Nifty
Sensex
:
:
11426.75
38524.03
85.60 (0.75%)
309.56 (0.81%)

Consumer Food

Rating :
67/99  (View)

BSE: 519156 | NSE: VADILALIND

751.95
6.35 (0.85%)
15-Oct-2019 | 1:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  748.95
  •  762.75
  •  746.05
  •  745.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8618
  •  64.80
  •  859.95
  •  414.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 538.48
  • 14.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 669.95
  • 0.17%
  • 3.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.62%
  • 0.00%
  • 24.78%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.17%
  • 10.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.51
  • 6.90
  • 5.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.20
  • 12.78
  • 4.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.71
  • 69.42
  • 20.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.87
  • 33.68
  • 28.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.46
  • 5.71
  • 5.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 10.28
  • 9.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
258.36
229.17
12.74%
0.00
126.15
-100.00%
94.13
74.09
27.05%
132.75
111.19
19.39%
Expenses
193.17
173.53
11.32%
0.00
117.68
-100.00%
91.79
82.32
11.50%
115.05
106.57
7.96%
EBITDA
65.19
55.64
17.16%
0.00
8.46
-100.00%
2.34
-8.23
-
17.69
4.62
282.90%
EBIDTM
25.23%
24.28%
0.00%
6.71%
2.48%
-11.11%
13.33%
4.15%
Other Income
2.57
1.96
31.12%
0.00
1.00
-100.00%
1.51
0.74
104.05%
3.73
1.43
160.84%
Interest
4.23
3.49
21.20%
0.00
4.82
-100.00%
3.25
3.30
-1.52%
3.02
3.16
-4.43%
Depreciation
5.96
4.31
38.28%
0.00
3.47
-100.00%
4.01
4.12
-2.67%
4.17
4.18
-0.24%
PBT
57.56
49.80
15.58%
0.00
1.18
-100.00%
-3.42
-14.91
-
14.22
-1.29
-
Tax
19.89
17.45
13.98%
0.00
0.37
-100.00%
-0.87
-5.52
-
4.24
-0.78
-
PAT
37.68
32.35
16.48%
0.00
0.81
-100.00%
-2.55
-9.39
-
9.99
-0.51
-
PATM
14.58%
14.12%
0.00%
0.64%
-2.70%
-12.67%
7.52%
-0.46%
EPS
52.41
45.00
16.47%
0.00
1.13
-100.00%
-3.54
-13.06
-
13.89
-0.71
-

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
-
567.11
550.33
482.21
449.74
406.30
367.31
323.66
284.27
238.30
190.72
Net Sales Growth
-
3.05%
14.13%
7.22%
10.69%
10.62%
13.49%
13.86%
19.29%
24.95%
 
