Vaibhav Global Ltd

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

  • Market Cap: 5,387 Cr.
  • Current Price: 1,664
  • 52 weeks High / Low 1739.00 / 490.00
  • Book Value: 232.07
  • Stock P/E: 26.01
  • Dividend Yield: 0.84 %
  • ROCE: 30.85 %
  • ROE: 26.13 %
  • Sales Growth (3Yrs): 11.35 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is virtually debt free.
Company has been maintaining a healthy dividend payout of 26.14%
Cons:
Stock is trading at 7.17 times its book value
The company has delivered a poor growth of 7.63% over past five years.
Promoter holding has decreased over last 3 years: -8.69%

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

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
353 462 424 390 452 511 462 440 485 563 498 550
325 402 386 350 399 442 420 389 419 475 442 477
Operating Profit 28 60 38 40 53 68 42 51 66 88 56 74
OPM % 8% 13% 9% 10% 12% 13% 9% 12% 14% 16% 11% 13%
Other Income 3 2 3 4 2 3 5 4 3 4 4 4
Interest 1 1 1 2 1 1 1 1 1 3 4 1
Depreciation 7 6 6 6 6 6 6 8 8 8 8 10
Profit before tax 24 55 34 37 48 64 39 45 61 82 48 67
Tax % 16% 18% 6% 18% 18% 19% 17% 20% 20% 20% 18% 21%
Net Profit 20 46 32 30 39 53 32 36 49 66 40 53
EPS in Rs 6.46 13.99 9.80 9.22 12.01 16.11 9.95 11.02 14.97 20.16 12.25 16.37
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
587 337 526 645 893 1,298 1,376 1,277 1,439 1,571 1,814 1,986 2,097
691 364 472 610 829 1,155 1,242 1,218 1,353 1,422 1,611 1,725 1,812
Operating Profit -103 -27 54 35 64 143 134 58 86 148 203 262 285
OPM % -18% -8% 10% 5% 7% 11% 10% 5% 6% 9% 11% 13% 14%
Other Income -80 -6 12 57 -126 34 13 17 16 10 14 15 15
Interest 45 26 15 14 14 14 7 7 6 4 5 9 8
Depreciation 12 9 8 9 7 7 12 24 29 25 25 31 33
Profit before tax -240 -68 43 69 -84 155 128 45 66 129 188 236 258
Tax % -0% -0% 0% 0% -2% 2% 19% 11% 2% 13% 18% 20%
Net Profit -240 -68 43 69 -86 153 103 40 65 112 154 190 207
EPS in Rs 0.00 0.00 13.60 21.61 0.00 47.41 31.86 12.25 19.85 34.52 47.20 58.95 63.75
Dividend Payout % -0% -0% 0% 0% -0% 2% 9% 0% 0% 0% 21% 57%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:19.40%
5 Years:7.63%
3 Years:11.35%
TTM:12.51%
Compounded Profit Growth
10 Years:18.19%
5 Years:12.89%
3 Years:43.00%
TTM:29.35%
Stock Price CAGR
10 Years:44.30%
5 Years:33.31%
3 Years:49.59%
1 Year:97.57%
Return on Equity
10 Years:27.26%
5 Years:21.44%
3 Years:24.53%
Last Year:26.13%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
76 76 76 76 76 32 32 32 33 33 33 32
Reserves 133 110 129 190 83 201 296 335 402 518 664 719
Borrowings 216 200 202 178 161 124 76 112 85 67 66 64
129 93 86 116 125 121 126 140 157 146 179 275
Total Liabilities 510 435 448 514 401 478 530 619 676 763 942 1,091
221 207 203 203 58 66 76 126 126 120 116 154
CWIP 0 0 1 0 0 0 1 3 0 0 1 9
Investments 23 13 17 13 0 3 3 4 5 12 18 82
266 215 227 299 343 409 450 487 545 632 807 847
Total Assets 510 435 448 514 401 478 530 619 676 763 942 1,091

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
35 -27 54 47 79 178 115 -25 74 41 204 214
-17 9 -10 -3 -22 -68 -3 -42 -26 -23 -22 -184
-53 15 -36 -48 -30 -108 -64 30 -30 -24 -23 -184
Net Cash Flow -36 -3 8 -4 27 2 49 -37 19 -6 159 -155

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -20% -8% 14% 22% 25% 50% 35% 11% 15% 23% 27% 31%
Debtor Days 24 14 16 21 15 19 13 19 24 30 24 25
Inventory Turnover 1.34 1.16 1.36 1.43 1.60 2.14 2.12 1.50 1.69 1.74 1.63 1.72

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
67.18 66.50 66.49 66.44 65.36 64.03 63.08 57.78 57.28 58.23 58.61 58.50
5.65 4.96 6.09 7.89 8.82 11.28 11.77 11.97 12.33 12.38 12.09 11.04
13.40 13.43 12.39 12.47 12.56 11.75 11.55 16.87 18.52 18.80 19.20 20.48
13.73 15.08 15.01 13.15 13.24 12.85 13.49 13.27 11.61 10.36 9.98 9.94
0.04 0.03 0.02 0.04 0.03 0.09 0.11 0.10 0.26 0.23 0.12 0.04