Nifty
Sensex
:
:
11921.50
40445.15
-96.90 (-0.81%)
-334.44 (-0.82%)

Retailing

Rating :
70/99  (View)

BSE: 532156 | NSE: VAIBHAVGBL

849.85
-1.80 (-0.21%)
06-Dec-2019 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  850.95
  •  865.75
  •  837.15
  •  851.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2698
  •  22.93
  •  950.00
  •  596.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,721.25
  • 16.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,561.67
  • 1.18%
  • 3.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.28%
  • 1.08%
  • 9.99%
  • FII
  • DII
  • Others
  • 0.01%
  • 17.30%
  • 14.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.29
  • 5.69
  • 8.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.18
  • 8.70
  • 18.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.45
  • 8.37
  • 33.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.16
  • 21.96
  • 19.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.38
  • 4.10
  • 3.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 13.83
  • 14.01

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
485.19
451.73
7.41%
439.96
390.12
12.78%
461.53
423.97
8.86%
510.59
461.63
10.61%
Expenses
418.85
398.77
5.04%
389.12
349.65
11.29%
419.82
385.78
8.82%
442.49
401.89
10.10%
EBITDA
66.34
52.97
25.24%
50.84
40.48
25.59%
41.71
38.19
9.22%
68.10
59.74
13.99%
EBIDTM
13.67%
11.73%
11.55%
10.38%
9.04%
9.01%
13.34%
12.94%
Other Income
3.24
2.02
60.40%
3.72
3.92
-5.10%
5.10
2.87
77.70%
3.12
2.01
55.22%
Interest
1.05
1.25
-16.00%
1.03
1.59
-35.22%
1.25
1.25
0.00%
0.56
0.91
-38.46%
Depreciation
7.60
6.16
23.38%
8.36
5.96
40.27%
6.28
5.75
9.22%
6.20
5.63
10.12%
PBT
60.94
47.58
28.08%
45.16
36.84
22.58%
39.27
34.07
15.26%
64.46
55.20
16.78%
Tax
11.98
8.42
42.28%
9.15
6.80
34.56%
6.82
2.16
215.74%
11.95
9.67
23.58%
PAT
48.95
39.16
25.00%
36.01
30.05
19.83%
32.45
31.91
1.69%
52.51
45.53
15.33%
PATM
10.09%
8.67%
8.19%
7.70%
7.03%
7.53%
10.28%
9.86%
EPS
15.05
12.01
25.31%
10.98
9.22
19.09%
9.94
9.79
1.53%
16.09
13.98
15.09%

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
1,897.27
1,813.98
1,570.66
1,438.94
1,276.65
1,375.52
1,298.27
892.89
646.50
525.83
338.18
Net Sales Growth
9.83%
15.49%
9.15%
12.71%
-7.19%
5.95%
45.40%
38.11%
22.95%
55.49%
 
