Vivid Global Industries Ltd

Vivid Global Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vivid Global Industries Ltd

₹ 18.3 1.67%
25 Apr 4:01 p.m.
vividglobalinds.com BSE: 524576
About

Incorporated in 1989, Vivid Global Industries Ltd is in the business of production of dye intermediates, and jobwork of various dye industries[1]

Key Points

Product Profile:
a) Dye Intermediates:[1]
Tobias Acid, Tobias Acid (Purified Grade), Sulpho Tobias Acid, N-Methyl J.Acid, N-Phenyl J.Acid (Standard Grade), N-Phenyl J.Acid (Purified Grade), Rhoduline Acid (DI.J.Acid)
b) Reactive Dyes:[2]
Reactive High Exhaust (HE) Dyes, Reactive Mild Exhaust (ME Dyes - Bi Functional Dyes), Reactive Cold Brand Dyes (Dichloro Triazine Based), Reactive Hot Brand Dyes (Monochloro Triazine Based), Reactive Dyes (Vinyl Sulphone Based)
c) Direct Dyes:[3]
Direct Blacks, Direct Blues, Direct Greens, Direct Reds, Direct Violets, Direct Oranges, Direct Browns, Direct Yellows
d) Acid Dyes:[4]
Acid Blacks, Acid Blues, Acid Greens, Acid Reds, Acid Violets, Acid Oranges, Acid Browns, Acid Yellows

Website BSE
  • Market Cap ₹ 16.7 Cr.
  • Current Price ₹ 18.3
  • High / Low ₹ 28.5 / 15.9
  • Stock P/E 139
  • Book Value ₹ 16.2
  • Dividend Yield 0.00 %
  • ROCE 1.56 %
  • ROE -1.28 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Stock is trading at 1.13 times its book value

Cons

  • The company has delivered a poor sales growth of -5.52% over past five years.
  • Company has a low return on equity of 6.45% over last 3 years.
  • Earnings include an other income of Rs.0.46 Cr.

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
10.80 15.21 12.53 11.82 10.24 11.52 10.52 8.00 8.28 9.17 9.00 6.40 9.06
10.40 14.13 11.94 11.43 9.58 10.59 10.40 7.99 8.09 8.99 9.20 5.75 8.87
Operating Profit 0.40 1.08 0.59 0.39 0.66 0.93 0.12 0.01 0.19 0.18 -0.20 0.65 0.19
OPM % 3.70% 7.10% 4.71% 3.30% 6.45% 8.07% 1.14% 0.12% 2.29% 1.96% -2.22% 10.16% 2.10%
0.18 0.13 0.11 0.12 0.11 0.14 0.11 0.18 0.14 0.13 0.11 0.10 0.12
Interest 0.00 0.13 0.02 0.01 0.06 0.32 0.26 0.05 0.06 -0.06 0.05 0.14 0.07
Depreciation 0.19 0.18 0.18 0.19 0.19 0.19 0.19 0.20 0.20 0.19 0.20 0.20 0.20
Profit before tax 0.39 0.90 0.50 0.31 0.52 0.56 -0.22 -0.06 0.07 0.18 -0.34 0.41 0.04
Tax % 28.21% 40.00% 28.00% 29.03% 28.85% 17.86% 0.00% 0.00% 28.57% 77.78% 0.00% 4.88% 25.00%
0.29 0.53 0.35 0.23 0.38 0.45 -0.22 -0.06 0.05 0.04 -0.34 0.39 0.03
EPS in Rs 0.32 0.58 0.38 0.25 0.42 0.49 -0.24 -0.07 0.05 0.04 -0.37 0.43 0.03
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
8.24 15.50 27.47 27.50 26.62 36.01 48.09 61.24 58.57 48.27 46.28 36.20 33.63
8.35 15.47 26.00 25.83 24.80 33.26 43.36 55.61 55.04 45.66 43.54 35.57 32.81
Operating Profit -0.11 0.03 1.47 1.67 1.82 2.75 4.73 5.63 3.53 2.61 2.74 0.63 0.82
OPM % -1.33% 0.19% 5.35% 6.07% 6.84% 7.64% 9.84% 9.19% 6.03% 5.41% 5.92% 1.74% 2.44%
0.16 0.67 0.04 0.03 0.27 0.24 0.19 0.24 -0.39 0.25 0.31 0.43 0.46
Interest 0.24 0.30 0.41 0.42 0.47 0.22 0.55 0.61 0.84 -0.09 0.41 0.31 0.20
Depreciation 0.02 0.02 0.06 0.10 0.13 0.36 0.48 0.56 0.71 0.73 0.75 0.78 0.79
Profit before tax -0.21 0.38 1.04 1.18 1.49 2.41 3.89 4.70 1.59 2.22 1.89 -0.03 0.29
Tax % 0.00% 0.00% 25.00% 27.12% 34.23% 24.90% 30.59% 27.87% 45.28% 32.88% 24.87% -533.33%
-0.20 0.38 0.78 0.86 0.98 1.81 2.70 3.39 0.87 1.48 1.42 -0.19 0.12
EPS in Rs -0.24 0.44 0.88 0.97 1.07 1.98 2.96 3.71 0.95 1.62 1.56 -0.21 0.13
Dividend Payout % 0.00% 0.00% 28.46% 25.81% 348.98% 25.19% 16.89% 13.45% 26.21% 12.32% 0.00% 0.00%
Compounded Sales Growth
10 Years: 9%
5 Years: -6%
3 Years: -15%
TTM: -12%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -45%
Stock Price CAGR
10 Years: 17%
5 Years: -14%
3 Years: -4%
1 Year: -10%
Return on Equity
10 Years: 16%
5 Years: 11%
3 Years: 6%
Last Year: -1%

