Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Household & Personal Products

Rating :
76/99  (View)

BSE: 507880 | NSE: VIPIND

437.95
2.20 (0.50%)
15-Nov-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  432.30
  •  440.95
  •  432.30
  •  435.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  195218
  •  854.96
  •  567.00
  •  342.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,184.05
  • 52.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,255.97
  • 0.73%
  • 10.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 3.99%
  • 22.25%
  • FII
  • DII
  • Others
  • 0.16%
  • 7.77%
  • 12.37%

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
  • 27.99
  • 31.89
  • 43.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.39
  • 7.62
  • 9.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.04
  • 21.55
  • 25.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
412.27
401.78
2.61%
564.18
517.81
8.96%
434.98
362.56
19.97%
430.09
337.99
27.25%
Expenses
346.03
350.71
-1.33%
439.10
421.56
4.16%
395.41
308.25
28.28%
392.28
296.82
32.16%
EBITDA
66.24
51.07
29.70%
125.08
96.25
29.95%
39.57
54.31
-27.14%
37.81
41.17
-8.16%
EBIDTM
16.07%
12.71%
22.17%
18.59%
9.10%
14.98%
8.79%
12.18%
Other Income
2.70
2.04
32.35%
2.59
1.59
62.89%
1.97
2.35
-16.17%
2.74
1.92
42.71%
Interest
6.99
0.04
17,375.00%
5.28
0.02
26,300.00%
0.70
0.13
438.46%
0.73
0.12
508.33%
Depreciation
21.17
3.89
444.22%
19.21
3.67
423.43%
4.65
3.48
33.62%
4.40
3.38
30.18%
PBT
40.78
49.18
-17.08%
54.68
94.15
-41.92%
36.19
53.05
-31.78%
35.42
39.59
-10.53%
Tax
7.86
16.37
-51.99%
19.60
30.80
-36.36%
10.91
18.00
-39.39%
11.59
12.70
-8.74%
PAT
32.92
32.81
0.34%
35.08
63.35
-44.63%
25.28
35.05
-27.87%
23.83
26.89
-11.38%
PATM
7.99%
8.17%
6.22%
12.23%
5.81%
9.67%
5.54%
7.96%
EPS
2.33
2.32
0.43%
2.48
4.48
-44.64%
1.79
2.48
-27.82%
1.69
1.90
-11.05%

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
1,841.52
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
13.66%
26.61%
12.63%
2.88%
16.11%
7.70%
16.14%
-2.63%
13.43%
17.81%
 
Cost Of Goods Sold
929.96
878.16
686.57
676.02
662.71
572.74
532.32
445.29
414.09
352.61
276.15
Gross Profit
911.56
906.50
723.02
575.52
553.74
474.95
440.50
392.37
446.17
405.82
367.63
GP Margin
49.50%
50.79%
51.29%
45.98%
45.52%
45.33%
45.28%
46.84%
51.86%
53.51%
57.10%
Total Expenditure
1,572.82
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
35.79
8.88
9.32
64.96
58.49
50.47
47.56
47.41
51.44
% Of Sales
-
3.23%
2.54%
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
268.70
226.17
195.07
132.26
109.84
78.93
82.28
70.36
120.62
122.03
94.29
EBITDA Margin
14.59%
12.67%
13.84%
10.57%
9.03%
7.53%
8.46%
8.40%
14.02%
16.09%
14.65%
Other Income
10.00
9.12
9.71
9.57
2.68
2.82
2.72
2.13
1.54
2.33
3.54
Interest
13.70
3.74
2.40
2.62
3.23
3.06
3.96
7.33
8.99
6.14
11.49
Depreciation
49.43
16.61
12.85
13.61
14.18
17.52
17.05
19.80
17.29
15.00
17.57
PBT
167.07
214.94
189.53
125.60
95.11
61.17
63.99
45.36
95.88
103.22
68.77
Tax
49.96
69.67
62.78
40.39
28.65
18.90
22.11
13.84
28.27
14.50
11.00
Tax Rate
29.90%
32.41%
33.12%
32.16%
30.12%
28.86%
27.72%
30.51%
29.48%
14.05%
18.52%
PAT
117.11
145.27
126.75
85.21
66.46
46.59
57.64
31.52
67.61
88.72
48.39
PAT before Minority Interest
117.11
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
0.00
PAT Margin
6.36%
8.14%
8.99%
6.81%
5.46%
4.45%
5.93%
3.76%
7.86%
11.70%
7.52%
PAT Growth
-25.93%
14.61%
48.75%
28.21%
42.65%
-19.17%
82.87%
-53.38%
-23.79%
83.34%
 
Unadjusted EPS
8.29
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
6.15
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
272.01
191.78
238.69
189.13
158.12
205.75
194.61
246.23
135.03
Trade Payables
318.40
212.07
145.38
160.81
119.04
99.10
71.74
65.76
53.29
39.01
Other Current Liabilities
65.09
55.41
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
106.39
72.85
278.70
276.56
291.83
294.01
280.15
261.65
248.21
Accumulated Depreciation
46.83
30.34
13.27
212.14
205.27
206.96
216.38
197.27
181.47
166.90
Non Current Assets
158.80
107.97
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
21.31
15.11
18.78
24.17
28.94
48.88
81.81
31.55
0.00
Other Non Current Assets
5.85
5.92
6.35
4.93
4.50
0.00
0.00
0.00
0.00
0.00
Current Assets
907.33
659.28
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
176.88
120.96
149.33
111.10
95.01
104.10
124.65
139.82
79.80
Cash & Bank
14.23
23.49
10.61
8.03
7.52
11.09
12.17
18.28
9.28
18.78
Other Current Assets
67.14
6.76
5.86
4.81
49.75
51.32
93.93
42.40
71.31
101.88
Short Term Loans & Adv.
54.35
64.26
32.06
39.81
24.18
25.31
81.49
32.63
62.42
92.72
Net Current Assets
432.08
387.27
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
85.19
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
9.14
9.76
15.19
12.50
0.60
21.29
21.66
17.72
39.18
Changes in Working Capital
-211.33
-49.46
30.04
-30.36
-43.39
-8.00
15.88
-5.26
-93.23
-11.56
Cash after chg. in Working capital
16.79
149.21
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
-28.65
-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
8.52
-204.75
-5.64
-10.02
-15.25
2.15
-5.13
-1.61
-6.92
Cash from Financing Activity
30.58
-43.98
-51.48
-44.70
-13.87
-49.31
-63.03
-55.82
-4.34
-67.28
Net Cash Inflow / Outflow
-9.41
12.56
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
20.22
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
15.80
7.43
4.45
3.74
3.37
2.98
3.23
3.03
2.66
Receivable days
48.62
38.38
37.76
38.51
35.37
36.79
48.88
55.20
51.96
47.26
Inventory Days
86.29
77.20
79.64
76.05
69.07
59.29
61.83
54.93
48.73
46.26
Payable days
61.16
57.12
53.98
47.85
43.22
37.55
36.15
30.52
27.09
33.23
Cash Conversion Cycle
73.76
58.46
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 Inds. - Quarterly Results
    7th Nov 2019, 12:41 PM

    Read More
  • VIP Industries aims 9-10% growth in FY20
    9th Sep 2019, 10:11 AM

    The company grew at 26 per cent last fiscal to Rs 1,784 crore, and at 9 per cent in the first quarter of 2019- 20

    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.