-2.29%
-4.65%
-0.58%
3.08%
3.52%
2.35%
3.20%
2.04%
2.54%
Fixed Asset Turnover
0.78
1.37
0.37
1.70
2.03
2.54
2.44
3.01
6.03
7.09
Receivable days
1092.47
865.43
3504.99
736.78
441.90
258.26
300.65
329.55
195.03
151.61
Inventory Days
4200.49
2604.71
0.00
2093.05
1540.90
1100.79
1217.86
1447.65
1074.42
930.86
Payable days
-3090.22
3060.83
1342.26
108.97
87.30
50.37
54.83
81.23
67.96
65.34
Cash Conversion Cycle
8383.18
409.31
2162.72
2720.86
1895.51
1308.69
1463.69
1695.97
1201.48
1017.13
Total Debt/Equity
2.34
2.61
2.33
1.97
1.79
1.82
1.28
1.02
0.79
0.36
Interest Cover
-1.87
-0.69
-1.48
-0.18
0.95
0.91
0.55
0.68
0.48
0.70

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.