X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2019 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
VADILAL INDUSTRIES 2017-18 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

VADILAL INDUSTRIES 2017-18 Annual Report Analysis
Thu, 20 Dec

VADILAL INDUSTRIES has announced its results for the year ended March 2018. Let us have a look at the detailed performance review of the company during FY17-18.

VADILAL INDUSTRIES Income Statement Analysis

  • Operating income during the year rose 14.1% on a year-on-year (YoY) basis.
  • The company's operating profit decreased by 10.1% YoY during the fiscal. Operating profit margins witnessed a fall and stood at 9.3% in FY18 as against 11.8% in FY17.
  • Depreciation charges increased by 8.0% and finance costs decreased by 4.2% YoY, respectively.
  • Other income declined by 2.9% YoY.
  • Net profit for the year declined by 17.8% YoY.
  • Net profit margins during the year declined from 3.9% in FY17 to 2.8% in FY18.

VADILAL INDUSTRIES Income Statement 2017-18

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Net Sales Rs m 4,822 5,503 14.1%
Other income Rs m 35 34 -2.9%
Total Revenues Rs m 4,857 5,537 14.0%
Gross profit Rs m 568 510 -10.1%
Depreciation Rs m 149 161 8.0%
Interest Rs m 160 153 -4.2%
Profit before tax Rs m 293 229 -21.7%
Tax Rs m 102 73 -28.8%
Profit after tax Rs m 191 157 -17.8%
Gross profit margin % 11.8 9.3
Effective tax rate % 34.9 31.7
Net profit margin % 3.9 2.8
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



VADILAL INDUSTRIES Balance Sheet Analysis

  • The company's current liabilities during FY18 down at Rs 2 billion as compared to Rs 2 billion in FY17, thereby witnessing an decrease of -14.4%.
  • Long-term debt stood at Rs 710 million as compared to Rs 344 million during FY17, a growth of 106.4%.
  • Current assets rose 10% and stood at Rs 2 billion, while fixed assets rose 3% and stood at Rs 3 billion in FY18.
  • Overall, the total assets and liabilities for FY18 stood at Rs 4 billion as against Rs 4 billion during FY17, thereby witnessing a growth of 6%.

VADILAL INDUSTRIES Balance Sheet as on March 2018

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Networth Rs m 1,608 1,753 9.0
 
Current Liabilities Rs m 1,916 1,640 -14.4
Long-term Debt Rs m 344 710 106.4
Total Liabilities Rs m 4,137 4,401 6.4
 
Current assets Rs m 1,486 1,628 9.5
Fixed Assets Rs m 2,555 2,640 3.3
Total Assets Rs m 4,137 4,401 6.4
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



VADILAL INDUSTRIES Cash Flow Statement Analysis

  • VADILAL INDUSTRIES's cash flow from operating activities (CFO) during FY18 stood at Rs 166 million on a YoY basis.
  • Cash flow from investing activities (CFI) during FY18 stood at Rs -240 million, an improvement of 4.1% on a YoY basis.
  • Cash flow from financial activities (CFF) during FY18 stood at Rs 61 million, an improvement of 131% on a YoY basis.
  • Overall, net cash flows for the company during FY18 stood at Rs -13 million from the Rs 26 million net cash flows seen during FY17.

VADILAL INDUSTRIES Cash Flow Statement 2017-18

Particulars No. of months 12 12 % Change
Year Ending Mar-17 Mar-18
Cash Flow from Operating Activities Rs m 455 166 -63.5%
Cash Flow from Investing Activities Rs m -231 -240 -
Cash Flow from Financing Activities Rs m -199 61 -
Net Cash Flow Rs m 26 -13 -
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Current Valuations for VADILAL INDUSTRIES

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 21.8, an decline from the EPS of Rs 26.5 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 544.2, stands at 10.9 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 4.0 times, while the price to sales ratio stands at 1.3 times.
  • The company's price to cash flow (P/CF) ratio stood at 12.3 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Sales per share (Unadj.) Rs 669.7 764.3
TTM Earnings per share Rs 26.5 21.8
Diluted earnings per share Rs 26.5 21.8
Price to Cash Flow x 11.5 12.3
TTM P/E ratio x 10.9 10.9
Price / Book Value ratio x 3.2 4.0
Market Cap Rs m 3,918 3,918
Dividends per share (Unadj.) Rs 1.3 1.3
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Ratio Analysis for VADILAL INDUSTRIES

