Nifty
Sensex
:
:
12010.20
40342.67
113.40 (0.95%)
-201.70 (-0.50%)

Consumer Food

Rating :
63/99  (View)

BSE: 540180 | NSE: VBL

671.00
-6.10 (-0.90%)
21-Oct-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  677.15
  •  679.40
  •  668.00
  •  677.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70373
  •  472.20
  •  870.00
  •  482.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,537.01
  • 89.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,783.11
  • 0.37%
  • 5.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.40%
  • 2.06%
  • 3.45%
  • FII
  • DII
  • Others
  • 20.75%
  • 5.61%
  • 1.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.25
  • 16.00
  • 21.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.89
  • 18.32
  • 11.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.57
  • 32.97
  • 30.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 50.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.76

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
1,666
2,851
-42%
1,699
1,381
23%
1,240
804
54%
1,777
1,204
48%
Expenses
1,288
2,064
-38%
1,428
1,162
23%
1,124
756
49%
1,451
993
46%
EBITDA
378
788
-52%
271
218
24%
116
48
142%
326
211
54%
EBIDTM
23%
28%
14%
16%
9%
6%
18%
18%
Other Income
3
3
-20%
25
1
1704%
36
13
182%
2
1
216%
Interest
74
85
-13%
87
59
47%
79
54
47%
87
47
84%
Depreciation
124
125
-1%
135
99
36%
137
94
45%
127
100
27%
PBT
182
581
-69%
8
62
-87%
-64
-87
-
113
65
75%
Tax
39
177
-78%
-52
22
-
-10
-16
-
34
21
63%
PAT
143
404
-65%
60
39
53%
-54
-71
-
79
44
81%
PATM
9%
14%
7%
3%
-4%
-9%
4%
4%
EPS
4.95
13.98
-65%
2.08
1.36
53%
-1.87
-2.48
-
2.73
1.51
81%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Net Sales
6,381
7,130
5,105
4,004
3,861
3,394
2,502
2,115
1,800
Net Sales Growth
2%
40%
28%
4%
14%
36%
18%
18%
 
Cost Of Goods Sold
6,676
3,219
2,244
1,810
1,738
1,716
1,376
1,199
1,028
Gross Profit
-295
3,910
2,861
2,193
2,123
1,678
1,126
916
772
GP Margin
-5%
55%
56%
55%
55%
49%
45%
43%
43%
Total Expenditure
5,291
5,667
4,088
3,165
3,063
2,763
2,116
1,823
1,572
Power & Fuel Cost
-
279
195
160
156
131
114
101
84
% Of Sales
-
4%
4%
4%
4%
4%
5%
5%
5%
Employee Cost
-
811
583
463
421
324
217
183
152
% Of Sales
-
11%
11%
12%
11%
10%
9%
9%
8%
Manufacturing Exp.
-
824
624
436
459
378
212
170
151
% Of Sales
-
12%
12%
11%
12%
11%
8%
8%
8%
General & Admin Exp.
-
259
173
141
148
113
72
64
58
% Of Sales
-
4%
3%
4%
4%
3%
3%
3%
3%
Selling & Distn. Exp.
-
168
154
115
111
75
114
97
90
% Of Sales
-
2%
3%
3%
3%
2%
5%
5%
5%
Miscellaneous Exp.
-
107
116
40
29
26
11
8
10
% Of Sales
-
2%
2%
1%
1%
1%
0%
0%
1%
EBITDA
1,090
1,462
1,017
838
798
631
386
293
228
EBITDA Margin
17%
21%
20%
21%
21%
19%
15%
14%
13%
Other Income
66
43
22
13
36
47
15
17
44
Interest
327
324
223
215
435
170
187
171
116
Depreciation
524
489
385
347
322
317
210
184
136
PBT
239
692
431
290
77
191
4
-46
21
Tax
11
224
134
77
31
79
25
-5
-4
Tax Rate
5%
32%
31%
27%
41%
41%
658%
11%
-20%
PAT
228
465
290
209
40
112
-21
-40
25
PAT before Minority Interest
220
468
297
213
46
112
-21
-40
25
Minority Interest
-8
-3
-7
-4
-6
0
0
0
0
PAT Margin
4%
7%
6%
5%
1%
3%
-1%
-2%
1%
PAT Growth
-45%
60%
39%
422%
-64%
631%
48%
-261%
 