Cost Of Goods Sold
-
294.99
312.53
261.76
195.14
195.72
155.11
140.03
125.78
143.36
87.77
Gross Profit
-
272.12
237.80
220.45
254.60
210.58
212.20
183.63
158.49
94.94
102.95
GP Margin
-
47.98%
43.21%
45.72%
56.61%
51.83%
57.77%
56.74%
55.75%
39.84%
53.98%
Total Expenditure
-
495.06
499.29
425.59
391.39
366.81
327.18
286.81
248.62
214.55
171.63
Power & Fuel Cost
-
34.45
32.05
30.66
29.99
28.05
29.69
26.63
23.03
18.80
14.78
% Of Sales
-
6.07%
5.82%
6.36%
6.67%
6.90%
8.08%
8.23%
8.10%
7.89%
7.75%
Employee Cost
-
53.76
39.20
28.74
22.84
19.58
18.68
14.91
12.89
10.80
10.01
% Of Sales
-
9.48%
7.12%
5.96%
5.08%
4.82%
5.09%
4.61%
4.53%
4.53%
5.25%
Manufacturing Exp.
-
49.05
44.78
37.87
84.46
74.51
75.53
63.73
52.89
13.54
38.62
% Of Sales
-
8.65%
8.14%
7.85%
18.78%
18.34%
20.56%
19.69%
18.61%
5.68%
20.25%
General & Admin Exp.
-
35.47
31.38
29.55
35.02
27.80
27.92
24.53
19.49
16.23
6.91
% Of Sales
-
6.25%
5.70%
6.13%
7.79%
6.84%
7.60%
7.58%
6.86%
6.81%
3.62%
Selling & Distn. Exp.
-
25.85
38.39
34.05
23.73
20.81
19.52
16.92
13.93
11.62
13.18
% Of Sales
-
4.56%
6.98%
7.06%
5.28%
5.12%
5.31%
5.23%
4.90%
4.88%
6.91%
Miscellaneous Exp.
-
1.49
0.96
2.96
0.21
0.35
0.73
0.05
0.61
0.21
13.18
% Of Sales
-
0.26%
0.17%
0.61%
0.05%
0.09%
0.20%
0.02%
0.21%
0.09%
0.19%
EBITDA
-
72.05
51.04
56.62
58.35
39.49
40.13
36.85
35.65
23.75
19.09
EBITDA Margin
-
12.70%
9.27%
11.74%
12.97%
9.72%
10.93%
11.39%
12.54%
9.97%
10.01%
Other Income
-
10.79
3.35
3.58
1.07
3.15
1.56
7.25
2.90
3.44
3.42
Interest
-
14.07
15.31
15.98
21.45
25.73
25.25
24.82
19.90
12.04
8.14
Depreciation
-
16.90
16.13
14.93
13.52
13.16
12.91
11.08
9.40
8.07
5.71
PBT
-
51.86
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
8.67
Tax
-
18.50
7.28
10.23
9.74
1.35
1.27
3.20
3.45
2.38
3.14
Tax Rate
-
35.67%
31.73%
34.93%
39.85%
36.10%
35.88%
38.98%
37.30%
33.62%
36.22%
PAT
-
33.36
15.66
19.09
14.70
2.39
2.27
5.03
5.80
4.69
5.52
PAT before Minority Interest
-
33.36
15.66
19.06
14.70
2.39
2.27
5.00
5.80
4.70
5.52
Minority Interest
-
0.00
0.00
0.03
0.00
0.00
0.00
0.03
0.00
-0.01
0.00
PAT Margin
-
5.88%
2.85%
3.96%
3.27%
0.59%
0.62%
1.55%
2.04%
1.97%
2.89%
PAT Growth
-
113.03%
-17.97%
29.86%
515.06%
5.29%
-54.87%
-13.28%
23.67%
-15.04%
 
Unadjusted EPS
-
46.41
21.79
26.56
20.46
3.33
3.20
6.96
8.06
6.53
7.68

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
207.35
175.28
160.84
127.30
113.78
113.39
113.04
109.88
42.71
39.54
Share Capital
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
Total Reserves
200.17
168.09
153.65
120.11
106.59
106.20
105.85
102.70
35.53
32.35
Non-Current Liabilities
89.05
100.47
60.97
66.18
77.77
97.17
89.06
94.76
70.91
97.70
Secured Loans
41.86
51.68
22.00
38.07
53.81
73.32
68.35
61.25
58.20
72.12
Unsecured Loans
16.13
19.31
12.39
7.49
7.44
8.67
7.26
22.22
4.77
20.09
Long Term Provisions
2.01
1.28
1.55
1.33
1.16
0.98
0.54
0.34
0.12
0.00
Current Liabilities
179.36
163.99
191.61
172.47
177.78
165.69
150.33
124.50
108.43
52.34
Trade Payables
68.67
78.60
83.89
71.03
64.94
58.91
39.69
44.86
17.87
37.86
Other Current Liabilities
39.86
29.94
41.18
43.89
46.33
43.24
34.43
27.12
19.38
9.39
Short Term Borrowings
65.64
53.05
64.60
53.98
64.23
60.65
73.70
49.75
68.64
0.00
Short Term Provisions
5.19
2.40
1.93
3.58
2.27
2.90
2.51
2.78
2.53
5.09
Total Liabilities
476.08
440.06
413.74
366.30
369.68
376.33
352.52
329.22
222.13
189.65
Net Block
267.12
256.52
250.76
224.60
225.52
228.14
207.38
196.32
96.65
53.44
Gross Block
413.61
388.23
367.66
354.60
342.25
336.28
302.36
280.17
152.02
101.00
Accumulated Depreciation
146.49
131.71
116.89
130.00
116.73
108.14
94.97
83.86
55.37
47.57
Non Current Assets
295.41
277.32
265.12
239.41
241.52
247.15
240.22
214.48
131.64
83.96
Capital Work in Progress
13.20
7.29
4.52
0.52
0.61
4.18
16.31
8.28
19.08
30.50
Non Current Investment
0.77
0.77
0.77
0.40
0.14
0.10
0.07
0.05
0.05
0.02
Long Term Loans & Adv.
11.21
9.50
5.46
13.35
14.57
14.04
15.74
9.22
15.20
0.00
Other Non Current Assets
3.11
3.25
3.60
0.54
0.67
0.69
0.72
0.60
0.66
0.00
Current Assets
180.68
162.75
148.61
126.89
128.15
129.19
112.29
114.75
90.49
105.07
Current Investments
0.01
0.02
0.03
0.01
0.01
0.01
0.01
0.01
0.02
0.05
Inventories
127.04
102.16
122.76
93.71
97.32
101.11
88.02
67.79
56.31
55.98
Sundry Debtors
31.03
42.61
10.89
21.58
15.58
15.27
12.76
32.50
23.48
32.76
Cash & Bank
8.61
4.61
5.93
4.22
5.08
3.28
1.73
2.16
1.30
2.66
Other Current Assets
13.98
5.61
2.08
3.30
10.15
9.52
9.76
12.30
9.39
13.63
Short Term Loans & Adv.
7.92
7.73
6.90
4.07
6.48
6.24
6.52
6.58
5.80
10.19
Net Current Assets
1.32
-1.25
-42.99
-45.58
-49.63
-36.50
-38.04
-9.75
-17.93
52.72
Total Assets
476.09
440.07
413.73
366.30
369.68
376.34
352.51
329.23
222.13
189.66