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 1.0x during FY18, from 0.8x during FY17. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio deteriorated and stood at 2.5x during FY18, from 2.8x during FY17. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company declined and down at 8.9% during FY18, from 11.9% during FY18. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company declined and down at 15.5% during FY18, from 23.2% during FY17. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company declined and down at 7.0% during FY18, from 8.5% during FY17. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Current ratio x 0.8 1.0
Debtors’ Days Days 8 28
Interest coverage x 2.8 2.5
Debt to equity ratio x 0.2 0.4
Return on assets % 8.5 7.0
Return on equity % 11.9 8.9
Return on capital employed % 23.2 15.5
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



To see how VADILAL INDUSTRIES has performed over the last 5 years, please visit here.

VADILAL INDUSTRIES Share Price Performance

Over the last one year, VADILAL INDUSTRIES share price has moved up from Rs 987.9 to Rs 544.2, registering a loss of Rs 443.8 or around 44.9%.

Overall, the S&P BSE SENSEX is up 7.4% over the year.

(To know more, check out historical annual results for VADILAL INDUSTRIES and quarterly results for VADILAL INDUSTRIES)

Equitymaster requests your view! Post a comment on "VADILAL INDUSTRIES 2017-18 Annual Report Analysis". Click here!

  

Related Views on News

VADILAL INDUSTRIES Announces Quarterly Results (3QFY19); Net Profit Up 70.9% (Quarterly Result Update)

Feb 18, 2019 | Updated on Feb 18, 2019

For the quarter ended December 2018, VADILAL INDUSTRIES has posted a net profit of Rs 25 m (up 70.9% YoY). Sales on the other hand came in at Rs 941 m (up 40.7% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

VADILAL INDUSTRIES Announces Quarterly Results (4QFY18); Net Profit Down 132.4% (Quarterly Result Update)

Jun 13, 2018 | Updated on Jun 13, 2018

For the quarter ended March 2018, VADILAL INDUSTRIES has posted a net profit of Rs 23 m (down 132.4% YoY). Sales on the other hand came in at Rs 1 bn (up 16.4% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

Prataap Snacks Ltd. (IPO)

Sep 21, 2017

Is the Prataap Snacks IPO worth your attention?

Apex frozen food Ltd. (IPO)

Aug 21, 2017

Should you subscribe to the IPO of Apex Frozen Foods Ltd?

More Views on News

Most Popular

The One Real Estate Stock to Buy Now(The 5 Minute Wrapup)

Feb 13, 2019

The real estate sector is ready to make a comeback. This is the stock to consider buying.

Don't Be Afraid of the Market; Buy Stocks Like This One(The 5 Minute Wrapup)

Feb 14, 2019

During this tough period in the market, a contrarian approach holds huge potential upside for this Smart Money Secrets stock.

Small Caps Under Seige: Could This Be A Once-in-a-Decade Wealth Creating Opportunity?(Profit Hunter)

Feb 14, 2019

Don't let the dark clouds hovering over small caps scare you into hiding; it will rain gold as sentiments recover. Indeed, there is a blood bath. And if you are a first time investor, the correction is deep enough to scare you out of markets.

The 4-Point Plan to Accelerate India to a 10 Trillion Dollar Economy(The 5 Minute Wrapup)

Feb 12, 2019

Two questions I have been eagerly waiting to ask you ever since Budget 2019 was announced.

The Train to 'Small-Cap-Profits Land' is Back on the Station!(Profit Hunter)

Feb 15, 2019

Why its great news that prices for small caps over the last few days have been falling like there's no tomorrow.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2019
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

TRACK VADILAL INDUSTRIES

  • Track your investment in VADILAL INDUSTRIES with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON VADILAL INDUSTRIES

VADILAL INDUSTRIES 5-YR ANALYSIS

COMPARE VADILAL INDUSTRIES WITH

MARKET STATS