Vipul Organics Ltd

₹ 268 -0.41%

16 Jun 10:16 a.m.

About

Incorporated in 1972, Vipul Organics Ltd
does manufacturing & trading of Dyes stuff, Organic Pigments & Organic Intermediates^[1]

Key Points

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

Website BSE

Market Cap ₹ 511 Cr.
Current Price ₹ 268
High / Low ₹ 309 / 157
Stock P/E 73.8
Book Value ₹ 61.6
Dividend Yield 0.29 %
ROCE 8.41 %
ROE 7.62 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has been maintaining a healthy dividend payout of 28.3%

Cons

Stock is trading at 4.36 times its book value
Promoter holding has decreased over last quarter: -4.70%
The company has delivered a poor sales growth of 7.97% over past five years.
Company has a low return on equity of 6.89% over last 3 years.
Company might be capitalizing the interest cost

* 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

Commodities Chemicals Chemicals & Petrochemicals Specialty Chemicals

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	31.39	36.14	36.53	37.42	39.99	38.06	39.24	41.41	44.09	37.60	39.43	46.14	52.22
	28.20	33.53	33.64	34.35	36.83	34.79	35.57	37.53	40.34	33.82	35.11	41.78	47.44
Operating Profit	3.19	2.61	2.89	3.07	3.16	3.27	3.67	3.88	3.75	3.78	4.32	4.36	4.78
OPM %	10.16%	7.22%	7.91%	8.20%	7.90%	8.59%	9.35%	9.37%	8.51%	10.05%	10.96%	9.45%	9.15%
	-0.06	0.10	0.07	0.19	0.55	0.14	0.19	0.12	-0.11	0.09	0.23	0.24	0.40
Interest	0.89	0.68	0.53	0.56	0.65	0.58	0.64	0.59	0.87	0.70	0.54	0.49	0.54
Depreciation	1.71	1.33	1.36	1.39	1.50	1.24	1.45	1.58	1.60	1.55	1.62	1.58	1.63
Profit before tax	0.53	0.70	1.07	1.31	1.56	1.59	1.77	1.83	1.17	1.62	2.39	2.53	3.01
Tax %	32.08%	27.14%	7.48%	38.93%	31.41%	28.30%	39.55%	20.77%	32.48%	21.60%	24.27%	26.48%	34.22%
	0.36	0.52	1.00	0.80	1.07	1.14	1.06	1.45	0.79	1.27	1.81	1.86	1.97
EPS in Rs	0.21	0.30	0.58	0.47	0.62	0.66	0.61	0.82	0.45	0.72	1.02	0.98	1.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	52	52	57	79	90	93	120	133	134	150	163	175
	50	50	54	75	84	84	103	117	122	138	148	158
Operating Profit	2	3	3	4	6	9	17	16	12	12	15	17
OPM %	5%	5%	6%	5%	7%	10%	14%	12%	9%	8%	9%	10%
	0	0	1	1	0	1	0	1	0	1	0	1
Interest	1	1	1	1	1	1	1	2	3	2	3	2
Depreciation	1	1	1	1	1	2	6	5	6	6	6	6
Profit before tax	1	1	2	3	5	7	10	10	3	5	6	10
Tax %	32%	32%	33%	33%	30%	33%	28%	28%	28%	28%	30%	28%
	1	1	2	2	4	5	7	7	2	3	4	7
EPS in Rs	0.87	0.98	1.51	1.76	2.73	3.70	4.31	4.09	1.16	1.93	2.51	3.63
Dividend Payout %	55%	49%	32%	27%	18%	13%	13%	13%	58%	39%	24%	22%

Compounded Sales Growth
10 Years:	13%
5 Years:	8%
3 Years:	9%
TTM:	8%

Compounded Profit Growth
10 Years:	23%
5 Years:	0%
3 Years:	51%
TTM:	56%

Stock Price CAGR
10 Years:	21%
5 Years:	21%
3 Years:	45%
1 Year:	50%

Return on Equity
10 Years:	10%
5 Years:	7%
3 Years:	7%
Last Year:	8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	5	5	6	8	8	8	10	10	13	13	13	19
Reserves	7	8	13	18	21	25	29	42	41	46	51	98
	10	7	10	19	19	22	30	30	31	30	46	53
	14	14	17	27	26	42	39	45	40	48	45	61
Total Liabilities	37	34	47	71	74	96	107	127	125	137	156	232
	6	6	6	6	6	32	29	36	35	32	38	37
CWIP	0	0	1	5	17	0	0	0	0	5	9	39
Investments	0	1	2	2	2	2	2	2	2	2	2	1
	31	26	37	57	49	62	76	89	88	97	107	154
Total Assets	37	34	47	71	74	96	107	127	125	137	156	232

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	3	6	-4	-8	15	14	-2	2	10	5	1	11
	-2	-1	-2	-4	-11	-11	-1	-11	-3	-7	-15	-34
	-1	-4	7	11	-2	-0	4	5	-5	-2	15	25
Net Cash Flow	0	-0	1	-2	1	3	1	-3	3	-4	0	1
Free Cash Flow	1	5	-7	-13	3	3	-4	-10	7	-2	-15	-24
CFO/OP	141%	221%	-103%	-185%	256%	180%	-4%	34%	104%	53%	18%	76%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	83	72	93	129	82	98	107	115	91	107	113	112
Inventory Days	54	50	69	53	46	92	85	130	151	123	127	146
Days Payable	113	112	137	141	114	206	158	166	142	148	127	154
Cash Conversion Cycle	25	9	25	41	14	-15	34	79	100	82	112	104
Working Capital Days	-8	-8	3	15	14	-9	32	43	43	41	36	35
ROCE %	8%	9%	12%	12%	13%	16%	18%	14%	7%	7%	9%	8%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Permanent Employee Count
count

xx	xx	xx	xx	xx	xxx	xxx	xx	xxx	xxx	xxx
x.xx	x.xx	x.xx	x.xx	x.xx		x.xx	x.xx	x.xx	x.xx	x.xx
	xx	xx	xx	xx		xx	xx	xx	xx	xx
							xxx	xx	xx	xx
						x,xxx	x,xxx	x,xxx
										xx,xxx
										xx
										xxx,xxx

Please log in to see hidden values.

Receivables Turnover Ratio
ratio

Number of Countries (Export Footprint)
count

Number of Distributors
count

Total Installed Capacity
MTPA

Ambernath Facility Size
sq. feet

Export Sales Concentration
%

Total Operational Manufacturing Area
sq. feet

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	66.44%	66.44%	66.76%	67.02%	67.02%	67.39%	67.76%	67.76%	68.64%	68.64%	68.64%	63.94%
	0.00%	0.00%	0.26%	0.46%	0.46%	0.19%	0.19%	0.19%	0.19%	0.19%	0.19%	0.17%
	0.00%	0.00%	0.99%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	33.55%	33.57%	31.99%	32.52%	32.52%	32.43%	32.04%	32.05%	31.17%	31.17%	31.16%	35.89%
No. of Shareholders	7,448	7,204	6,864	6,864	6,759	6,414	7,113	7,221	7,217	7,011	6,793	6,579

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	57.63%	54.50%	54.50%	54.50%	63.74%	66.22%	66.44%	67.02%	67.76%	63.94%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.46%	0.19%	0.17%
	0.36%	0.25%	0.25%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	42.01%	45.24%	45.24%	45.50%	36.26%	33.78%	33.56%	32.52%	32.05%	35.89%
No. of Shareholders	3,081	2,503	2,548	2,421	4,278	7,700	7,674	6,864	7,221	6,579

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Vipul Organics Ltd

Vipul Organics Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls