VADILAL INDUSTRIES 2018-19 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 2018-19 Annual Report Analysis
Mon, 16 Sep

VADILAL INDUSTRIES has announced its results for the year ended March 2019. Let us have a look at the detailed performance review of the company during FY18-19.

VADILAL INDUSTRIES Income Statement Analysis

  • Operating income during the year rose 3.6% on a year-on-year (YoY) basis.
  • The company's operating profit increased by 49.7% YoY during the fiscal. Operating profit margins witnessed a fall and down at 12.7% in FY19 as against 8.8% in FY18.
  • Depreciation charges increased by 4.8% and finance costs decreased by 8.1% YoY, respectively.
  • Other income grew by 72.6% YoY.
  • Net profit for the year grew by 113.0% YoY.
  • Net profit margins during the year grew from 2.8% in FY18 to 5.8% in FY19.

VADILAL INDUSTRIES Income Statement 2018-19

No. of Mths Year Ending 12 Mar-18* 12 Mar-19* % Change
Net Sales Rs m 5,474 5,671 3.6%
Other income Rs m 63 108 72.6%
Total Revenues Rs m 5,537 5,779 4.4%
Gross profit Rs m 481 720 49.7%
Depreciation Rs m 161 169 4.8%
Interest Rs m 153 141 -8.1%
Profit before tax Rs m 229 519 126.1%
Tax Rs m 73 185 154.1%
Profit after tax Rs m 157 334 113.0%
Gross profit margin % 8.8 12.7
Effective tax rate % 31.7 35.7
Net profit margin % 2.8 5.8
* 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 FY19 stood at Rs 2 billion as compared to Rs 2 billion in FY18, thereby witnessing an increase of 9.8%.
  • Long-term debt down at Rs 580 million as compared to Rs 710 million during FY18, a fall of 18.3%.
  • Current assets rose 11% and stood at Rs 2 billion, while fixed assets rose 6% and stood at Rs 3 billion in FY19.
  • Overall, the total assets and liabilities for FY19 stood at Rs 5 billion as against Rs 4 billion during FY18, thereby witnessing a growth of 8%.

VADILAL INDUSTRIES Balance Sheet as on March 2019

No. of Mths Year Ending 12 Mar-18* 12 Mar-19* % Change
Networth Rs m 1,753 2,074 18.3
 
Current Liabilities Rs m 1,634 1,794 9.8
Long-term Debt Rs m 710 580 -18.3
Total Liabilities Rs m 4,394 4,761 8.3
 
Current assets Rs m 1,621 1,807 11.4
Fixed Assets Rs m 2,640 2,805 6.3
Total Assets Rs m 4,394 4,761 8.3
* 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 FY19 stood at Rs 460 million, an improvement of 177.0% on a YoY basis.
  • Cash flow from investing activities (CFI) during FY19 stood at Rs -328 million, an improvement of 36.6% on a YoY basis.
  • Cash flow from financial activities (CFF) during FY19 stood at Rs -96 million on a YoY basis.
  • Overall, net cash flows for the company during FY19 stood at Rs 36 million from the Rs -13 million net cash flows seen during FY18.

VADILAL INDUSTRIES Cash Flow Statement 2018-19

Particulars No. of months 12 12 % Change
Year Ending Mar-18 Mar-19
Cash Flow from Operating Activities Rs m 166 460 177.0%
Cash Flow from Investing Activities Rs m -240 -328 -
Cash Flow from Financing Activities Rs m 61 -96 -
Net Cash Flow Rs m -13 36 -
* 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 46.3, an improvement from the EPS of Rs 21.8 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 778.0, stands at 14.5 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 2.3 times, while the price to sales ratio stands at 0.9 times.
  • The company's price to cash flow (P/CF) ratio stood at 11.1 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-18* 12 Mar-19*
Sales per share (Unadj.) Rs 760.3 787.7
TTM Earnings per share Rs 21.8 46.3
Diluted earnings per share Rs 21.8 46.3
Price to Cash Flow x 17.6 11.1
TTM P/E ratio x 14.5 14.5
Price / Book Value ratio x 4.0 2.3
Market Cap Rs m 5,602 5,602
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 FY19, from 1.0x during FY18. 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 improved and stood at 4.7x during FY19, from 2.5x during FY18. 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 improved and stood at 16.1% during FY19, from 8.9% during FY19. 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 improved and stood at 24.8% during FY19, from 15.5% during FY18. 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 improved and stood at 10.0% during FY19, from 7.0% during FY18. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-18* 12 Mar-19*
Current ratio x 1.0 1.0
Debtors’ Days Days 28 20
Interest coverage x 2.5 4.7
Debt to equity ratio x 0.4 0.3
Return on assets % 7.0 10.0
Return on equity % 8.9 16.1
Return on capital employed % 15.5 24.8
* 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 547.0 to Rs 778.0, registering a gain of Rs 231.1 or around 42.2%.

Overall, the S&P BSE SENSEX is down 2.5% 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 2018-19 Annual Report Analysis". Click here!

  

Related Views on News

VADILAL INDUSTRIES Announces Quarterly Results (1QFY20); Net Profit Up 16.5% (Quarterly Result Update)

Aug 28, 2019 | Updated on Aug 28, 2019

For the quarter ended June 2019, VADILAL INDUSTRIES has posted a net profit of Rs 377 m (up 16.5% YoY). Sales on the other hand came in at Rs 3 bn (up 12.7% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

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 2017-18 Annual Report Analysis (Annual Result Update)

Dec 20, 2018 | Updated on Dec 20, 2018

Here's an analysis of the annual report of VADILAL INDUSTRIES for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of VADILAL INDUSTRIES. Also includes updates on the valuation of VADILAL INDUSTRIES.

More Views on News

Most Popular

Crash Alert! Is There a Big Bubble in Nestle, HUL and Asian Paints?(Profit Hunter)

Nov 7, 2019

Is this the beginning of the end of multibagger gains in quality stocks like Nestle, HUL, and Asian Paints?

The Smartest Stock to Buy for 2020(Profit Hunter)

Nov 14, 2019

Small-cap stocks are selling at bargain prices today and are poised to generate a lot of wealth in 2020 and beyond...

Why Moody's Rating Downgrade is a Strong Sign to Buy Stocks(The 5 Minute Wrapup)

Nov 8, 2019

Investors who took cues from Moody's rating downgrade in 1992 and 2002 created some of the biggest wealth of their lifetime.

A Trade that Could Generate Profits for Decades

Nov 14, 2019

India's #1 trader is back on the Investor Hour. Vijay Bhambwani talks to us about his super-profitable trading system and shares with us his #1 long term trade. Listen in...

The One Trade I'm Most Bullish on Now

Nov 12, 2019

A highly specific trade to potentially triple your money in just three months. You won't find this information anywhere else!

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
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 8-QTR ANALYSIS

COMPARE VADILAL INDUSTRIES WITH

MARKET STATS