Vinati Organics Ltd - Stock Valuation and Financial Performance

BSE: 524200 | NSE: VINATIORGA | Chemicals | Small Cap

Vinati Organics Share Price

1,471 -35.25 -2.34%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Vinati Organics

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Vinati Organics stock performance -

mw4me loader
P/E Ratio (CD):
42.39
Market Cap:
15,249.2 Cr.
52-wk low:
1,465
52-wk high:
2,029.5

Is Vinati Organics Ltd an attractive stock to invest in?

1. Is Vinati Organics Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Vinati Organics Ltd is a average quality company.

2. Is Vinati Organics Ltd undervalued or overvalued?

The key valuation ratios of Vinati Organics Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Vinati Organics Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vinati Organics Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Vinati Organics:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Vinati Organics Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0%0%0%0%0%0%25%18.5%19.1%21.1%-
Value Creation
Index
NANANANANANA0.90.40.40.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0000001,0299541,6162,0781,831
Sales YoY Gr.-NANANANANANA-7.3%69.3%28.6%-
Adj EPS 0000003125.431.441.734.7
YoY Gr.-NANANANANANA-17.9%23.5%32.8%-
BVPS (₹) 000000124.5150.2177.9215.8230.6
Adj Net
Profit
000000318261323428360
Cash Flow from Ops. 000000416219127577-
Debt/CF from Ops. 000000000.20-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA26.4%28.6%
Adj EPS NANA10.4%32.8%
BVPSNANA20.1%21.4%
Share Price 26.7% 12.3% 1.3% -17.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
00000024.918.519.121.215.6
Op. Profit
Mgn %
00000040.3372728.826.6
Net Profit
Mgn %
00000030.927.42020.619.7
Debt to
Equity
0000000000-
Working Cap
Days
000000019219119891
Cash Conv.
Cycle
000000099918772

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 26.41%

Net Profit is growing at healthy rate in last 3 years 10.41%

Return on Equity has declined versus last 3 years average to 15.50%

Sales growth is not so good in last 4 quarters at -11.36%

Latest Financials - Vinati Organics Ltd.

Standalone Consolidated
TTM EPS (₹) 34.7 34.7
TTM Sales (₹ Cr.) 1,831 1,831
BVPS (₹.) 230.7 230.6
Reserves (₹ Cr.) 2,381 2,380
P/BV 6.38 6.38
PE 42.38 42.39
From the Market
52 Week Low / High (₹) 1465.00 / 2029.50
All Time Low / High (₹) 0.13 / 2372.95
Market Cap (₹ Cr.) 15,249
Equity (₹ Cr.) 10.4
Face Value (₹) 1
Industry PE 47

Management X-Ray of Vinati Organics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.660.660.660.660.660.66
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vinati Organics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Sales1,0299541,6162,078
Operating Expenses 6146011,1801,482
Manufacturing Costs103116206267
Material Costs4293888611,083
Employee Cost 64738493
Other Costs 18253038
Operating Profit 415353435596
Operating Profit Margin (%) 40.3%37.0%27.0%28.7%
Other Income 45266172
Interest 2122
Depreciation 33434552
Exceptional Items 0000
Profit Before Tax 425335449615
Tax 9166103157
Profit After Tax 334269347458
PAT Margin (%) 32.4%28.2%21.5%22.0%
Adjusted EPS (₹)32.526.233.744.6
Dividend Payout Ratio (%)17%23%19%16%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,2791,5431,8282,218
Share Capital 10101010
Reserves 1,2691,5331,8182,208
Minority Interest0000
Debt02180
Long Term Debt0000
Short Term Debt02180
Trade Payables5667109118
Others Liabilities 108122134210
Total Liabilities 1,4431,7342,0902,547

Fixed Assets

Gross Block8569051,0671,128
Accumulated Depreciation106148194246
Net Fixed Assets751757873882
CWIP 315651235
Investments 22728994227
Inventories93122176191
Trade Receivables202277458470
Cash Equivalents 547412
Others Assets85227433531
Total Assets 1,4431,7342,0902,547

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 416219127577
PBT 425335449615
Adjustment 11301231
Changes in Working Capital 81-85-22662
Tax Paid -101-61-108-131
Cash Flow From Investing Activity -197-198-255-367
Capex -309-49-162-61
Net Investments -671336-17
Others 179-162-129-289
Cash Flow From Financing Activity -109-3-47-86
Net Proceeds from Shares 0000
Net Proceeds from Borrowing 0000
Interest Paid -100-1
Dividend Paid -105-6-62-67
Others -3316-18
Net Cash Flow 10918-175124
PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)26.0919.0820.5622.64
ROCE (%)33.3423.826.5930.36
Asset Turnover Ratio0.710.60.850.9
PAT to CFO Conversion(x)1.250.810.371.26
Working Capital Days
Receivable Days72928381
Inventory Days33413432
Payable Days47563637

Vinati Organics Ltd Stock News

Vinati Organics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vinati Organics on 28-Mar-2024 16:01 is ₹1,471.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Vinati Organics stood at ₹15,249.2.
The latest P/E ratio of Vinati Organics as of 28-Mar-2024 16:01 is 42.38.
The latest P/B ratio of Vinati Organics as of 28-Mar-2024 16:01 is 6.38.
The 52-week high of Vinati Organics is ₹2,029.5 and the 52-week low is ₹1,465.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vinati Organics is ₹1,831 ( Cr.) .