EPS
7.90
16.09
10.04
7.23
1.39
3.87
-0.73
-1.40
0.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Shareholder's Funds
3,328
1,998
1,769
1,694
674
Share Capital
289
183
183
182
584
Total Reserves
3,040
1,816
1,587
1,511
91
Non-Current Liabilities
2,796
2,251
1,919
1,416
2,403
Secured Loans
2,355
1,974
1,633
1,143
760
Unsecured Loans
0
6
59
75
820
Long Term Provisions
170
105
73
61
44
Current Liabilities
2,220
1,741
1,589
1,728
1,354
Trade Payables
478
317
191
275
185
Other Current Liabilities
1,230
998
1,021
1,019
880
Short Term Borrowings
467
378
353
411
252
Short Term Provisions
45
49
24
23
37
Total Liabilities
8,376
5,998
5,276
4,824
4,431
Net Block
6,479
4,387
3,981
3,715
3,496
Gross Block
8,745
6,172
5,635
5,159
4,632
Accumulated Depreciation
2,265
1,785
1,654
1,443
1,137
Non Current Assets
6,704
4,857
4,307
3,972
3,701
Capital Work in Progress
64
352
145
96
38
Non Current Investment
0
11
8
7
3
Long Term Loans & Adv.
156
103
169
151
159
Other Non Current Assets
5
4
4
3
5
Current Assets
1,672
1,141
969
853
730
Current Investments
0
0
0
0
0
Inventories
882
578
439
490
425
Sundry Debtors
173
128
150
131
98
Cash & Bank
171
93
94
66
58
Other Current Assets
447
149
139
24
150
Short Term Loans & Adv.
213
192
146
141
109
Net Current Assets
-548
-600
-620
-875
-624
Total Assets
8,376
5,998
5,276
4,824
4,431

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Cash From Operating Activity
1,305
1,000
620
826
555
PBT
692
431
290
77
191
Adjustment
819
692
584
743
454
Changes in Working Capital
-85
-50
-197
64
-42
Cash after chg. in Working capital
1,425
1,073
677
884
603
Interest Paid
0
0
0
0
0
Tax Paid
-120
-73
-57
-58
-48
Other Direct Exp. Paid
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
Cash From Investing Activity
-2,319
-873
-745
-1,048
-300
Net Fixed Assets
-2,152
-516
-410
-311
Net Investments
-133
-147
-127
-197
Others
-34
-210
-208
-540
Cash from Financing Activity
1,110
-84
159
230
-236
Net Cash Inflow / Outflow
96
42
33
8
19
Opening Cash & Equivalents
43
65
32
24
5
Closing Cash & Equivalent
138
43
65
32
24

Financial Ratios

Standalone /

Consolidated
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Book Value (Rs.)
115
73
65
62
11
7
9
43
ROA
7%
5%
4%
1%
3%
-1%
-1%
1%
ROE
18%
16%
12%
5%
61%
-13%
-23%
15%
ROCE
18%
14%
12%
15%
13%
7%
5%
6%
Fixed Asset Turnover
0.97
0.89
0.84
0.93
0.99
0.89
0.89
0.89
Receivable days
8
10
11
9
9
11
12
17
Inventory Days
37
36
38
37
33
35
37
42
Payable days
24
22
25
26
22
26
22
20
Cash Conversion Cycle
20
23
24
20
20
19
28
39
Total Debt/Equity
1.03
1.41
1.50
1.31
3.08
7.04
13.30
11.31
Interest Cover
3
3
2
1
2
1
1
1

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.