equitymaster.comFalseFalseVIP INDUSTRIES |
|
Price History |
Price | Rs | 456.4 | | % ch | % | 0.1 |
Mkt Cap | Rs m | 64,787 | | No. of
shares | m | 141.95 |
Vol | '000 | 8.4 | | % ch week | % | -11.9 |
P/E | X | 87.6 | | % ch 1-mth | % | -14.5 |
P/CF | X | 28.7 | | % ch 12-mth | % | -18.8 |
EPS (TTM) | Rs | 5.2 | | 52 week H/L | Rs | 722.7/450.4 |
(As on Mar 19, 2024 10:51:00 AM) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 645 | 520 | 422 | 775 | 765 |
Low | Rs | 314 | 188 | 203 | 309 | 506 |
Sales per share (Unadj.) | Rs | 126.3 | 121.3 | 43.8 | 91.2 | 147.0 |
Earnings per share (Unadj.) | Rs | 10.3 | 7.9 | -6.9 | 4.7 | 10.8 |
Diluted earnings per share | Rs | 10.2 | 7.9 | -6.9 | 4.7 | 10.7 |
Cash flow per share (Unadj.) | Rs | 11.5 | 14.0 | -1.4 | 9.7 | 16.0 |
Dividends per share (Unadj.) | Rs | 3.20 | 3.20 | 0 | 2.50 | 4.50 |
Adj. dividends per share | Rs | 3.19 | 3.19 | 0.00 | 2.49 | 4.49 |
Avg Dividend yield | % | 0.7 | 0.9 | 0 | 0.5 | 0.7 |
Book value per share (Unadj.) | Rs | 41.0 | 43.0 | 36.3 | 38.8 | 44.4 |
Adj. book value per share | Rs | 40.9 | 42.8 | 36.1 | 38.7 | 44.3 |
Shares outstanding (eoy) | m | 141.32 | 141.32 | 141.32 | 141.47 | 141.66 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 3.8 | 2.9 | 7.1 | 5.9 | 4.3 |
Avg P/E ratio | x | 46.7 | 44.8 | -45.3 | 114.5 | 59.1 |
P/CF ratio (eoy) | x | 41.9 | 25.2 | -225.9 | 56.0 | 39.8 |
Price / Book Value ratio | x | 11.7 | 8.2 | 8.6 | 13.9 | 14.3 |
Dividend payout | % | 31.1 | 40.5 | 0 | 52.8 | 41.8 |
Avg Mkt Cap | Rs m | 67,772 | 50,016 | 44,158 | 76,643 | 89,990 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 2,011 | 2,105 | 1,376 | 1,887 | 2,356 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 17,847 | 17,144 | 6,186 | 12,895 | 20,823 |
Other income | Rs m | 91 | 130 | 486 | 364 | 171 |
Total revenues | Rs m | 17,938 | 17,274 | 6,671 | 13,259 | 20,994 |
Gross profit | Rs m | 2,263 | 2,474 | -644 | 1,461 | 2,845 |
Depreciation | Rs m | 166 | 868 | 779 | 700 | 737 |
Interest | Rs m | 39 | 252 | 308 | 264 | 314 |
Profit before tax | Rs m | 2,149 | 1,484 | -1,246 | 862 | 1,965 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 697 | 367 | -271 | 192 | 442 |
Profit after tax | Rs m | 1,453 | 1,117 | -975 | 669 | 1,523 |
Gross profit margin | % | 12.7 | 14.4 | -10.4 | 11.3 | 13.7 |
Effective tax rate | % | 32.4 | 24.7 | 21.8 | 22.3 | 22.5 |
Net profit margin | % | 8.1 | 6.5 | -15.8 | 5.2 | 7.3 |
BALANCE SHEET DATA |
Current assets | Rs m | 9,073 | 8,284 | 7,384 | 9,015 | 10,188 |
Current liabilities | Rs m | 4,753 | 4,378 | 4,021 | 5,181 | 6,330 |
Net working cap to sales | % | 24.2 | 22.8 | 54.4 | 29.7 | 18.5 |
Current ratio | x | 1.9 | 1.9 | 1.8 | 1.7 | 1.6 |
Inventory Days | Days | 7 | 16 | 271 | 104 | 71 |
Debtors Days | Days | 6 | 6 | 9 | 6 | 4 |
Net fixed assets | Rs m | 1,588 | 4,081 | 6,096 | 6,006 | 7,075 |
Share capital | Rs m | 283 | 283 | 283 | 283 | 283 |
"Free" reserves | Rs m | 5,518 | 5,789 | 4,841 | 5,213 | 6,008 |
Net worth | Rs m | 5,801 | 6,072 | 5,123 | 5,496 | 6,291 |
Long term debt | Rs m | 0 | 0 | 0 | 0 | 0 |
Total assets | Rs m | 10,661 | 12,365 | 13,481 | 15,021 | 17,264 |
Interest coverage | x | 56.7 | 6.9 | -3.0 | 4.3 | 7.3 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 1.7 | 1.4 | 0.5 | 0.9 | 1.2 |
Return on assets | % | 14.0 | 11.1 | -4.9 | 6.2 | 10.6 |
Return on equity | % | 25.0 | 18.4 | -19.0 | 12.2 | 24.2 |
Return on capital | % | 37.7 | 28.6 | -18.3 | 20.5 | 36.2 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 0 | 0 | 0 | 0 | 0 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx inflow | Rs m | 680 | 577 | 180 | 187 | 1,142 |
Fx outflow | Rs m | 7,529 | 5,118 | 1,620 | 4,786 | 7,683 |
Net fx | Rs m | -6,849 | -4,541 | -1,440 | -4,599 | -6,541 |
CASH FLOW |
From Operations | Rs m | -559 | 2,920 | 851 | -237 | 1,749 |
From Investments | Rs m | 159 | -850 | -1,451 | 1,461 | -845 |
From Financial Activity | Rs m | 306 | -2,109 | 735 | -1,255 | -746 |
Net Cashflow | Rs m | -94 | -40 | 135 | -31 | 159 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 51.6% |
Foreign collaborators: | 0.2% |
Indian inst/Mut Fund: | 20.3% |
FIIs: | 7.5% |
ADR/GDR: | 0.0% |
Free float: | 48.2% |
Shareholders: | 128,729 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | 5th Floor, D G P House 88 C, Old Prabhadevi Road, Mumbai - 400025 |
E-MAIL: | corpcomm@vipbags.com / legal-sec@vipbags.com |
WEB: | www.vipbags.com |
TELEPHONE: | 022 66539000 |
FAX: | 022 66539089 |
SECTOR: | HOUSEHOLD & PERSONAL PRODUCTS |
GROUP: | Piramal Dilip Group |
TR AGENT: | Link Intime India Pvt Ltd., C 101 247 Park, LBS Marg, Vikhroli (West) |
AUDITOR: | M. L. Bhuwania & Co. |
CHM: | Dilip G Piramal |
COMP SEC: | Anand Daga |
YEAR OF INC: | 1968 |
BSE CODE: | 507880 |
FV (Rs): | 2 |
DIV YIELD (%): | 1.0 |