Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Construction - Real Estate

Rating :
34/99

BSE: 511726 | NSE: VIPULLTD

12.95
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 13.10
  • 13.10
  • 12.75
  • 12.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6760
  •  0.87
  •  30.05
  •  11.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 155.62
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 713.58
  • N/A
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.43%
  • 0.00%
  • 12.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 24.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.37
  • -13.41
  • -7.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -0.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 53.93
  • 6.75

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.19
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.60
  • -7.52
  • -33.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
46.78
17.00
175.18%
13.74
17.90
-23.24%
26.64
16.79
58.67%
76.70
2.03
3,678.33%
Expenses
9.69
37.72
-74.31%
19.10
16.71
14.30%
37.37
29.99
24.61%
72.27
23.88
202.64%
EBITDA
37.10
-20.71
-
-5.36
1.19
-
-10.73
-13.20
-
4.43
-21.85
-
EBIDTM
79.29%
-121.84%
-39.04%
6.63%
-40.26%
-78.57%
5.77%
-1,075.30%
Other Income
1.87
1.22
53.28%
2.05
1.71
19.88%
5.00
5.06
-1.19%
1.59
2.77
-42.60%
Interest
10.68
7.13
49.79%
10.54
6.92
52.31%
7.37
5.01
47.11%
7.57
7.91
-4.30%
Depreciation
0.68
0.80
-15.00%
0.71
0.80
-11.25%
0.73
0.87
-16.09%
0.81
0.89
-8.99%
PBT
27.51
-27.43
-
-108.90
-4.83
-
-13.87
-12.58
-
-2.37
-27.88
-
Tax
8.83
-5.85
-
0.14
-0.67
-
0.00
-4.08
-
-0.54
-6.28
-
PAT
18.67
-21.58
-
-109.03
-4.16
-
-13.87
-8.49
-
-1.83
-21.60
-
PATM
39.92%
-126.90%
-793.67%
-23.24%
-52.06%
-50.57%
-2.38%
-1,062.80%
EPS
1.56
-1.80
-
-9.10
-0.35
-
-1.17
-0.74
-
-0.16
-1.80
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
163.86
138.24
37.22
176.47
225.89
283.92
232.13
184.91
234.03
261.45
413.35
Net Sales Growth
205.03%
271.41%
-78.91%
-21.88%
-20.44%
22.31%
25.54%
-20.99%
-10.49%
-36.75%
 
