Nifty
Sensex
:
:
10906.95
36386.61
1.75 (0.02%)
12.53 (0.03%)

Consumer Food

Rating :
49/99  (View)

BSE: 519156 | NSE: VADILALIND

510.70
0.40 (0.08%)
18-Jan-2019 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  512.50
  •  515.45
  •  499.65
  •  510.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4726
  •  24.14
  •  997.00
  •  387.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 366.11
  • 10.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 497.85
  • 0.25%
  • 2.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.73%
  • 0.00%
  • 23.59%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.11%
  • 11.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.94
  • 8.42
  • 6.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.53
  • 4.93
  • -2.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.54
  • 47.15
  • 2.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.61
  • 37.52
  • 32.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.41
  • 5.65
  • 6.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.18
  • 10.39
  • 10.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
132.75
111.19
19.39%
229.17
242.53
-5.51%
126.15
0.00
0.00
73.82
0.00
0.00
Expenses
115.05
106.57
7.96%
173.53
197.65
-12.20%
117.68
0.00
0.00
81.83
0.00
0.00
EBITDA
17.69
4.62
282.90%
55.64
44.89
23.95%
8.46
0.00
0.00
-8.01
0.00
-
EBIDTM
13.33%
4.15%
24.28%
18.51%
6.71%
0.00%
-10.85%
0.00%
Other Income
3.73
1.43
160.84%
1.96
1.48
32.43%
1.00
0.00
0.00
0.51
0.00
0.00
Interest
3.02
3.16
-4.43%
3.49
4.04
-13.61%
4.82
0.00
0.00
3.30
0.00
0.00
Depreciation
4.17
4.18
-0.24%
4.31
4.36
-1.15%
3.47
0.00
0.00
4.11
0.00
0.00
PBT
14.22
-1.29
-
49.80
37.97
31.16%
1.18
0.00
0.00
-14.91
0.00
-
Tax
4.24
-0.78
-
17.45
13.21
32.10%
0.37
0.00
0.00
-5.52
0.00
-
PAT
9.99
-0.51
-
32.35
24.76
30.65%
0.81
0.00
0.00
-9.39
0.00
-
PATM
7.52%
-0.46%
14.12%
10.21%
0.64%
0.00%
-12.72%
0.00%
EPS
13.89
-0.71
-
45.00
34.43
30.70%
1.13
0.00
0.00
-13.06
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
561.89
550.33
482.21
449.74
406.30
367.31
323.66
284.27
238.30
190.72
149.27
Net Sales Growth
58.85%
14.13%
7.22%
10.69%
10.62%
13.49%
13.86%
19.29%
24.95%
27.77%
 