Cost Of Goods Sold
628.16
604.27
564.14
502.37
391.64
445.98
430.53
302.25
228.00
206.65
197.77
Gross Profit
1,269.11
1,209.71
1,006.52
936.58
885.01
929.54
867.73
590.64
418.50
319.17
140.41
GP Margin
66.89%
66.69%
64.08%
65.09%
69.32%
67.58%
66.84%
66.15%
64.73%
60.70%
41.52%
Total Expenditure
1,670.28
1,610.73
1,422.23
1,352.73
1,218.31
1,241.56
1,156.05
829.00
572.51
472.44
365.85
Power & Fuel Cost
-
4.60
4.54
4.50
3.58
3.19
2.25
1.70
1.27
1.03
0.91
% Of Sales
-
0.25%
0.29%
0.31%
0.28%
0.23%
0.17%
0.19%
0.20%
0.20%
0.27%
Employee Cost
-
336.91
271.01
250.20
233.70
216.42
206.90
141.93
90.46
67.57
48.31
% Of Sales
-
18.57%
17.25%
17.39%
18.31%
15.73%
15.94%
15.90%
13.99%
12.85%
14.29%
Manufacturing Exp.
-
75.37
68.71
68.79
76.98
88.84
76.97
55.87
33.67
28.99
17.98
% Of Sales
-
4.15%
4.37%
4.78%
6.03%
6.46%
5.93%
6.26%
5.21%
5.51%
5.32%
General & Admin Exp.
-
74.08
73.66
80.32
74.68
58.90
54.01
33.34
23.09
19.49
74.61
% Of Sales
-
4.08%
4.69%
5.58%
5.85%
4.28%
4.16%
3.73%
3.57%
3.71%
22.06%
Selling & Distn. Exp.
-
480.18
419.75
426.96
423.97
406.45
367.20
274.49
183.11
133.70
22.96
% Of Sales
-
26.47%
26.72%
29.67%
33.21%
29.55%
28.28%
30.74%
28.32%
25.43%
6.79%
Miscellaneous Exp.
-
35.32
20.42
19.60
13.76
21.80
18.19
19.41
12.91
15.02
22.96
% Of Sales
-
1.95%
1.30%
1.36%
1.08%
1.58%
1.40%
2.17%
2.00%
2.86%
0.98%
EBITDA
226.99
203.25
148.43
86.21
58.34
133.96
142.22
63.89
73.99
53.39
-27.67
EBITDA Margin
11.96%
11.20%
9.45%
5.99%
4.57%
9.74%
10.95%
7.16%
11.44%
10.15%
-8.18%
Other Income
15.18
14.17
10.47
15.70
16.92
12.93
35.04
37.66
28.32
11.67
5.22
Interest
3.89
4.66
4.30
6.41
6.82
7.33
14.50
14.46
14.44
14.54
26.33
Depreciation
28.44
24.61
25.45
29.41
23.65
11.88
7.47
7.32
9.08
8.11
8.75
PBT
209.83
188.16
129.15
66.09
44.80
127.67
155.28
79.78
78.79
42.40
-57.53
Tax
39.90
33.99
16.68
1.51
4.97
24.50
2.75
1.66
0.23
0.00
0.00
Tax Rate
19.02%
18.06%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
0.33%
0.00%
0.00%
PAT
169.92
154.17
112.47
64.58
39.81
103.17
152.53
-85.61
68.51
43.10
-68.01
PAT before Minority Interest
169.92
154.17
112.47
64.58
39.82
103.17
152.53
-85.61
68.51
43.10
-68.01
Minority Interest
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.96%
8.50%
7.16%
4.49%
3.12%
7.50%
11.75%
-9.59%
10.60%
8.20%
-20.11%
PAT Growth
15.87%
37.08%
74.16%
62.22%
-61.41%
-32.36%
278.17%
-224.96%
58.96%
163.37%
 
Unadjusted EPS
52.06
47.27
34.55
19.85
12.27
32.01
47.63
-27.07
21.47
13.46
-21.59

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
696.68
550.15
434.39
367.36
327.93
232.98
159.14
265.34
205.08
185.66
Share Capital
32.66
32.58
32.53
32.50
32.38
32.18
76.06
75.70
75.70
75.70
Total Reserves
645.27
502.26
390.01
334.84
295.51
200.72
82.92
189.43
129.17
109.70
Non-Current Liabilities
-6.65
-27.67
-18.62
-2.25
1.80
19.26
48.84
66.71
103.81
200.22
Secured Loans
0.00
0.00
0.00
2.14
0.00
15.91
43.90
61.72
100.67
198.75
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.10
3.80
3.80
2.04
1.75
Long Term Provisions
3.84
3.75
4.36
2.33
2.42
1.28
1.31
1.45
1.48
0.00
Current Liabilities
241.99
208.93
237.21
247.43
199.83
226.17
192.85
182.14
138.97
48.82
Trade Payables
123.03
102.66
114.24
106.46
74.32
69.34
44.77
46.09
23.37
30.35
Other Current Liabilities
28.65
18.09
24.29
26.48
31.12
71.93
49.22
41.46
29.02
17.10
Short Term Borrowings
66.40
66.58
82.72
107.02
76.20
78.38
95.48
94.34
86.47
0.00
Short Term Provisions
23.91
21.60
15.96
7.47
18.19
6.52
3.37
0.24
0.11
1.37
Total Liabilities
932.02
731.41
652.98
612.55
529.56
478.41
400.83
514.19
447.86
434.70
Net Block
115.86
119.75
126.19
125.80
75.86
66.14
57.65
202.64
203.04
206.79
Gross Block
221.34
195.46
172.93
220.35
146.06
125.70
120.00
257.29
244.97
240.49
Accumulated Depreciation
105.47
75.71
46.74
94.55
70.19
59.57
62.35
54.66
41.94
33.70
Non Current Assets
138.01
132.70
143.75
152.73
115.39
99.74
69.30
204.20
204.97
219.97
Capital Work in Progress
1.39
0.00
0.00
2.82
1.16
0.00
0.03
0.04
1.48
0.00
Non Current Investment
0.00
0.00
0.41
2.88
3.08
2.95
0.02
0.02
0.01
13.18
Long Term Loans & Adv.
17.79
12.19
17.15
21.23
35.30
30.65
11.60
1.51
0.44
0.00
Other Non Current Assets
2.96
0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
794.00
598.72
509.22
459.83
414.17
378.68
331.53
309.99
242.90
214.74
Current Investments
18.01
11.51
4.21
0.75
0.00
0.00
0.06
13.07
17.17
0.00
Inventories
396.13
351.59
303.62
297.48
228.29
196.15
209.08
171.79
147.88
156.67
Sundry Debtors
117.78
129.01
96.03
66.48
47.51
66.36
35.58
37.46
23.39
12.51
Cash & Bank
225.97
67.48
74.64
55.64
96.26
72.06
45.90
18.68
20.11
11.74
Other Current Assets
36.11
16.89
19.31
22.65
42.10
44.10
40.91
68.98
34.35
33.82
Short Term Loans & Adv.
13.80
22.25
11.41
16.82
20.36
21.42
19.96
42.09
29.29
33.80
Net Current Assets
552.01
389.79
272.01
212.40
214.34
152.50
138.68
127.85
103.93
165.91
Total Assets
932.01
731.42
652.97
612.56
529.56
478.42
400.83
514.19
447.87
434.71

