Vaibhav Global Ltd

Vaibhav Global is Company deals in fashion jewellery and lifestyle products.

Pros:
Cons:
Promoter's stake has decreased
The company has delivered a poor growth of 6.92% over past five years.

Peer Comparison Sector: Diamond, Gems and Jewellery // Industry: Diamond Cutting / Jewellery

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
407 374 331 353 462 424 390 452 511 462 440 485
375 350 309 325 402 386 350 399 442 420 389 419
Operating Profit 32 24 22 28 60 38 40 53 68 42 51 66
OPM % 8% 6% 7% 8% 13% 9% 10% 12% 13% 9% 12% 14%
Other Income 5 4 3 3 2 3 4 2 3 5 4 3
Interest 2 1 1 1 1 1 2 1 1 1 1 1
Depreciation 8 8 7 7 6 6 6 6 6 6 8 8
Profit before tax 28 19 16 24 55 34 37 48 64 39 45 61
Tax % 7% -3% 7% 16% 18% 6% 18% 18% 19% 17% 20% 20%
Net Profit 26 19 15 20 46 32 30 39 53 32 36 49
EPS in Rs 7.90 5.94 5.00 6.46 13.99 9.80 9.22 12.01 16.11 9.95 11.02 14.97
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
753 587 337 526 645 893 1,298 1,376 1,277 1,439 1,571 1,814 1,897
949 691 364 472 610 829 1,155 1,242 1,218 1,353 1,422 1,611 1,670
Operating Profit -196 -103 -27 54 35 64 143 134 58 86 148 203 227
OPM % -26% -18% -8% 10% 5% 7% 11% 10% 5% 6% 9% 11% 12%
Other Income -32 -80 -6 12 57 -126 34 13 17 16 10 14 15
Interest 15 45 26 15 14 14 14 7 7 6 4 5 4
Depreciation 11 12 9 8 9 7 7 12 24 29 25 25 28
Profit before tax -254 -240 -68 43 69 -84 155 128 45 66 129 188 210
Tax % -1% -0% -0% 0% 0% -2% 2% 19% 11% 2% 13% 18%
Net Profit -256 -240 -68 43 69 -86 153 103 40 65 112 154 170
EPS in Rs 0.00 0.00 0.00 13.60 21.61 0.00 47.41 31.86 12.25 19.85 34.52 47.20 52.05
Dividend Payout % -0% -0% -0% 0% 0% -0% 2% 9% 0% 0% 0% 21%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:11.94%
5 Years:6.92%
3 Years:12.42%
TTM:9.83%
Compounded Profit Growth
10 Years:11.56%
5 Years:-0.31%
3 Years:57.10%
TTM:15.88%
Stock Price CAGR
10 Years:42.04%
5 Years:2.38%
3 Years:40.98%
1 Year:9.66%
Return on Equity
10 Years:24.03%
5 Years:21.86%
3 Years:21.55%
Last Year:24.18%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
76 76 76 76 76 76 32 32 32 33 33 33 33
Reserves 379 133 110 129 190 83 201 296 335 402 518 664 699
Borrowings 216 216 200 202 178 161 124 76 112 85 67 66 126
210 130 93 86 116 125 122 127 140 160 146 182 234
Total Liabilities 837 510 435 448 515 401 479 531 619 679 763 945 1,092
251 221 207 203 203 58 66 76 126 126 120 116 148
CWIP 0 0 0 1 0 0 0 1 3 0 0 1 6
Investments 5 23 13 17 13 0 3 3 4 5 12 18 144
580 266 215 227 299 344 410 451 487 548 632 810 794
Total Assets 837 510 435 448 515 401 479 531 619 679 763 945 1,092

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-179 35 -27 54 47 79 178 115 -25 74 41 204
-12 -17 9 -10 -3 -22 -68 -3 -42 -26 -23 -22
199 -53 15 -36 -48 -30 -108 -64 30 -30 -24 -23
Net Cash Flow 9 -36 -3 8 -4 27 2 49 -37 19 -6 159

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % -24% -20% -8% 14% 22% 25% 50% 35% 11% 15% 23% 27%
Debtor Days 48 24 14 16 21 15 19 13 19 24 30 24
Inventory Turnover 2.18 2.08 1.98 3.45 4.04 4.69 6.41 6.48 4.86 4.79 4.79 4.85