Nifty
Sensex
:
:
11928.45
39747.28
84.35 (0.71%)
312.56 (0.79%)

Diamond & Jewellery

Rating :
80/99  (View)

BSE: 532156 | NSE: VAIBHAVGBL

722.00
27.90 (4.02%)
27-May-2019 | 12:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  695.00
  •  729.00
  •  694.95
  •  694.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19909
  •  143.74
  •  775.70
  •  577.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,237.26
  • 14.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,236.36
  • N/A
  • 3.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.08%
  • 1.43%
  • 11.53%
  • FII
  • DII
  • Others
  • 0.05%
  • 10.27%
  • 13.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.23
  • 3.95
  • 7.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.86
  • 20.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.91
  • 41.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.55
  • 22.15
  • 23.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.17
  • 4.76
  • 3.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 14.36
  • 14.33

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
461.53
422.12
9.34%
510.59
461.63
10.61%
451.73
353.31
27.86%
385.92
328.50
17.48%
Expenses
419.82
387.63
8.30%
442.49
401.89
10.10%
398.77
324.83
22.76%
349.65
309.48
12.98%
EBITDA
41.71
34.50
20.90%
68.10
59.74
13.99%
52.97
28.49
85.92%
36.27
19.02
90.69%
EBIDTM
9.04%
8.17%
13.34%
12.94%
11.73%
8.06%
9.40%
5.79%
Other Income
5.10
6.57
-22.37%
3.12
2.01
55.22%
2.02
2.50
-19.20%
8.13
6.07
33.94%
Interest
1.25
1.25
0.00%
0.56
0.91
-38.46%
1.25
0.70
78.57%
1.59
1.43
11.19%
Depreciation
6.28
5.75
9.22%
6.20
5.63
10.12%
6.16
6.65
-7.37%
5.96
7.42
-19.68%
PBT
39.27
34.07
15.26%
64.46
55.20
16.78%
47.58
23.64
101.27%
36.84
16.24
126.85%
Tax
6.82
2.16
215.74%
11.95
9.67
23.58%
8.42
3.68
128.80%
6.80
1.17
481.20%
PAT
32.45
31.91
1.69%
52.51
45.53
15.33%
39.16
19.96
96.19%
30.05
15.07
99.40%
PATM
7.03%
7.56%
10.28%
9.86%
8.67%
5.65%
7.79%
4.59%
EPS
9.94
9.79
1.53%
16.09
13.98
15.09%
12.01
6.13
95.92%
9.22
4.63
99.14%

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
1,809.77
1,575.40
1,438.94
1,276.65
1,375.52
1,298.27
892.89
646.50
525.83
338.18
594.77
Net Sales Growth
15.60%
9.48%
12.71%
-7.19%
5.95%
45.40%
38.11%
22.95%
55.49%
-43.14%
 
