Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Household & Personal Products

Rating :
75/99  (View)

BSE: 507880 | NSE: VIPIND

400.90
-4.75 (-1.17%)
19-Jul-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  405.50
  •  407.35
  •  400.00
  •  405.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  228909
  •  917.70
  •  647.00
  •  375.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,738.90
  • 39.51
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,735.92
  • 0.80%
  • 9.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 4.23%
  • 21.91%
  • FII
  • DII
  • Others
  • 0.13%
  • 7.18%
  • 13.09%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.73
  • 11.24
  • 12.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 23.44
  • 11.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 25.54
  • 19.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.47
  • 29.90
  • 41.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.41
  • 7.33
  • 9.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.85
  • 21.20
  • 24.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
434.98
362.56
19.97%
430.09
337.99
27.25%
401.78
309.22
29.93%
517.81
406.57
27.36%
Expenses
395.41
308.25
28.28%
392.28
296.82
32.16%
350.71
272.63
28.64%
421.62
345.27
22.11%
EBITDA
39.57
54.31
-27.14%
37.81
41.17
-8.16%
51.07
36.59
39.57%
96.19
61.30
56.92%
EBIDTM
9.10%
14.98%
8.79%
12.18%
12.71%
11.83%
18.58%
15.08%
Other Income
1.97
2.35
-16.17%
2.74
1.92
42.71%
2.04
2.77
-26.35%
1.65
2.27
-27.31%
Interest
0.70
0.13
438.46%
0.73
0.12
508.33%
0.04
0.02
100.00%
0.02
0.03
-33.33%
Depreciation
4.65
3.48
33.62%
4.40
3.38
30.18%
3.89
2.97
30.98%
3.67
3.02
21.52%
PBT
36.19
53.05
-31.78%
35.42
39.59
-10.53%
49.18
36.37
35.22%
94.15
60.52
55.57%
Tax
10.91
18.00
-39.39%
11.59
12.70
-8.74%
16.37
12.54
30.54%
30.80
19.54
57.63%
PAT
25.28
35.05
-27.87%
23.83
26.89
-11.38%
32.81
23.83
37.68%
63.35
40.98
54.59%
PATM
5.81%
9.67%
5.54%
7.96%
8.17%
7.71%
12.23%
10.08%
EPS
1.79
2.48
-27.82%
1.69
1.90
-11.05%
2.32
1.69
37.28%
4.48
2.90
54.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,784.66
1,409.59
1,251.54
1,216.45
1,047.69
972.82
837.66
860.26
758.43
643.78
Net Sales Growth
-
26.61%
12.63%
2.88%
16.11%
7.70%
16.14%
-2.63%
13.43%
17.81%
 