About Vinati Organics Ltd

Vinati Organics Ltd. (VOL) was established in 1989. It is a specialty chemical company, focusing on manufacturing specialty chemicals and organic intermediaries. It combines innovation with chemistry to deliver value-added products to its customers. It follows the highest quality standards and its products meet diverse customer expectations.

Business area of the company

The company is a specialty chemical company, manufacturing specialty chemicals and organic intermediaries. With two state-of-the-art manufacturing units in Maharashtra, VOL is a leading producer of two major products - Isobutyl Benzene (IBB) and 2-Acrylamido 2 Methylpropane Sulfonic Acid (ATBS). The Company’s zeal to combine innovation with chemistry enables it to deliver superior quality products to its diverse client base. Vinati Organics has successfully established a strong foothold across the globe, with its products reaching out to customers in many countries.

Products of the company

  • Isobutyl Benzene (IBB)
  • 2-Acrylamido 2 Methylpropane Sulfonic Acid (ATBS)
  • Isobutylene (IB)
  • High Purity- Methyl Tertiary Butyl Ether (HPMTBE)
  • N-Tertiary Butyl Acrylamide (TBA)
  • N-Tertiary Octyl Acrylamide (TOA)

Awards/ recognition

  • Mahad Works ISO Certificate
  • Ote Works ISO Certificate
  • National Safety Award
  • Maharashtra State Export Award
  • Worlds’ largest producer and supplier of IBB with global product presence IBB is presently being used and appreciated by all manufactures of Ibuprofen in the world including the founder manufacturer of Ibuprofen i.e. M/s. Knoll Pharmaceuticals of UK and BASF Corporation of USA.
  • World’s third biggest and fastest growing supplier of ATBS and related products. Presently exporting ATBS to Europe, Americas and Asia.
  • Presently being used and appreciated by all manufactures of Ibuprofen in India. Its quality is also internationally acclaimed and appreciated by the founder manufacturer of Ibuprofen i.e. Knoll Pharmaceuticals of UK and BASF Corporation of USA.
  • The Company was awarded the ‘Supplier of the Year’ (FY 2014-15) by BASF
  • VOL was ranked among the ‘Fastest Growing Companies’ in India Outlook Business in May 2014.
  • In the FE CFO of the Year Awards 2019, VOL was adjudged winner in the Large Enterprises - Manufacturing Category.
  • VOL was declared STAR SME of the Year by the Business Standard Annual Awards 2019.
  • VOL adjudged Company of the Year in Chemicals by FICCI Chemicals and Petrochemicals Awards 2019.
  • VOL was named the Most Promising Company of the Year by CNBC-TV18 IBLA 2020.

Milestones

  • 1989: Vinati Organics Limited (VOL) established
  • 1992: Isobutylbenzene (IBB) plant comes onstream with 1200 MTA  production capacity 
  • 1996: IBB capacity expansion to 3000 MTA
  • 1997: IBB capacity expansion to 5000 MTA
  • 2002: ATBS plant onstream with 1000 MTA production capacity
  • 2006: IBB capacity expansion to 10,000 MTA. ATBS capacity expansion to 3600 MTA
  • 2007: Started n-tertiary Butylacrylamide (TBA) production
  • 2008: IBB capacity expansion to 14,000 MTA
  • 2009: ATBS capacity expansion to 12000 MTA. TBA capacity expansion to 500 MTA
  • 2010: VOL listed amongst Forbes Asia's 200 Best Under A Billion companies.VOL ranked amongst the Top 10 Fastest Growing Companies in India for 2009 by The Economic Times.2011: VOL listed amongst Forbes Asia's 200 Best Under A Billion companies.
  • 2011: Credit rating agency, ICRA has suspended LBBB+ rating assigned to Rs 61.3 crore term loans and Rs 30.0 crore cash credit facilities, and, A2 rating to Rs 11 crore bank guarantees' and Rs 10 crore letter of credit facilities of Vinati Organics.
  • 2013: Credit rating agency, CARE has reaffirmed 'A-' rating to Vinati Organics' long term bank facilities (Term loan) worth Rs 145.29 crore and 'A2+' rating to company's Short term Bank Facilities (Non-fund based facilities) worth Rs 32.13 crore.  
  • 2015: Vinati Organics entered into long term tripartite agreement with USA & Japan based chemical companies for supply of a customized product. 
  • 2017: Vinati Organics expand IsoButyl Benzene (IBB) capacity to 25000 MT at its Mahad facility in order to meet the strong demand outlook for the product.
  • 2020: Vinati Organics has subscribed to the Memorandum & Articles of Associations to the extent of 99% of the Share Capital of Veeral Organics, which has been incorporated under the Indian Companies Act, 2013 on October 5, 2020.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.