Cost Of Goods Sold
604.27
564.14
502.37
391.64
445.98
430.53
302.25
228.00
206.65
197.77
379.59
Gross Profit
1,205.50
1,011.26
936.58
885.01
929.54
867.73
590.64
418.50
319.17
140.41
215.17
GP Margin
66.61%
64.19%
65.09%
69.32%
67.58%
66.84%
66.15%
64.73%
60.70%
41.52%
36.18%
Total Expenditure
1,610.73
1,426.97
1,352.73
1,218.31
1,241.56
1,156.05
829.00
572.51
472.44
365.85
721.07
Power & Fuel Cost
-
4.54
4.50
3.58
3.19
2.25
1.70
1.27
1.03
0.91
0.99
% Of Sales
-
0.29%
0.31%
0.28%
0.23%
0.17%
0.19%
0.20%
0.20%
0.27%
0.17%
Employee Cost
-
271.01
250.20
233.70
216.42
206.90
141.93
90.46
67.57
48.31
97.51
% Of Sales
-
17.20%
17.39%
18.31%
15.73%
15.94%
15.90%
13.99%
12.85%
14.29%
16.39%
Manufacturing Exp.
-
68.46
68.79
76.98
88.84
76.97
55.87
33.67
28.99
17.98
26.46
% Of Sales
-
4.35%
4.78%
6.03%
6.46%
5.93%
6.26%
5.21%
5.51%
5.32%
4.45%
General & Admin Exp.
-
86.50
80.32
74.68
58.90
54.01
33.34
23.09
19.49
74.61
140.65
% Of Sales
-
5.49%
5.58%
5.85%
4.28%
4.16%
3.73%
3.57%
3.71%
22.06%
23.65%
Selling & Distn. Exp.
-
410.92
426.96
423.97
406.45
367.20
274.49
183.11
133.70
22.96
46.75
% Of Sales
-
26.08%
29.67%
33.21%
29.55%
28.28%
30.74%
28.32%
25.43%
6.79%
7.86%
Miscellaneous Exp.
-
21.41
19.60
13.76
21.80
18.19
19.41
12.91
15.02
3.30
46.75
% Of Sales
-
1.36%
1.36%
1.08%
1.58%
1.40%
2.17%
2.00%
2.86%
0.98%
4.90%
EBITDA
199.05
148.43
86.21
58.34
133.96
142.22
63.89
73.99
53.39
-27.67
-126.30
EBITDA Margin
11.00%
9.42%
5.99%
4.57%
9.74%
10.95%
7.16%
11.44%
10.15%
-8.18%
-21.24%
Other Income
18.37
10.47
15.70
16.92
12.93
35.04
37.66
28.32
11.67
5.22
7.84
Interest
4.65
4.30
6.41
6.82
7.33
14.50
14.46
14.44
14.54
26.33
22.16
Depreciation
24.60
25.45
29.41
23.65
11.88
7.47
7.32
9.08
8.11
8.75
12.46
PBT
188.15
129.15
66.09
44.80
127.67
155.28
79.78
78.79
42.40
-57.53
-153.09
Tax
33.99
16.68
1.51
4.97
24.50
2.75
1.66
0.23
0.00
0.00
0.53
Tax Rate
18.07%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
0.33%
0.00%
0.00%
-0.22%
PAT
154.17
112.47
64.58
39.81
103.17
152.53
-85.61
68.51
43.10
-68.01
-240.36
PAT before Minority Interest
154.17
112.47
64.58
39.82
103.17
152.53
-85.61
68.51
43.10
-68.01
-240.96
Minority Interest
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.60
PAT Margin
8.52%
7.14%
4.49%
3.12%
7.50%
11.75%
-9.59%
10.60%
8.20%
-20.11%
-40.41%
PAT Growth
37.08%
74.16%
62.22%
-61.41%
-32.36%
278.17%
-224.96%
58.96%
163.37%
71.70%
 
Unadjusted EPS
47.26
34.55
19.85
12.27
32.01
47.63
-27.07
21.47
13.46
-21.59
-75.96

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
550.15
434.39
367.36
327.93
232.98
159.14
265.34
205.08
185.66
216.86
Share Capital
32.58
32.53
32.50
32.38
32.18
76.06
75.70
75.70
75.70
75.70
Total Reserves
502.31
390.01
334.84
295.51
200.72
82.92
189.43
129.17
109.70
132.79
Non-Current Liabilities
-27.67
-18.62
-2.25
1.80
19.26
48.84
66.71
103.81
200.22
215.68
Secured Loans
0.00
0.00
2.14
0.00
15.91
43.90
61.72
100.67
198.75
210.65
Unsecured Loans
0.00
0.00
0.00
0.00
2.10
3.80
3.80
2.04
1.75
5.14
Long Term Provisions
3.75
4.36
2.33
2.42
1.28
1.31
1.45
1.48
0.00
0.00
Current Liabilities
208.93
237.21
247.43
199.83
226.17
192.85
182.14
138.97
48.82
77.31
Trade Payables
102.66
114.24
106.46
74.32
69.34
44.77
46.09
23.37
30.35
40.57
Other Current Liabilities
18.09
24.29
26.48
31.12
71.93
49.22
41.46
29.02
17.10
35.80
Short Term Borrowings
66.58
82.72
107.02
76.20
78.38
95.48
94.34
86.47
0.00
0.00
Short Term Provisions
21.60
15.96
7.47
18.19
6.52
3.37
0.24
0.11
1.37
0.94
Total Liabilities
731.41
652.98
612.55
529.56
478.41
400.83
514.19
447.86
434.70
509.85
Net Block
119.75
126.19
125.80
75.86
66.14
57.65
202.64
203.04
206.79
221.07
Gross Block
186.85
172.93
220.35
146.06
125.70
120.00
257.29
244.97
240.49
258.51
Accumulated Depreciation
67.10
46.74
94.55
70.19
59.57
62.35
54.66
41.94
33.70
37.44
Non Current Assets
132.70
143.75
152.73
115.39
99.74
69.30
204.20
204.97
219.97
244.37
Capital Work in Progress
0.00
0.00
2.82
1.16
0.00
0.03
0.04
1.48
0.00
0.20
Non Current Investment
0.00
0.41
2.88
3.08
2.95
0.02
0.02
0.01
13.18
23.11
Long Term Loans & Adv.
12.19
17.15
21.23
35.30
30.65
11.60
1.51
0.44
0.00
0.00
Other Non Current Assets
0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
598.72
509.22
459.83
414.17
378.68
331.53
309.99
242.90
214.74
265.48
Current Investments
11.51
4.21
0.75
0.00
0.00
0.06
13.07
17.17
0.00
0.00
Inventories
351.59
303.62
297.48
228.29
196.15
209.08
171.79
147.88
156.67
184.74
Sundry Debtors
129.01
96.03
66.48
47.51
66.36
35.58
37.46
23.39
12.51
39.08
Cash & Bank
67.48
74.64
55.64
96.26
72.06
45.90
18.68
20.11
11.74
14.59
Other Current Assets
39.14
19.31
22.65
21.74
44.10
40.91
68.98
34.35
33.82
27.07
Short Term Loans & Adv.
23.14
11.41
16.82
20.36
21.42
19.96
42.09
29.29
33.80
27.06
Net Current Assets
389.79
272.01
212.40
214.34
152.50
138.68
127.85
103.93
165.91
188.17
Total Assets
731.42
652.97
612.56
529.56
478.42
400.83
514.19
447.87
434.71
509.85