Cost Of Goods Sold
-
878.16
711.68
676.02
662.71
572.74
532.32
445.29
414.09
352.61
276.15
Gross Profit
-
906.50
697.91
575.52
553.74
474.95
440.50
392.37
446.17
405.82
367.63
GP Margin
-
50.79%
49.51%
45.98%
45.52%
45.33%
45.28%
46.84%
51.86%
53.51%
57.10%
Total Expenditure
-
1,558.49
1,214.52
1,119.28
1,106.61
968.76
890.54
767.30
739.64
636.40
549.49
Power & Fuel Cost
-
19.17
13.19
12.34
14.27
13.45
13.07
13.43
12.17
10.92
11.46
% Of Sales
-
1.07%
0.94%
0.99%
1.17%
1.28%
1.34%
1.60%
1.41%
1.44%
1.78%
Employee Cost
-
201.07
159.39
139.67
125.86
109.69
93.32
84.74
81.65
75.63
66.54
% Of Sales
-
11.27%
11.31%
11.16%
10.35%
10.47%
9.59%
10.12%
9.49%
9.97%
10.34%
Manufacturing Exp.
-
57.62
10.68
8.88
9.32
64.96
58.49
50.47
47.56
47.41
51.44
% Of Sales
-
3.23%
0.76%
0.71%
0.77%
6.20%
6.01%
6.03%
5.53%
6.25%
7.99%
General & Admin Exp.
-
161.37
125.79
113.98
80.28
89.64
84.02
77.44
60.24
45.79
45.33
% Of Sales
-
9.04%
8.92%
9.11%
6.60%
8.56%
8.64%
9.24%
7.00%
6.04%
7.04%
Selling & Distn. Exp.
-
200.17
159.39
137.98
159.66
94.37
89.65
81.46
111.75
92.84
79.52
% Of Sales
-
11.22%
11.31%
11.02%
13.13%
9.01%
9.22%
9.72%
12.99%
12.24%
12.35%
Miscellaneous Exp.
-
40.93
34.40
30.41
54.51
23.91
19.67
14.47
12.18
11.20
79.52
% Of Sales
-
2.29%
2.44%
2.43%
4.48%
2.28%
2.02%
1.73%
1.42%
1.48%
2.96%
EBITDA
-
226.17
195.07
132.26
109.84
78.93
82.28
70.36
120.62
122.03
94.29
EBITDA Margin
-
12.67%
13.84%
10.57%
9.03%
7.53%
8.46%
8.40%
14.02%
16.09%
14.65%
Other Income
-
9.12
9.71
9.57
2.68
2.82
2.72
2.13
1.54
2.33
3.54
Interest
-
3.74
2.40
2.62
3.23
3.06
3.96
7.33
8.99
6.14
11.49
Depreciation
-
16.61
12.85
13.61
14.18
17.52
17.05
19.80
17.29
15.00
17.57
PBT
-
214.94
189.53
125.60
95.11
61.17
63.99
45.36
95.88
103.22
68.77
Tax
-
69.67
62.78
40.39
28.65
18.90
22.11
13.84
28.27
14.50
11.00
Tax Rate
-
32.41%
33.12%
32.16%
30.12%
28.86%
27.72%
30.51%
29.48%
14.05%
18.52%
PAT
-
145.27
126.75
85.21
66.46
46.59
57.64
31.52
67.61
88.72
48.39
PAT before Minority Interest
-
145.27
126.75
85.21
66.46
46.59
57.64
31.52
67.61
88.72
48.39
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.14%
8.99%
6.81%
5.46%
4.45%
5.93%
3.76%
7.86%
11.70%
7.52%
PAT Growth
-
14.61%
48.75%
28.21%
42.65%
-19.17%
82.87%
-53.38%
-23.79%
83.34%
 