Balance Sheet

Figures in Rs. Crores

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 4.09 4.29 4.44 4.44 4.56 4.56 4.56 4.56 4.56 4.56 4.56 4.56 4.56
Reserves -1.62 -1.24 -0.72 -0.12 0.51 1.76 3.91 6.76 7.62 9.11 10.34 10.15 10.21
1.69 1.70 2.16 2.08 1.24 1.70 2.01 1.86 1.63 1.88 3.97 2.21 3.23
4.25 6.21 10.38 7.95 8.70 11.27 17.55 13.46 14.86 18.01 11.56 10.92 9.92
Total Liabilities 8.41 10.96 16.26 14.35 15.01 19.29 28.03 26.64 28.67 33.56 30.43 27.84 27.92
1.15 1.20 1.73 2.04 4.05 6.09 6.33 7.01 6.74 6.22 5.97 5.39 5.04
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
7.26 9.76 14.53 12.31 10.92 13.16 21.66 19.59 21.89 27.30 24.42 22.41 22.84
Total Assets 8.41 10.96 16.26 14.35 15.01 19.29 28.03 26.64 28.67 33.56 30.43 27.84 27.92

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0.53 0.79 2.24 -0.43 3.52 3.71 2.09 2.63 3.04 1.26 -3.36 2.10
0.02 -0.03 -0.62 -0.50 -2.24 -2.42 -0.86 -1.23 -0.44 -0.21 -0.50 -0.20
0.68 -0.07 0.19 -0.49 -1.48 -0.31 -0.78 -1.34 -1.06 0.15 1.49 -2.35
Net Cash Flow 0.17 0.69 1.81 -1.41 -0.20 0.98 0.45 0.05 1.53 1.20 -2.37 -0.45

Ratios

Figures in Rs. Crores

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 37.21 26.14 48.90 35.57 64.03 49.67 67.32 51.44 42.07 96.03 69.40 66.85
Inventory Days 284.46 173.82 103.08 102.76 58.35 49.22 69.32 54.05 71.27 75.17 120.40 149.05
Days Payable 216.32 159.36 146.37 114.40 124.49 121.58 140.56 91.37 111.99 170.86 116.70 133.28
Cash Conversion Cycle 105.36 40.60 5.60 23.93 -2.12 -22.69 -3.92 14.12 1.34 0.35 73.10 82.62
Working Capital Days 100.55 51.34 15.68 36.23 10.97 -6.59 8.65 18.36 13.46 25.79 72.48 81.17
ROCE % 0.82% 14.59% 27.85% 26.06% 30.84% 36.85% 48.00% 44.80% 22.53% 14.51% 13.36% 1.56%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
49.25% 49.25% 49.25% 49.25% 49.25% 49.15% 49.15% 49.15% 49.00% 49.00% 48.80% 48.80%
50.75% 50.75% 50.75% 50.75% 50.75% 50.86% 50.85% 50.86% 50.99% 51.00% 51.20% 51.20%
No. of Shareholders 4,3445,2855,0906,3316,4736,4706,2516,1265,9755,7265,6285,768

Documents

Announcements

Annual reports

Credit ratings