Vipul Organics Ltd
Incorporated in 1972, Vipul Organics Ltd
does manufacturing & trading of Dyes stuff, Organic Pigments & Organic Intermediates[1]
- Market Cap ₹ 233 Cr.
- Current Price ₹ 179
- High / Low ₹ 237 / 100
- Stock P/E 90.8
- Book Value ₹ 41.3
- Dividend Yield 0.50 %
- ROCE 6.55 %
- ROE 3.61 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 29.2%
Cons
- Stock is trading at 4.34 times its book value
- The company has delivered a poor sales growth of 11.1% over past five years.
- Company has a low return on equity of 11.3% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Chemicals Industry: Dyes And Pigments
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
29 | 34 | 44 | 52 | 53 | 57 | 79 | 90 | 92 | 119 | 133 | 134 | 141 | |
28 | 33 | 42 | 50 | 50 | 54 | 75 | 84 | 83 | 102 | 117 | 122 | 130 | |
Operating Profit | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 6 | 9 | 17 | 16 | 12 | 12 |
OPM % | 5% | 4% | 4% | 4% | 5% | 6% | 5% | 7% | 10% | 14% | 12% | 9% | 8% |
0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | |
Interest | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 |
Depreciation | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 5 | 6 | 6 |
Profit before tax | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 5 | 7 | 10 | 10 | 3 | 4 |
Tax % | 33% | 31% | 33% | 34% | 33% | 32% | 34% | 30% | 32% | 28% | 28% | 32% | |
0 | 0 | 1 | 1 | 1 | 2 | 2 | 4 | 5 | 7 | 7 | 2 | 3 | |
EPS in Rs | 0.74 | 0.66 | 0.88 | 1.06 | 1.34 | 2.08 | 2.31 | 3.64 | 4.93 | 5.76 | 5.45 | 1.46 | 2.00 |
Dividend Payout % | 88% | 97% | 73% | 61% | 48% | 31% | 28% | 18% | 13% | 13% | 13% | 62% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 11% |
3 Years: | 13% |
TTM: | 0% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | -3% |
3 Years: | -26% |
TTM: | -31% |
Stock Price CAGR | |
---|---|
10 Years: | 33% |
5 Years: | 5% |
3 Years: | 8% |
1 Year: | 47% |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 12% |
3 Years: | 11% |
Last Year: | 4% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 5 | 6 | 8 | 8 | 8 | 10 | 10 | 13 | 13 |
Reserves | 7 | 7 | 7 | 7 | 8 | 12 | 18 | 20 | 25 | 29 | 42 | 40 | 41 |
Preference Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
7 | 9 | 9 | 10 | 7 | 10 | 19 | 19 | 22 | 28 | 30 | 31 | 24 | |
7 | 11 | 13 | 14 | 13 | 18 | 26 | 26 | 42 | 40 | 44 | 40 | 54 | |
Total Liabilities | 26 | 33 | 34 | 37 | 33 | 46 | 70 | 73 | 96 | 107 | 127 | 124 | 131 |
4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 32 | 29 | 36 | 35 | 33 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 17 | 0 | 0 | 0 | 0 | 2 |
Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
22 | 28 | 29 | 30 | 27 | 38 | 58 | 50 | 63 | 77 | 90 | 88 | 96 | |
Total Assets | 26 | 33 | 34 | 37 | 33 | 46 | 70 | 73 | 96 | 107 | 127 | 124 | 131 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0 | -0 | 2 | 3 | 5 | -4 | -8 | 15 | 14 | -2 | 2 | 10 | |
-1 | -1 | -1 | -2 | -0 | -2 | -4 | -11 | -11 | -2 | -11 | -3 | |
-0 | 2 | -1 | -1 | -4 | 7 | 11 | -2 | -0 | 4 | 5 | -5 | |
Net Cash Flow | -2 | 1 | 0 | 0 | -0 | 1 | -2 | 1 | 3 | 1 | -3 | 3 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 100 | 125 | 83 | 83 | 72 | 95 | 132 | 84 | 99 | 109 | 117 | 93 |
Inventory Days | 62 | 71 | 73 | 54 | 50 | 69 | 54 | 49 | 96 | 87 | 131 | 150 |
Days Payable | 87 | 139 | 127 | 113 | 110 | 135 | 143 | 116 | 210 | 161 | 166 | 142 |
Cash Conversion Cycle | 75 | 57 | 29 | 24 | 12 | 28 | 43 | 17 | -15 | 35 | 81 | 101 |
Working Capital Days | 114 | 104 | 74 | 56 | 38 | 69 | 94 | 60 | 42 | 89 | 107 | 106 |
ROCE % | 6% | 6% | 6% | 8% | 10% | 13% | 12% | 13% | 16% | 18% | 14% | 7% |
Documents
Announcements
- Compliance Certificate For The Financial Year Ended 31St March, 2024. 2d
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 12 Apr
- Disclosure Under Regulation 31(4) Of The SEBI ( Substantial Acquisition Of Shares And Takeover) Regulations, 2011. 6 Apr
-
Announcement under Regulation 30 (LODR)-Change in Directorate
31 Mar - Disclosure pursuant to Regulation 30 of the SEBI (LODR) regulations, 2015 - Completion of tenure of appointment of Independent Directors.
- Board Meeting Outcome for Outcome Of Board Meeting Held On Sunday, 31St March, 2024. 31 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Product Profile:[1]
Pigment Powder, Pigment Dispersions, Reactive Dyes, Direct Dyes, Acid Dyes, Naphthols, Fast Color Bases, Fast Color Salts, Vat Dyes & Vat Paste, Basic Dyes, Food Colors & Lake Colors, Intermediates for Dyestuffs & Pigmets