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
204.25
40.85
74.17
-24.60
115.15
177.63
78.88
46.54
53.76
-26.93
PBT
188.16
129.15
66.09
44.80
127.67
155.28
-83.95
68.74
42.40
-57.53
Adjustment
46.71
35.30
37.05
29.97
20.32
31.38
183.90
21.46
21.88
24.76
Changes in Working Capital
-10.01
-107.43
-16.42
-81.88
-15.59
-2.80
-19.50
-43.55
-10.41
6.01
Cash after chg. in Working capital
224.86
57.03
86.72
-7.11
132.40
183.86
80.45
46.64
53.87
-26.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.61
-16.18
-12.55
-17.49
-17.25
-6.24
-1.57
-0.10
-0.11
-0.17
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
-24.45
-21.36
-19.99
-41.18
-32.74
-35.88
0.26
-2.73
-9.76
9.09
Net Fixed Assets
-5.08
-2.26
16.10
-24.08
-12.65
3.24
-4.73
-3.24
-3.31
-0.96
Net Investments
-6.50
-7.30
-3.46
-53.24
-27.79
2.66
43.41
0.00
18.90
0.00
Others
-12.87
-11.80
-32.63
36.14
7.70
-41.78
-38.42
0.51
-25.35
10.05
Cash from Financing Activity
-22.81
-24.20
-29.89
30.00
-63.68
-107.97
-30.28
-47.98
-36.34
14.99
Net Cash Inflow / Outflow
156.99
-4.70
24.30
-35.78
18.73
33.77
48.86
-4.17
7.66
-2.85
Opening Cash & Equivalents
66.56
72.46
53.77
91.35
42.63
40.53
13.59
17.76
10.10
14.59
Closing Cash & Equivalent
225.96
66.56
72.46
54.51
61.35
42.63
40.53
13.59
17.76
11.74

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.)
207.56
164.14
129.87
113.03
101.26
72.38
35.86
69.76
50.75
44.61
ROA
18.54%
16.25%
10.21%
6.97%
20.47%
34.70%
-18.71%
14.24%
9.77%
-14.40%
ROE
25.42%
23.49%
16.35%
11.46%
36.79%
87.69%
-50.94%
35.87%
28.52%
-44.47%
ROCE
27.95%
23.50%
14.52%
11.69%
35.46%
50.13%
-18.21%
19.58%
14.54%
-10.18%
Fixed Asset Turnover
8.70
8.53
7.32
6.97
10.12
10.57
4.73
2.57
2.17
1.36
Receivable days
24.83
26.15
20.61
16.30
15.11
14.33
14.93
17.18
12.46
27.84
Inventory Days
75.23
76.13
76.24
75.16
56.31
56.96
77.85
90.24
105.70
184.24
Payable days
26.04
28.52
30.28
27.90
21.55
19.32
20.35
22.52
21.48
51.40
Cash Conversion Cycle
74.02
73.76
66.57
63.56
49.88
51.98
72.42
84.90
96.69
160.68
Total Debt/Equity
0.10
0.12
0.20
0.30
0.23
0.53
1.01
0.67
0.98
1.08
Interest Cover
41.40
31.06
11.32
7.57
18.41
11.71
-4.81
5.76
3.96
-1.58

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.