Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Consumer Food

Rating :
61/99  (View)

BSE: 519156 | NSE: VADILALIND

785.05
2.80 (0.36%)
23-Oct-2020 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  786.35
  •  797.50
  •  780.00
  •  782.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6771
  •  53.16
  •  898.00
  •  380.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 564.89
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 707.00
  • N/A
  • 3.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.72%
  • 0.00%
  • 23.56%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 11.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 5.91
  • 3.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.73
  • 6.17
  • 10.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.33
  • 23.00
  • 38.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.06
  • 27.71
  • 11.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.52
  • 5.04
  • 3.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.59
  • 10.50
  • 10.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
73
258
-72%
98
112
-13%
96
94
2%
147
133
11%
Expenses
79
193
-59%
107
115
-7%
95
92
4%
125
115
9%
EBITDA
-5
65
-
-9
-2
-
1
2
-55%
22
18
23%
EBIDTM
-7%
25%
-10%
-2%
1%
2%
15%
13%
Other Income
2
3
-28%
3
2
18%
2
2
13%
3
4
-27%
Interest
6
4
34%
6
4
29%
4
3
10%
3
3
11%
Depreciation
6
6
-4%
6
4
41%
6
4
43%
6
4
39%
PBT
-15
58
-
-19
-9
-
-7
-3
-
15
14
9%
Tax
-3
20
-
-4
-2
-
-1
-1
-
-7
4
-
PAT
-11
38
-
-14
-6
-
-5
-3
-
23
10
128%
PATM
-16%
15%
-14%
-6%
-5%
-3%
16%
8%
EPS
-15.83
52.33
-
-19.50
-8.92
-
-7.02
-3.54
-
31.67
13.87
128%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
414
599
567
547
482
450
406
367
324
284
238
Net Sales Growth
-31%
6%
4%
14%
7%
11%
11%
13%
14%
19%
 
Cost Of Goods Sold
223
316
295
313
262
195
196
155
140
126
143
Gross Profit
191
284
272
235
220
255
211
212
184
158
95
GP Margin
46%
47%
48%
43%
46%
57%
52%
58%
57%
56%
40%
Total Expenditure
406
521
495
499
426
391
367
327
287
249
215
Power & Fuel Cost
-
35
34
32
31
30
28
30
27
23
19
% Of Sales
-
6%
6%
6%
6%
7%
7%
8%
8%
8%
8%
Employee Cost
-
62
54
39
29
23
20
19
15
13
11
% Of Sales
-
10%
9%
7%
6%
5%
5%
5%
5%
5%
5%
Manufacturing Exp.
-
50
49
45
38
84
75
76
64
53
14
% Of Sales
-
8%
9%
8%
8%
19%
18%
21%
20%
19%
6%
General & Admin Exp.
-
32
35
31
30
35
28
28
25
19
16
% Of Sales
-
5%
6%
6%
6%
8%
7%
8%
8%
7%
7%
Selling & Distn. Exp.
-
24
26
38
34
24
21
20
17
14
12
% Of Sales
-
4%
5%
7%
7%
5%
5%
5%
5%
5%
5%
Miscellaneous Exp.
-
1
2
1
3
0
0
1
0
1
12
% Of Sales
-
0%
0%
0%
1%
0%
0%
0%
0%
0%
0%
EBITDA
8
79
72
48
57
58
39
40
37
36
24
EBITDA Margin
2%
13%
13%
9%
12%
13%
10%
11%
11%
13%
10%
Other Income
9
10
11
6
4
1
3
2
7
3
3
Interest
18
17
14
15
16
21
26
25
25
20
12
Depreciation
23
24
17
16
15
14
13
13
11
9
8
PBT
-24
48
52
23
29
24
4
4
8
9
7
Tax
-17
7
18
7
10
10
1
1
3
3
2
Tax Rate
68%
14%
36%
32%
35%
40%
36%
36%
39%
37%
34%
PAT
-8
41
33
16
19
15
2
2
5
6
5
PAT before Minority Interest
-8
41
33
16
19
15
2
2
5
6
5
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
-2%
7%
6%
3%
4%
3%
1%
1%
2%
2%
2%
PAT Growth
-120%
24%
113%
-18%
30%
515%
5%
-55%
-13%
24%
 
