BSE: 530627 | NSE: | Dyes & Pigments | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Vipul Organics Ltd is a below average quality company.
The key valuation ratios of Vipul Organics Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vipul Organics Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 7.4% | 5.4% | 7.2% | 7.7% | 6.6% | 9.9% | 9.4% | 13.3% | 9.3% | 5.3% | - |
| Value Creation Index ⓘ | -0.5 | -0.6 | -0.5 | -0.5 | -0.5 | -0.3 | -0.3 | -0.1 | -0.3 | -0.6 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 44.2 | 52.4 | 52.4 | 57 | 79.4 | 90.4 | 93 | 120 | 133 | 134 | 141 |
| Sales YoY Gr. | - | 18.6% | 0% | 8.8% | 39.3% | 13.9% | 2.8% | 28.6% | 11.4% | 0.6% | - |
| Adj EPS ⓘ | 1.8 | 1.1 | 1.6 | 1.9 | 1.9 | 3.9 | 4.3 | 6 | 4.5 | 1.9 | 2.1 |
| YoY Gr. | - | -38.4% | 46.8% | 19.4% | -1.6% | 109.6% | 8.6% | 40% | -24.7% | -57.9% | - |
| BVPS (₹) ⓘ | 18.5 | 18.8 | 19.4 | 23.1 | 26.5 | 29.4 | 31.9 | 32.4 | 41 | 41.6 | 43.5 |
| Adj Net Profit ⓘ | 1.2 | 0.8 | 1.1 | 1.5 | 1.8 | 3.8 | 4.1 | 7.2 | 5.8 | 2.4 | 3 |
| Cash Flow from Ops. ⓘ | 2.4 | 3.1 | 5.7 | -4.1 | -8.2 | 14.9 | 13.9 | -2.3 | 2.5 | 10.2 | - |
| Debt/CF from Ops. ⓘ | 3.9 | 3.3 | 1.2 | -2.6 | -2.3 | 1.3 | 1.6 | -11.9 | 11.9 | 2.8 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 13.1% | 11% | 12.9% | 0.6% | ||||
| Adj EPS ⓘ | 0.8% | 0.2% | -23.7% | -57.9% | ||||
| BVPSⓘ | 9.4% | 9.5% | 9.3% | 1.5% | ||||
| Share Price | 31.9% | 3.9% | 5.4% | 48.1% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 9.6 | 5.9 | 8.4 | 9.1 | 8 | 14.1 | 13.6 | 19.5 | 12.4 | 4.6 | 4.8 |
| Op. Profit Mgn % ⓘ | 6.1 | 4.5 | 5.7 | 5.6 | 4.6 | 7.4 | 9.7 | 13.8 | 11.1 | 9.2 | 8.3 |
| Net Profit Mgn % ⓘ | 2.7 | 1.4 | 2.1 | 2.6 | 2.3 | 4.2 | 4.4 | 6 | 4.3 | 1.8 | 1.9 |
| Debt to Equity ⓘ | 0.7 | 0.8 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | - |
| Working Cap Days ⓘ | 227 | 195 | 182 | 179 | 199 | 202 | 203 | 194 | 215 | 229 | 116 |
| Cash Conv. Cycle ⓘ | 58 | 45 | 37 | 34 | 43 | 34 | 19 | 22 | 72 | 89 | 28 |
Sales growth is growing at healthy rate in last 3 years 12.94%
Debt to equity has declined versus last 3 years average to 0.53
Return on Equity has declined versus last 3 years average to 4.80%
Net Profit has been subdued in last 3 years -23.72%
Sales growth is not so good in last 4 quarters at 2.42%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 2.1 | 2 |
| TTM Sales (₹ Cr.) | 141 | 141 |
| BVPS (₹.) ⓘ | 43.5 | 44.4 |
| Reserves (₹ Cr.) ⓘ | 44 | 45 |
| P/BV ⓘ | 4.10 | 4.02 |
| PE ⓘ | 86.56 | 89.39 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 100.00 / 237.00 |
| All Time Low / High (₹) | 0.40 / 237.00 |
| Market Cap (₹ Cr.) | 232 |
| Equity (₹ Cr.) | 13 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 23.6 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 44 | 52 | 52 | 57 | 79 | 90 | 93 | 120 | 133 | 134 |