Cost Of Goods Sold
118.30
9.92
20.21
-16.77
-3.04
57.30
35.62
23.48
82.60
109.22
248.30
Gross Profit
45.56
128.33
17.01
193.25
228.92
226.63
196.50
161.42
151.43
152.23
165.04
GP Margin
27.80%
92.83%
45.70%
109.51%
101.34%
79.82%
84.65%
87.30%
64.71%
58.23%
39.93%
Total Expenditure
138.43
164.07
89.56
202.61
196.55
253.31
213.21
171.63
223.60
252.66
375.63
Power & Fuel Cost
-
0.01
0.02
0.03
0.03
0.04
0.04
0.04
0.06
0.11
0.10
% Of Sales
-
0.01%
0.05%
0.02%
0.01%
0.01%
0.02%
0.02%
0.03%
0.04%
0.02%
Employee Cost
-
9.62
9.55
16.67
18.79
21.01
20.17
19.27
21.43
20.32
20.09
% Of Sales
-
6.96%
25.66%
9.45%
8.32%
7.40%
8.69%
10.42%
9.16%
7.77%
4.86%
Manufacturing Exp.
-
130.45
54.24
195.42
172.08
167.29
145.82
115.52
106.47
106.91
76.83
% Of Sales
-
94.36%
145.73%
110.74%
76.18%
58.92%
62.82%
62.47%
45.49%
40.89%
18.59%
General & Admin Exp.
-
6.77
4.23
6.38
5.34
5.20
5.28
6.73
7.07
4.58
2.36
% Of Sales
-
4.90%
11.36%
3.62%
2.36%
1.83%
2.27%
3.64%
3.02%
1.75%
0.57%
Selling & Distn. Exp.
-
0.67
0.53
0.79
2.54
2.26
4.60
6.39
4.63
5.20
14.76
% Of Sales
-
0.48%
1.42%
0.45%
1.12%
0.80%
1.98%
3.46%
1.98%
1.99%
3.57%
Miscellaneous Exp.
-
6.64
0.78
0.10
0.81
0.21
1.67
0.19
1.33
6.31
14.76
% Of Sales
-
4.80%
2.10%
0.06%
0.36%
0.07%
0.72%
0.10%
0.57%
2.41%
3.19%
EBITDA
25.44
-25.83
-52.34
-26.14
29.34
30.61
18.92
13.28
10.43
8.79
37.72
EBITDA Margin
15.53%
-18.68%
-140.62%
-14.81%
12.99%
10.78%
8.15%
7.18%
4.46%
3.36%
9.13%
Other Income
10.51
9.52
11.18
24.59
7.13
7.51
5.89
11.39
3.24
6.06
2.41
Interest
36.16
29.00
29.54
32.26
33.25
35.78
33.50
33.44
25.71
19.46
18.11
Depreciation
2.93
3.14
3.54
4.23
4.98
5.69
6.46
1.87
1.31
1.24
1.37
PBT
-97.63
-48.44
-74.24
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
Tax
8.43
-7.06
-17.59
-3.64
-2.93
1.49
-3.30
-0.75
-2.10
2.09
7.63
Tax Rate
-8.63%
14.56%
24.16%
9.57%
166.48%
-44.48%
21.78%
7.05%
15.74%
-35.79%
36.97%
PAT
-106.06
-41.83
-55.52
-34.39
1.17
-4.84
-11.85
-9.89
-10.94
-7.93
9.45
PAT before Minority Interest
-106.06
-41.83
-55.52
-34.39
1.17
-4.84
-11.85
-9.89
-11.24
-7.94
13.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.01
-3.56
PAT Margin
-64.73%
-30.26%
-149.17%
-19.49%
0.52%
-1.70%
-5.10%
-5.35%
-4.67%
-3.03%
2.29%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-8.84
-3.49
-4.63
-2.87
0.10
-0.40
-0.99
-0.82
-0.91
-0.66
0.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
231.36
272.20
326.94
365.98
365.75
358.04
370.32
380.19
391.23
399.86
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
219.36
260.20
314.94
353.98
353.76
346.04
358.32
368.19
379.24
387.87
Non-Current Liabilities
64.54
97.19
355.04
466.65
468.75
309.80
344.34
299.92
181.20
145.14
Secured Loans
82.00
76.07
334.44
420.20
417.59
281.87
193.41
147.48
13.86
31.09
Unsecured Loans
22.76
25.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.30
0.30
1.12
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,491.15
1,468.31
1,186.92
1,006.63
857.32
815.57
732.42
647.79
631.09
646.25
Trade Payables
83.04
83.29
65.34
54.18
39.41
30.46
33.73
39.31
40.98
49.68
Other Current Liabilities
1,300.55
1,260.19
993.86
827.84
698.76
667.82
605.06
502.48
511.83
533.71
Short Term Borrowings
107.56
124.83
127.73
124.61
119.13
117.23
93.62
106.00
74.80
58.48
Short Term Provisions
0.00
0.00
0.00
0.00
0.01
0.05
0.00
0.00
3.48
4.39
Total Liabilities
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
1,194.82
Net Block
59.20
62.47
65.81
76.91
91.97
88.42
71.43
28.44
29.34
26.86
Gross Block