EPS
-10.69
57.47
46.33
21.75
26.51
20.42
3.32
3.15
6.99
8.06
6.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
247
207
175
161
127
114
113
113
110
43
Share Capital
7
7
7
7
7
7
7
7
7
7
Total Reserves
240
200
168
154
120
107
106
106
103
36
Non-Current Liabilities
88
89
100
61
66
78
97
89
95
71
Secured Loans
37
42
52
22
38
54
73
68
61
58
Unsecured Loans
12
16
19
12
7
7
9
7
22
5
Long Term Provisions
2
2
1
2
1
1
1
1
0
0
Current Liabilities
238
180
163
192
172
178
166
150
124
108
Trade Payables
85
70
78
84
71
65
59
40
45
18
Other Current Liabilities
42
40
30
41
44
46
43
34
27
19
Short Term Borrowings
106
66
53
65
54
64
61
74
50
69
Short Term Provisions
6
5
2
2
4
2
3
3
3
3
Total Liabilities
574
477
439
414
366
370
376
353
329
222
Net Block
318
267
257
251
225
226
228
207
196
97
Gross Block
487
414
388
368
355
342
336
302
280
152
Accumulated Depreciation
170
146
132
117
130
117
108
95
84
55
Non Current Assets
340
295
277
265
239
242
247
240
214
132
Capital Work in Progress
9
13
7
5
1
1
4
16
8
19
Non Current Investment
1
1
1
1
0
0
0
0
0
0
Long Term Loans & Adv.
9
11
10
5
13
15
14
16
9
15
Other Non Current Assets
4
3
3
4
1
1
1
1
1
1
Current Assets
234
182
162
149
127
128
129
112
115
90
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
155
127
102
123
94
97
101
88
68
56
Sundry Debtors
44
31
42
11
22
16
15
13
32
23
Cash & Bank
19
9
5
6
4
5
3
2
2
1
Other Current Assets
16
7
6
2
7
10
10
10
12
9
Short Term Loans & Adv.
13
8
8
7
4
6
6
7
7
6
Net Current Assets
-5
1
-1
-43
-46
-50
-36
-38
-10
-18
Total Assets
574
477
439
414
366
370
376
353
329
222

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
67
44
17
46
64
50
55
35
53
11
PBT
48
52
23
29
24
4
4
8
9
7
Adjustment
39
30
30
30
34
37
37
31
27
18
Changes in Working Capital
-7
-23
-31
-7
9
11
14
-2
19
-10
Cash after chg. in Working capital
80
59
22
52
67
51
55
37
55
15
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-13
-15
-5
-7
-4
-1
0
-3
-2
-4
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-67
-31
-24
-23
-11
-8
-21
-24
-33
-46
Net Fixed Assets
-52
-29
-21
-17
-12
-2
-22
-30
-117
-39
Net Investments
0
0
-1
0
0
0
0
0
0
0
Others
-15
-2
-2
-5
1
-6
0
6
84
-6
Cash from Financing Activity
4
-10
6
-20
-53
-41
-33
-10
-20
34
Net Cash Inflow / Outflow
4
4
-1
3
-1
1
1
1
0
-1
Opening Cash & Equivalents
6
2
4
1
4
2
2
1
1
2
Closing Cash & Equivalent
10
6
2
4
3
4
2
2
1
1

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
239
184
139
119
93
74
71
70
65
58
ROA
8%
7%
4%
5%
4%
1%
1%
1%
2%
2%
ROE
27%
29%
17%
25%
24%
5%
4%
10%
13%
12%
ROCE
21%
26%
17%
23%
23%
14%
13%
16%
16%
12%
Fixed Asset Turnover
1.33
1.41
1.46
1.37
1.32
1.23
1.18
1.14
1.33
1.89
Receivable days
23
24
17
12
15
14
14
25
35
43
Inventory Days
86
74
74
80
76
87
92
86
79
86
Payable days
55
55
63
58
47
50
48
54
47
36
Cash Conversion Cycle
54
42
29
34
43
51
58
56
67
93
Total Debt/Equity
0.94
1.05
1.36
1.36
1.82
2.86
3.25
3.44
3.18
3.33
Interest Cover
4
5
2
3
2
1
1
1
1
2

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.