Unadjusted EPS
-
10.28
8.97
6.03
4.70
3.30
4.08
2.23
4.78
6.28
17.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
581.38
489.09
407.90
339.31
305.75
287.02
257.55
242.57
201.27
146.46
Share Capital
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
Total Reserves
551.81
460.83
379.64
311.05
277.49
258.76
229.29
214.31
173.01
118.19
Non-Current Liabilities
9.50
4.54
3.80
2.77
1.44
2.46
22.82
58.03
9.00
87.93
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
Long Term Provisions
11.87
9.25
8.42
5.42
3.08
2.87
21.74
55.63
15.42
0.00
Current Liabilities
475.25
273.62
191.78
238.69
189.13
158.12
205.75
194.61
246.23
135.03
Trade Payables
318.40
212.48
145.38
160.81
119.04
99.10
71.74
65.76
53.29
39.01
Other Current Liabilities
65.09
56.61
43.51
38.51
20.44
20.35
17.68
18.23
27.49
31.02
Short Term Borrowings
86.15
0.00
0.00
14.28
31.03
16.08
39.98
84.15
102.82
0.00
Short Term Provisions
5.61
4.53
2.89
25.09
18.62
22.59
76.35
26.47
62.63
65.01
Total Liabilities
1,066.13
767.25
603.48
580.77
496.32
447.60
486.12
495.21
456.50
369.42
Net Block
114.51
76.05
59.58
66.56
71.29
84.87
77.63
82.88
80.18
81.32
Gross Block
161.34
101.84
72.85
278.70
276.56
291.83
294.01
280.15
261.65
248.21
Accumulated Depreciation
46.83
25.79
13.27
212.14
205.27
206.96
216.38
197.27
181.47
166.90
Non Current Assets
158.80
106.16
83.49
91.37
101.06
114.56
130.68
165.76
117.03
82.05
Capital Work in Progress
5.80
3.20
0.58
1.09
1.09
0.74
3.86
0.76
4.99
0.42
Non Current Investment
2.95
1.49
1.87
0.01
0.01
0.01
0.31
0.31
0.31
0.31
Long Term Loans & Adv.
29.69
18.58
15.11
18.78
24.17
28.94
48.88
81.81
31.55
0.00
Other Non Current Assets
5.85
6.84
6.35
4.93
4.50
0.00
0.00
0.00
0.00
0.00
Current Assets
907.33
661.09
519.99
489.40
395.26
333.04
355.44
329.45
339.47
287.37
Current Investments
0.00
71.37
67.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
527.35
316.52
282.63
287.42
226.89
175.62
145.24
144.12
119.06
86.92
Sundry Debtors
298.61
176.57
120.96
149.33
111.10
95.01
104.10
124.65
139.82
79.80
Cash & Bank
14.23
23.80
10.61
8.03
7.52
11.09
12.17
18.28
9.28
18.78
Other Current Assets
67.14
5.76
5.86
4.81
49.75
51.32
93.93
42.40
71.31
101.88
Short Term Loans & Adv.
54.35
67.07
32.06
39.81
24.18
25.31
81.49
32.63
62.42
92.72
Net Current Assets
432.08
387.47
328.21
250.71
206.13
174.92
149.69
134.84
93.24
152.34
Total Assets
1,066.13
767.25
603.48
580.77
496.32
447.60
486.12
495.21
456.50
369.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-55.91
85.85
126.54
53.38
13.59
50.26
73.71
84.07
12.81
83.90
PBT
214.94
189.53
125.60
95.11
65.49
79.75
45.36
95.88
103.22
68.77
Adjustment
13.18
8.93
9.76
15.19
12.50
0.60
21.29
21.66
17.72
39.18
Changes in Working Capital
-211.33
-48.59
30.04
-30.36
-43.39
-8.00
15.88
-5.26
-93.23
-11.56
Cash after chg. in Working capital
16.79
149.87
165.40
79.94
34.60
72.35
82.53
112.28
27.71
96.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.70
-64.02
-38.86
-26.56
-21.01
-22.09
-8.82
-28.21
-14.90
-12.49
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
15.92
-29.07
-72.90
-8.35
-2.88
-1.81
-14.93
-20.46
-18.27
-9.70
Net Fixed Assets
-35.88
-24.60
201.06
-0.80
15.85
19.44
-13.89
-15.33
-18.31
-3.44
Net Investments
55.45
-12.57
-69.21
-1.91
-8.71
-6.00
-3.19
0.00
1.65
0.66
Others
-3.65
8.10
-204.75
-5.64
-10.02
-15.25
2.15
-5.13
-1.61
-6.92
Cash from Financing Activity
30.58
-43.91
-51.48
-44.70
-13.87
-49.31
-63.03
-55.82
-4.34
-67.28
Net Cash Inflow / Outflow
-9.41
12.87
2.16
0.33
-3.16
-0.86
-4.25
7.79
-9.80
6.93
Opening Cash & Equivalents
20.22
7.66
5.50
5.17
8.30
9.16
13.41
5.62
15.42
11.85
Closing Cash & Equivalent
10.81
20.53
7.66
5.50
5.14
8.30
9.16
13.41
5.62
18.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
41.05
34.61
28.87
24.01
21.64
20.31
18.23
17.17
14.24
10.36
ROA
15.85%
18.49%
14.39%
12.34%
9.87%
12.35%
6.42%
14.21%
21.48%
12.91%
ROE
27.17%
28.26%
22.81%
20.61%
15.72%
21.17%
12.60%
30.47%
51.03%
38.96%
ROCE
37.81%
42.79%
33.68%
28.49%
21.43%
27.87%
16.88%
33.05%
40.38%
30.05%
Fixed Asset Turnover
13.33
16.59
7.43
4.45
3.74
3.37
2.98
3.23
3.03
2.66
Receivable days
48.62
37.46
37.76
38.51
35.37
36.79
48.88
55.20
51.96
47.26
Inventory Days
86.29
75.44
79.64
76.05
69.07
59.29
61.83
54.93
48.73
46.26
Payable days
61.16
57.19
53.98
47.85
43.22
37.55
36.15
30.52
27.09
33.23
Cash Conversion Cycle
73.76
55.71
63.43
66.71
61.22
58.52
74.56
79.60
73.59
60.29
Total Debt/Equity
0.15
0.00
0.00
0.04
0.10
0.06
0.16
0.35
0.53
0.60
Interest Cover
58.47
79.97
48.94
30.45
22.40
21.14
7.19
11.67
17.81
6.17

News Update


  • VIP Industries reports 28% fall in Q4 consolidated net profit
    8th May 2019, 12:40 PM

    Total consolidated income of the company rose 19.74% at Rs 436.95 crore for quarter ended March 31, 2019

    Read More
  • VIP Inds. - Quarterly Results
    7th May 2019, 13:43 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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