100.07
101.17
102.03
106.12
116.20
106.96
83.65
39.07
38.59
35.15
Accumulated Depreciation
40.86
38.70
36.22
29.21
24.23
18.54
12.22
10.63
9.25
8.29
Non Current Assets
173.61
172.77
182.33
236.78
253.96
254.74
248.51
229.94
214.77
207.33
Capital Work in Progress
11.84
11.79
11.77
11.41
11.30
10.47
28.48
44.32
22.83
18.28
Non Current Investment
6.19
6.58
11.47
11.43
14.85
10.65
12.88
12.57
12.28
9.72
Long Term Loans & Adv.
88.91
86.65
84.58
115.29
113.37
142.79
134.54
134.47
150.33
152.48
Other Non Current Assets
7.45
0.69
8.70
21.74
22.47
2.41
1.18
10.14
0.00
0.00
Current Assets
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
987.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
950.56
1,022.53
1,037.30
986.60
920.62
791.94
757.08
709.65
668.15
665.43
Sundry Debtors
323.74
331.82
382.94
329.50
217.46
184.33
198.07
135.82
114.27
102.93
Cash & Bank
44.64
59.61
18.57
6.26
15.86
17.61
33.70
41.39
52.96
51.88
Other Current Assets
297.65
0.01
0.01
0.01
287.07
237.96
212.95
214.36
156.92
167.26
Short Term Loans & Adv.
297.64
254.11
250.90
283.19
287.06
237.94
212.95
214.36
156.92
166.97
Net Current Assets
125.44
199.78
502.81
598.93
583.69
416.27
469.38
453.43
361.22
341.25
Total Assets
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
1,194.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
17.24
258.46
116.00
-3.43
-165.62
-56.20
-46.00
-109.35
29.53
31.88
PBT
-48.44
-74.24
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
Adjustment
23.16
18.00
31.04
30.32
35.69
37.48
24.30
24.75
16.59
17.52
Changes in Working Capital
44.38
314.13
126.02
-24.39
-203.15
-75.41
-58.33
-112.03
17.13
-0.28
Cash after chg. in Working capital
19.10
257.89
119.02
4.18
-170.81
-53.08
-44.67
-100.62
27.87
37.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.86
0.57
-3.03
-7.61
5.18
-3.12
-1.33
-8.74
1.65
-6.01
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
16.08
15.98
7.48
21.34
4.40
-0.72
-18.32
-20.09
-6.73
-9.92
Net Fixed Assets
1.11
0.86
3.40
-0.34
-0.54
-1.36
-0.15
-0.36
0.31
-1.08
Net Investments
0.00
0.05
0.11
-0.01
0.00
0.00
0.00
0.00
-9.22
-0.05
Others
14.97
15.07
3.97
21.69
4.94
0.64
-18.17
-19.73
2.18
-8.79
Cash from Financing Activity
-43.00
-265.37
-114.91
-25.88
165.38
49.28
46.29
130.92
-22.06
-29.82
Net Cash Inflow / Outflow
-9.69
9.08
8.57
-7.96
4.16
-7.64
-18.04
1.48
0.74
-7.86
Opening Cash & Equivalents
22.85
13.77
5.21
13.17
9.01
16.65
32.12
30.64
29.90
37.76
Closing Cash & Equivalent
13.16
22.85
13.77
5.21
13.17
9.01
14.08
32.12
30.64
29.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
19.22
22.62
27.18
30.44
30.42
29.77
30.80
31.62
32.54
33.26
ROA
-2.30%
-2.99%
-1.85%
0.07%
-0.30%
-0.81%
-0.71%
-0.89%
-0.66%
1.07%
ROE
-16.67%
-18.58%
-9.95%
0.32%
-1.34%
-3.26%
-2.64%
-2.92%
-2.01%
3.29%
ROCE
-2.29%
-4.65%
-0.58%
3.08%
3.52%
2.35%
3.20%
2.04%
2.54%
7.15%
Fixed Asset Turnover
1.37
0.37
1.70
2.03
2.54
2.44
3.01
6.03
7.09
11.95
Receivable days
865.43
3504.99
736.78
441.90
258.26
300.65
329.55
195.03
151.61
89.68
Inventory Days
2604.71
0.00
2093.05
1540.90
1100.79
1217.86
1447.65
1074.42
930.86
620.04
Payable days
3060.83
1342.26
108.97
87.30
50.37
54.83
81.23
67.96
65.34
46.75
Cash Conversion Cycle
409.31
2162.72
2720.86
1895.51
1308.69
1463.69
1695.97
1201.48
1017.13
662.97
Total Debt/Equity
2.61
2.33
1.97
1.79
1.82
1.28
1.02
0.79
0.36
0.36
Interest Cover
-0.69
-1.48
-0.18
0.95
0.91
0.55
0.68
0.48
0.70
2.14

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.