Cost Of Goods Sold
298.21
312.53
261.76
195.14
195.72
155.11
140.03
125.78
143.36
87.77
86.28
Gross Profit
263.68
237.80
220.45
254.60
210.58
212.20
183.63
158.49
94.94
102.95
62.99
GP Margin
46.93%
43.21%
45.72%
56.61%
51.83%
57.77%
56.74%
55.75%
39.84%
53.98%
42.20%
Total Expenditure
488.09
499.29
425.59
391.39
366.81
327.18
286.81
248.62
214.55
171.63
136.13
Power & Fuel Cost
-
32.05
30.66
29.99
28.05
29.69
26.63
23.03
18.80
14.78
12.76
% Of Sales
-
5.82%
6.36%
6.67%
6.90%
8.08%
8.23%
8.10%
7.89%
7.75%
8.55%
Employee Cost
-
39.20
28.74
22.84
19.58
18.68
14.91
12.89
10.80
10.01
8.16
% Of Sales
-
7.12%
5.96%
5.08%
4.82%
5.09%
4.61%
4.53%
4.53%
5.25%
5.47%
Manufacturing Exp.
-
44.78
37.87
84.46
74.51
75.53
63.73
52.89
13.54
38.62
11.55
% Of Sales
-
8.14%
7.85%
18.78%
18.34%
20.56%
19.69%
18.61%
5.68%
20.25%
7.74%
General & Admin Exp.
-
31.38
29.55
35.02
27.80
27.92
24.53
19.49
16.23
6.91
5.96
% Of Sales
-
5.70%
6.13%
7.79%
6.84%
7.60%
7.58%
6.86%
6.81%
3.62%
3.99%
Selling & Distn. Exp.
-
38.39
34.05
23.73
20.81
19.52
16.92
13.93
11.62
13.18
11.38
% Of Sales
-
6.98%
7.06%
5.28%
5.12%
5.31%
5.23%
4.90%
4.88%
6.91%
7.62%
Miscellaneous Exp.
-
0.96
2.96
0.21
0.35
0.73
0.05
0.61
0.21
0.36
11.38
% Of Sales
-
0.17%
0.61%
0.05%
0.09%
0.20%
0.02%
0.21%
0.09%
0.19%
0.03%
EBITDA
73.78
51.04
56.62
58.35
39.49
40.13
36.85
35.65
23.75
19.09
13.14
EBITDA Margin
13.13%
9.27%
11.74%
12.97%
9.72%
10.93%
11.39%
12.54%
9.97%
10.01%
8.80%
Other Income
7.20
3.35
3.58
1.07
3.15
1.56
7.25
2.90
3.44
3.42
2.42
Interest
14.63
15.31
15.98
21.45
25.73
25.25
24.82
19.90
12.04
8.14
8.34
Depreciation
16.06
16.13
14.93
13.52
13.16
12.91
11.08
9.40
8.07
5.71
4.88
PBT
50.29
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
8.67
2.35
Tax
16.54
7.28
10.23
9.74
1.35
1.27
3.20
3.45
2.38
3.14
1.26
Tax Rate
32.89%
31.73%
34.93%
39.85%
36.10%
35.88%
38.98%
37.30%
33.62%
36.22%
53.62%
PAT
33.76
15.66
19.09
14.70
2.39
2.27
5.03
5.80
4.69
5.52
1.09
PAT before Minority Interest
33.76
15.66
19.06
14.70
2.39
2.27
5.00
5.80
4.70
5.52
1.09
Minority Interest
0.00
0.00
0.03
0.00
0.00
0.00
0.03
0.00
-0.01
0.00
0.00
PAT Margin
6.01%
2.85%
3.96%
3.27%
0.59%
0.62%
1.55%
2.04%
1.97%
2.89%
0.73%
PAT Growth
39.22%
-17.97%
29.86%
515.06%
5.29%
-54.87%
-13.28%
23.67%
-15.04%
406.42%
 