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
40.85
74.17
-24.60
115.15
177.63
78.88
46.54
53.76
-26.93
34.62
PBT
129.15
66.09
44.80
127.67
155.28
-83.95
68.74
42.40
-57.53
-153.09
Adjustment
33.56
37.05
29.97
20.32
31.38
183.90
21.46
21.88
24.76
27.53
Changes in Working Capital
-105.68
-16.42
-81.88
-15.59
-2.80
-19.50
-43.55
-10.41
6.01
159.89
Cash after chg. in Working capital
57.02
86.72
-7.11
132.40
183.86
80.45
46.64
53.87
-26.76
34.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.18
-12.55
-17.49
-17.25
-6.24
-1.57
-0.10
-0.11
-0.17
-0.31
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
-21.36
-19.99
-41.18
-32.74
-35.88
0.26
-2.73
-9.76
9.09
-17.24
Net Fixed Assets
-1.81
16.10
-24.08
-12.65
3.24
-4.73
-3.24
-3.31
-0.96
3.25
Net Investments
-7.30
-3.46
-53.24
-27.79
2.66
43.41
0.00
18.90
0.00
98.73
Others
-12.25
-32.63
36.14
7.70
-41.78
-38.42
0.51
-25.35
10.05
-119.22
Cash from Financing Activity
-24.19
-29.89
30.00
-63.68
-107.97
-30.28
-47.98
-36.34
14.99
-53.45
Net Cash Inflow / Outflow
-4.70
24.30
-35.78
18.73
33.77
48.86
-4.17
7.66
-2.85
-36.07
Opening Cash & Equivalents
72.46
53.77
91.35
42.63
40.53
13.59
17.76
10.10
14.59
50.66
Closing Cash & Equivalent
66.56
72.46
54.51
61.35
42.63
40.53
13.59
17.76
11.74
14.59

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.)
164.16
129.87
113.03
101.26
72.38
35.86
69.76
50.75
44.61
51.89
ROA
16.25%
10.21%
6.97%
20.47%
34.70%
-18.71%
14.24%
9.77%
-14.40%
-35.81%
ROE
23.49%
16.35%
11.46%
36.79%
87.69%
-50.94%
35.87%
28.52%
-44.47%
-83.90%
ROCE
23.50%
14.52%
11.69%
35.46%
50.13%
-18.21%
19.58%
14.54%
-10.18%
-39.28%
Fixed Asset Turnover
8.76
7.32
6.97
10.12
10.57
4.73
2.57
2.17
1.36
2.17
Receivable days
26.07
20.61
16.30
15.11
14.33
14.93
17.18
12.46
27.84
42.34
Inventory Days
75.90
76.24
75.16
56.31
56.96
77.85
90.24
105.70
184.24
173.69
Payable days
28.71
30.28
27.90
21.55
19.32
20.35
22.52
21.48
51.40
70.91
Cash Conversion Cycle
73.26
66.57
63.56
49.88
51.98
72.42
84.90
96.69
160.68
145.13
Total Debt/Equity
0.12
0.20
0.30
0.23
0.53
1.01
0.67
0.98
1.08
1.04
Interest Cover
31.06
11.32
7.57
18.41
11.71
-4.81
5.76
3.96
-1.58
-9.85

News Update


  • Vaibhav Global moves up to 147th position in Fortune India's Next 500 list
    26th Mar 2019, 09:56 AM

    The company has consistently improved its ranking from 219 in the same list in 2017 to 162 in 2018

    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.