Vipul Organics Ltd
Incorporated in 1972, Vipul Organics Ltd
does manufacturing & trading of Dyes stuff, Organic Pigments & Organic Intermediates[1]
- Market Cap ₹ 360 Cr.
- Current Price ₹ 274
- High / Low ₹ 329 / 128
- Stock P/E 89.8
- Book Value ₹ 44.1
- Dividend Yield 0.37 %
- ROCE 7.54 %
- ROE 5.40 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 38.0%
Cons
- Stock is trading at 6.20 times its book value
- The company has delivered a poor sales growth of 10.8% over past five years.
- Company has a low return on equity of 7.32% 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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
34 | 44 | 52 | 53 | 57 | 79 | 90 | 92 | 119 | 133 | 134 | 150 | 152 | |
33 | 42 | 50 | 50 | 54 | 75 | 84 | 83 | 102 | 117 | 122 | 138 | 140 | |
Operating Profit | 1 | 2 | 2 | 3 | 3 | 4 | 6 | 9 | 17 | 16 | 12 | 12 | 12 |
OPM % | 4% | 4% | 4% | 5% | 6% | 5% | 7% | 10% | 14% | 12% | 9% | 8% | 8% |
0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | |
Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 2 |
Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 5 | 6 | 6 | 5 |
Profit before tax | 1 | 1 | 1 | 1 | 2 | 3 | 5 | 7 | 10 | 10 | 3 | 5 | 6 |
Tax % | 31% | 33% | 34% | 33% | 32% | 34% | 30% | 32% | 28% | 28% | 32% | 28% | |
0 | 1 | 1 | 1 | 2 | 2 | 4 | 5 | 7 | 7 | 2 | 3 | 4 | |
EPS in Rs | 0.66 | 0.88 | 1.06 | 1.34 | 2.08 | 2.31 | 3.64 | 4.93 | 5.76 | 5.45 | 1.46 | 2.57 | 3.10 |
Dividend Payout % | 97% | 73% | 61% | 48% | 31% | 28% | 18% | 13% | 13% | 13% | 62% | 39% |
Compounded Sales Growth | |
---|---|
10 Years: | 13% |
5 Years: | 11% |
3 Years: | 8% |
TTM: | 15% |
Compounded Profit Growth | |
---|---|
10 Years: | 18% |
5 Years: | -3% |
3 Years: | -24% |
TTM: | 213% |
Stock Price CAGR | |
---|---|
10 Years: | 32% |
5 Years: | 19% |
3 Years: | 24% |
1 Year: | 97% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 10% |
3 Years: | 7% |
Last Year: | 5% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 6 | 8 | 8 | 8 | 10 | 10 | 13 | 13 |
Reserves | 7 | 7 | 7 | 8 | 12 | 18 | 20 | 25 | 29 | 42 | 40 | 44 |
9 | 9 | 10 | 7 | 10 | 19 | 19 | 22 | 30 | 30 | 31 | 30 | |
11 | 13 | 14 | 13 | 18 | 26 | 26 | 42 | 39 | 44 | 40 | 48 | |
Total Liabilities | 33 | 34 | 37 | 33 | 46 | 70 | 73 | 96 | 107 | 127 | 124 | 136 |
4 | 5 | 6 | 6 | 6 | 6 | 6 | 32 | 29 | 36 | 35 | 32 | |
CWIP | 0 | 0 | 0 | 0 | 1 | 5 | 17 | 0 | 0 | 0 | 0 | 5 |
Investments | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
28 | 29 | 30 | 27 | 38 | 58 | 50 | 63 | 77 | 90 | 88 | 98 | |
Total Assets | 33 | 34 | 37 | 33 | 46 | 70 | 73 | 96 | 107 | 127 | 124 | 136 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0 | 2 | 3 | 5 | -4 | -8 | 15 | 14 | -2 | 2 | 10 | 5 | |
-1 | -1 | -2 | -0 | -2 | -4 | -11 | -11 | -2 | -11 | -3 | -7 | |
2 | -1 | -1 | -4 | 7 | 11 | -2 | -0 | 4 | 5 | -5 | -2 | |
Net Cash Flow | 1 | 0 | 0 | -0 | 1 | -2 | 1 | 3 | 1 | -3 | 3 | -4 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 125 | 83 | 83 | 72 | 95 | 132 | 84 | 99 | 109 | 117 | 93 | 108 |
Inventory Days | 71 | 73 | 54 | 50 | 69 | 54 | 49 | 96 | 87 | 131 | 150 | 122 |
Days Payable | 139 | 127 | 113 | 110 | 135 | 143 | 116 | 210 | 161 | 166 | 142 | 147 |
Cash Conversion Cycle | 57 | 29 | 24 | 12 | 28 | 43 | 17 | -15 | 35 | 81 | 101 | 83 |
Working Capital Days | 104 | 74 | 56 | 38 | 69 | 94 | 60 | 42 | 89 | 107 | 106 | 105 |
ROCE % | 6% | 6% | 8% | 10% | 13% | 12% | 13% | 16% | 18% | 14% | 7% | 8% |
Documents
Announcements
-
Board Meeting Intimation for Intimation Of Board Meeting To Be Held On Tuesday, November 12, 2024 For Considering Un-Audited Financial Results For The Quarter And Half Year Ended September 30, 2024
7 Nov - Board meeting scheduled to approve financial results.
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
30 Oct - Details of lost share certificates and duplicate requests.
-
Announcement under Regulation 30 (LODR)-Preferential Issue
14 Oct - Allotment of 1,50,000 equity shares to promoter group.
-
Board Meeting Outcome for Outcome Of Convertible Warrant Committee Meeting Held On Monday, 14Th October, 2024.
14 Oct - Allotment of 1,50,000 equity shares to promoters.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 10 Oct
Annual reports
-
Financial Year 2024
from bse
-
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
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