Unadjusted EPS
46.96
21.79
26.56
20.46
3.33
3.20
6.96
8.06
6.53
7.68
1.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
175.28
160.84
127.30
113.78
113.39
113.04
109.88
42.71
39.54
35.66
Share Capital
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
Total Reserves
168.09
153.65
120.11
106.59
106.20
105.85
102.70
35.53
32.35
28.47
Non-Current Liabilities
100.47
60.97
66.18
77.77
97.17
89.06
94.76
70.91
97.70
72.07
Secured Loans
51.68
22.00
38.07
53.81
73.32
68.35
61.25
58.20
72.12
54.25
Unsecured Loans
19.31
12.39
7.49
7.44
8.67
7.26
22.22
4.77
20.09
12.04
Long Term Provisions
1.28
1.55
1.33
1.16
0.98
0.54
0.34
0.12
0.00
0.00
Current Liabilities
163.99
191.61
172.47
177.78
165.69
150.33
124.50
108.43
52.34
30.49
Trade Payables
78.60
83.89
71.03
64.94
58.91
39.69
44.86
17.87
37.86
21.15
Other Current Liabilities
29.94
41.18
43.89
46.33
43.24
34.43
27.12
19.38
9.39
6.57
Short Term Borrowings
53.05
64.60
53.98
64.23
60.65
73.70
49.75
68.64
0.00
0.00
Short Term Provisions
2.40
1.93
3.58
2.27
2.90
2.51
2.78
2.53
5.09
2.77
Total Liabilities
440.06
413.74
366.30
369.68
376.33
352.52
329.22
222.13
189.65
138.29
Net Block
256.52
250.76
224.60
225.52
228.14
207.38
196.32
96.65
53.44
54.45
Gross Block
388.23
367.66
354.60
342.25
336.28
302.36
280.17
152.02
101.00
96.67
Accumulated Depreciation
131.71
116.89
130.00
116.73
108.14
94.97
83.86
55.37
47.57
42.22
Non Current Assets
277.32
265.12
239.41
241.52
247.15
240.22
214.48
131.64
83.96
57.90
Capital Work in Progress
7.29
4.52
0.52
0.61
4.18
16.31
8.28
19.08
30.50
1.59
Non Current Investment
0.77
0.77
0.40
0.14
0.10
0.07
0.05
0.05
0.02
1.86
Long Term Loans & Adv.
9.50
5.46
13.35
14.57
14.04
15.74
9.22
15.20
0.00
0.00
Other Non Current Assets
3.25
3.60
0.54
0.67
0.69
0.72
0.60
0.66
0.00
0.00
Current Assets
162.75
148.61
126.89
128.15
129.19
112.29
114.75
90.49
105.07
79.96
Current Investments
0.02
0.03
0.01
0.01
0.01
0.01
0.01
0.02
0.05
0.05
Inventories
102.16
122.76
93.71
97.32
101.11
88.02
67.79
56.31
55.98
37.00
Sundry Debtors
42.61
10.89
21.58
15.58
15.27
12.76
32.50
23.48
32.76
29.64
Cash & Bank
4.61
5.93
4.22
5.08
3.28
1.73
2.16
1.30
2.66
1.65
Other Current Assets
13.34
2.08
3.30
3.67
9.52
9.76
12.30
9.39
13.63
11.62
Short Term Loans & Adv.
7.73
6.90
4.07
6.48
6.24
6.52
6.58
5.80
10.19
9.91
Net Current Assets
-1.25
-42.99
-45.58
-49.63
-36.50
-38.04
-9.75
-17.93
52.72
49.48
Total Assets
440.07
413.73
366.30
369.68
376.34
352.51
329.23
222.13
189.66
138.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
16.60
45.51
63.56
49.93
54.85
34.62
53.23
11.41
14.85
4.81
PBT
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
8.67
2.18
Adjustment
29.59
30.36
34.33
37.01
37.22
30.84
26.97
17.68
11.86
12.21
Changes in Working Capital
-30.71
-7.42
8.71
10.61
14.48
-1.88
18.75
-9.79
-4.39
-8.53
Cash after chg. in Working capital
21.83
52.23
67.48
51.36
55.24
37.16
54.97
14.97
16.14
5.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.23
-6.72
-3.92
-1.43
-0.38
-2.54
-1.74
-3.55
-1.28
-1.05
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
-24.03
-23.08
-11.28
-7.81
-21.22
-23.70
-33.34
-45.63
-30.84
-6.98
Net Fixed Assets
-21.17
-17.49
-12.10
-2.22
-21.74
-30.04
-117.30
-39.42
-33.07
-7.95
Net Investments
-1.34
-0.10
-0.21
0.00
0.11
0.00
0.01
0.00
1.72
0.01
Others
-1.52
-5.49
1.03
-5.59
0.41
6.34
83.95
-6.21
0.51
0.96
Cash from Financing Activity
6.11
-19.85
-52.92
-40.83
-32.99
-10.41
-20.09
33.54
16.64
2.12
Net Cash Inflow / Outflow
-1.31
2.59
-0.65
1.29
0.64
0.51
-0.21
-0.68
0.65
-0.05
Opening Cash & Equivalents
3.81
1.22
3.52
2.22
1.58
1.07
1.28
1.87
1.45
1.50
Closing Cash & Equivalent
2.50
3.81
2.87
3.52
2.22
1.58
1.07
1.19
2.10
1.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
139.18
119.09
93.24
73.84
71.18
69.61
64.51
58.29
52.71
47.31
ROA
3.67%
4.89%
4.00%
0.64%
0.62%
1.47%
2.10%
2.28%
3.37%
0.82%
ROE
16.88%
24.98%
24.49%
4.59%
4.49%
10.38%
13.13%
11.77%
15.37%
3.21%
ROCE
17.47%
23.19%
23.31%
13.96%
13.10%
15.88%
15.53%
12.27%
14.59%
11.29%
Fixed Asset Turnover
1.47
1.37
1.32
1.23
1.18
1.14
1.33
1.89
1.93
1.66
Receivable days
17.59
12.01
14.72
13.54
13.63
24.95
35.45
42.93
59.71
69.51
Inventory Days
73.93
80.03
75.69
87.10
91.94
85.87
78.58
85.71
88.97
82.66
Payable days
62.94
57.56
47.17
49.94
47.75
54.32
46.78
35.66
33.38
31.40
Cash Conversion Cycle
28.57
34.47
43.24
50.71
57.82
56.50
67.25
92.99
115.30
120.78
Total Debt/Equity
1.36
1.36
1.82
2.86
3.25
3.44
3.18
3.33
2.43
1.95
Interest Cover
2.50
2.83
2.14
1.15
1.14
1.33
1.46
1.59
2.06
1.28

News Update


  • Vadilal Industries turns black in Q2FY19
    28th Nov 2018, 11:32 AM

    The company has reported consolidated net profit of Rs 9.99 crore for the quarter under review

    Read More
  • Vadilal Industries - Quarterly Results
    27th Nov 2018, 22:14 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.