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
45.99
16.60
45.51
63.56
49.93
54.85
34.62
53.23
11.41
14.85
PBT
51.86
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
8.67
Adjustment
30.20
29.59
30.36
34.33
37.01
37.22
30.84
26.97
17.68
11.86
Changes in Working Capital
-21.14
-30.71
-7.42
8.71
10.61
14.48
-1.88
18.75
-9.79
-4.39
Cash after chg. in Working capital
60.93
21.83
52.23
67.48
51.36
55.24
37.16
54.97
14.97
16.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.94
-5.23
-6.72
-3.92
-1.43
-0.38
-2.54
-1.74
-3.55
-1.28
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
-32.82
-24.03
-23.08
-11.28
-7.81
-21.22
-23.70
-33.34
-45.63
-30.84
Net Fixed Assets
-29.20
-21.17
-17.49
-12.10
-2.22
-21.74
-30.04
-117.30
-39.42
-33.07
Net Investments
0.01
-1.34
-0.10
-0.21
0.00
0.11
0.00
0.01
0.00
1.72
Others
-3.63
-1.52
-5.49
1.03
-5.59
0.41
6.34
83.95
-6.21
0.51
Cash from Financing Activity
-9.58
6.11
-19.85
-52.92
-40.83
-32.99
-10.41
-20.09
33.54
16.64
Net Cash Inflow / Outflow
3.59
-1.31
2.59
-0.65
1.29
0.64
0.51
-0.21
-0.68
0.65
Opening Cash & Equivalents
2.50
3.81
1.22
3.52
2.22
1.58
1.07
1.28
1.87
1.45
Closing Cash & Equivalent
6.09
2.50
3.81
2.87
3.52
2.22
1.58
1.07
1.19
2.10

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.)
183.80
139.18
119.09
93.24
73.84
71.18
69.61
64.51
58.29
52.71
ROA
7.29%
3.67%
4.89%
4.00%
0.64%
0.62%
1.47%
2.10%
2.28%
3.37%
ROE
28.74%
16.88%
24.98%
24.49%
4.59%
4.49%
10.38%
13.13%
11.77%
15.37%
ROCE
25.93%
17.47%
23.19%
23.31%
13.96%
13.10%
15.88%
15.53%
12.27%
14.59%
Fixed Asset Turnover
1.41
1.47
1.37
1.32
1.23
1.18
1.14
1.33
1.89
1.93
Receivable days
23.50
17.59
12.01
14.72
13.54
13.63
24.95
35.45
42.93
59.71
Inventory Days
73.76
73.93
80.03
75.69
87.10
91.94
85.87
78.58
85.71
88.97
Payable days
54.82
62.94
57.56
47.17
49.94
47.75
54.32
46.78
35.66
33.38
Cash Conversion Cycle
42.43
28.57
34.47
43.24
50.71
57.82
56.50
67.25
92.99
115.30
Total Debt/Equity
1.06
1.36
1.36
1.82
2.86
3.25
3.44
3.18
3.33
2.43
Interest Cover
4.69
2.50
2.83
2.14
1.15
1.14
1.33
1.46
1.59
2.06

News Update


  • Care Ratings revises ratings of Vadilal Industries’ bank facilities
    27th Aug 2019, 15:32 PM

    The Long-term bank facilities rating has been revised from ‘BBB+’ to ‘BBB’

    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.