Vaibhav Global Ltd

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

Vaibhav Global Ltd

₹ 258 1.64%
28 May 10:30 a.m.
vaibhavglobal.com BSE: 532156 NSE: VAIBHAVGBL
About

Vaibhav Global Limited (VGL), through its distinctive business model, has created a niche for itself in the global retail space, especially in the jewellery, accessories and lifestyle product segments of two of the largest economies of the world - the US and UK. [1]

Key Points

Omni-Channel Retail Network
The company is an omnichannel E-tailer of fashion jewelry, accessories, and lifestyle products in developed markets with direct access to over 130 Mn households through its TV home shopping networks - Shop LC in the US, Shop TJC & Ideal World in the UK and Shop LC in Germany. It also operates e-commerce websites - www.shoplc.com & https://mindfulsouls.com/ in the US, www.tjc.co.uk & www.idealworld.tv/ in the UK, and www.shoplc.de in Germany, complementing its TV coverage. [1] [2]

Website BSE NSE
  • Market Cap ₹ 4,284 Cr.
  • Current Price ₹ 258
  • High / Low ₹ 357 / 178
  • Stock P/E 28.0
  • Book Value ₹ 81.2
  • Dividend Yield 2.34 %
  • ROCE 14.1 %
  • ROE 11.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 79.0%

Cons

  • Stock is trading at 3.12 times its book value
  • The company has delivered a poor sales growth of 11.2% over past five years.
  • Company has a low return on equity of 10.6% 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: Diamond, Gems and Jewellery Industry: Diamond Cutting / Jewellery

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
685 628 646 724 693 658 705 888 789 756 796 977 850
647 586 596 662 646 600 642 795 736 699 736 868 788
Operating Profit 38 42 50 61 46 58 63 93 53 57 60 110 62
OPM % 6% 7% 8% 8% 7% 9% 9% 11% 7% 8% 8% 11% 7%
5 2 2 14 9 7 3 2 6 9 9 2 8
Interest 2 2 2 2 3 3 3 3 3 3 4 4 4
Depreciation 17 17 18 20 22 22 23 23 25 25 26 26 25
Profit before tax 25 25 31 55 30 40 41 68 32 37 39 82 41
Tax % -8% 22% 26% 28% 23% 27% 30% 31% 33% 27% 29% 22% 17%
27 20 23 39 23 30 29 47 21 27 28 64 34
EPS in Rs 1.66 1.19 1.39 2.36 1.42 1.80 1.78 2.87 1.29 1.67 1.67 3.84 2.05
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,298 1,376 1,277 1,439 1,571 1,814 1,986 2,540 2,752 2,691 3,041 3,380
1,155 1,242 1,218 1,353 1,422 1,611 1,725 2,170 2,471 2,491 2,772 3,090
Operating Profit 143 134 58 86 148 203 262 370 281 200 269 289
OPM % 11% 10% 5% 6% 9% 11% 13% 15% 10% 7% 9% 9%
34 13 17 16 10 14 14 18 50 28 19 28
Interest 14 7 7 6 4 5 9 5 6 8 12 15
Depreciation 7 12 24 29 25 25 31 39 55 78 93 102
Profit before tax 155 128 45 66 129 188 236 344 271 141 182 200
Tax % 2% 19% 11% 2% 13% 18% 20% 21% 12% 26% 30% 24%
153 103 40 65 112 154 190 272 237 105 127 153
EPS in Rs 9.48 6.37 2.45 3.97 6.90 9.43 11.77 16.70 14.50 6.36 7.72 9.22
Dividend Payout % 2% 9% 0% 0% 0% 21% 57% 30% 41% 94% 78% 65%
Compounded Sales Growth
10 Years: 9%
5 Years: 11%
3 Years: 7%
TTM: 11%
Compounded Profit Growth
10 Years: 4%
5 Years: -4%
3 Years: -10%
TTM: 16%
Stock Price CAGR
10 Years: 8%
5 Years: 3%
3 Years: -9%
1 Year: -28%
Return on Equity
10 Years: 17%
5 Years: 16%
3 Years: 11%
Last Year: 12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 32 32 32 33 33 33 32 33 33 33 33 33
Reserves 201 296 335 402 518 664 719 931 1,094 1,168 1,225 1,317
124 76 112 85 67 66 102 124 165 193 218 228
121 126 140 157 146 179 238 307 394 392 405 462
Total Liabilities 478 530 619 676 763 942 1,091 1,395 1,686 1,786 1,881 2,040
66 76 126 126 120 116 154 163 467 507 616 576
CWIP 0 1 3 0 0 1 9 29 27 5 6 1
Investments 3 3 4 5 12 18 82 280 84 34 128 116
409 450 487 545 632 807 847 923 1,108 1,241 1,131 1,348
Total Assets 478 530 619 676 763 942 1,091 1,395 1,686 1,786 1,881 2,040

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
178 115 -25 74 41 204 214 326 88 127 277 165
-68 -3 -42 -26 -23 -22 -184 -267 -45 43 -183 -7
-108 -64 30 -30 -24 -23 -184 -57 -72 -103 -143 -130
Net Cash Flow 2 49 -37 19 -6 159 -155 1 -29 68 -49 28

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 19 13 19 24 30 24 25 24 31 33 38 35
Inventory Days 166 187 277 221 227 239 220 180 231 238 202 219
Days Payable 59 61 99 83 66 74 75 65 104 95 76 73
Cash Conversion Cycle 126 139 197 162 191 189 170 139 158 176 164 181
Working Capital Days 45 52 75 70 88 75 73 57 74 77 71 88
ROCE % 50% 35% 11% 15% 23% 27% 30% 36% 21% 11% 14% 14%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
57.96% 57.90% 57.91% 57.26% 57.21% 57.12% 57.24% 57.22% 57.18% 57.30% 57.30% 57.30%
10.71% 20.74% 21.13% 21.64% 21.89% 22.66% 22.05% 22.68% 21.48% 19.20% 18.37% 18.59%
18.38% 6.58% 6.38% 6.36% 6.24% 5.72% 5.37% 2.57% 1.88% 0.73% 0.74% 0.85%
12.76% 14.64% 14.44% 14.63% 14.59% 14.42% 15.28% 17.45% 19.33% 22.62% 23.46% 23.14%
0.19% 0.14% 0.15% 0.10% 0.06% 0.06% 0.04% 0.07% 0.13% 0.15% 0.13% 0.12%
No. of Shareholders 1,13,7741,36,9851,32,4911,30,6891,29,1361,19,8881,17,4421,20,8541,27,3161,44,8871,43,6061,44,882

* 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.

Documents

Announcements

Annual reports

Credit ratings

Concalls