| Operating Expenses ⓘ | 42 | 50 | 50 | 54 | 76 | 84 | 84 | 103 | 118 | 122 |
| Manufacturing Costs | 3 | 4 | 5 | 5 | 6 | 6 | 7 | 13 | 17 | 18 |
| Material Costs | 33 | 40 | 38 | 41 | 61 | 66 | 64 | 77 | 86 | 86 |
| Employee Cost | 1 | 2 | 2 | 2 | 3 | 3 | 5 | 5 | 7 | 9 |
| Other Costs ⓘ | 5 | 4 | 5 | 6 | 6 | 8 | 8 | 9 | 8 | 10 |
| Operating Profit ⓘ | 2 | 2 | 3 | 3 | 4 | 6 | 9 | 16 | 15 | 12 |
| Operating Profit Margin (%) | 4.3% | 4.5% | 5.2% | 5.6% | 4.6% | 7.0% | 9.7% | 13.5% | 11.6% | 8.7% |
| Other Income ⓘ | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
| Interest ⓘ | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
| Depreciation ⓘ | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 5 | 6 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 1 | 1 | 1 | 2 | 3 | 5 | 7 | 10 | 10 | 3 |
| Tax ⓘ | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 1 |
| Profit After Tax | 1 | 1 | 1 | 2 | 2 | 4 | 5 | 7 | 7 | 2 |
| PAT Margin (%) | 1.5% | 1.5% | 1.7% | 2.8% | 2.9% | 3.9% | 5.1% | 5.7% | 5.2% | 1.5% |
| Adjusted EPS (₹) | 0.9 | 1.2 | 1.3 | 2.0 | 2.4 | 3.7 | 4.9 | 5.7 | 5.5 | 1.5 |
| Dividend Payout Ratio (%) | 68% | 55% | 49% | 32% | 27% | 18% | 13% | 13% | 13% | 58% |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 13 | 13 | 13 | 18 | 26 | 28 | 31 | 39 | 53 | 53 |
| Share Capital ⓘ | 5 | 5 | 5 | 6 | 8 | 8 | 8 | 10 | 10 | 13 |
| Reserves ⓘ | 7 | 7 | 8 | 12 | 18 | 21 | 23 | 29 | 42 | 41 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 9 | 10 | 6 | 10 | 18 | 18 | 20 | 24 | 26 | 25 |
| Long Term Debt | 0 | 1 | 0 | 0 | 2 | 7 | 7 | 9 | 6 | 6 |
| Short Term Debt | 9 | 9 | 6 | 10 | 17 | 11 | 13 | 15 | 19 | 19 |
| Trade Payables | 11 | 12 | 12 | 15 | 23 | 21 | 36 | 33 | 39 | 34 |
| Others Liabilities ⓘ | 2 | 2 | 2 | 3 | 3 | 7 | 10 | 11 | 10 | 12 |
| Total Liabilities ⓘ | 35 | 37 | 34 | 47 | 71 | 74 | 96 | 107 | 127 | 125 |
Fixed Assets | ||||||||||
| Gross Block | 8 | 10 | 10 | 7 | 8 | 8 | 37 | 39 | 52 | 57 |
| Accumulated Depreciation | 3 | 4 | 5 | 1 | 1 | 2 | 5 | 11 | 16 | 21 |
| Net Fixed Assetsⓘ | 4 | 6 | 6 | 6 | 6 | 6 | 32 | 29 | 36 | 35 |
| CWIP ⓘ | 0 | 0 | 0 | 1 | 5 | 17 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Inventories | 6 | 6 | 5 | 8 | 9 | 8 | 16 | 18 | 31 | 35 |
| Trade Receivables | 10 | 12 | 10 | 15 | 28 | 20 | 25 | 35 | 42 | 34 |
| Cash Equivalents | 2 | 2 | 2 | 5 | 3 | 3 | 5 | 6 | 3 | 6 |
| Others Assetsⓘ | 12 | 11 | 9 | 10 | 17 | 17 | 16 | 17 | 14 | 13 |
| Total Assets ⓘ | 35 | 37 | 34 | 47 | 71 | 74 | 96 | 107 | 127 | 125 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 2 | 3 | 6 | -4 | -8 | 15 | 14 | -2 | 2 | 10 |
| PBT ⓘ | 1 | 1 | 1 | 2 | 3 | 5 | 7 | 10 | 10 | 3 |
| Adjustment ⓘ | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 7 | 6 | 9 |
| Changes in Working Capital ⓘ | 0 | 1 | 3 | -6 | -12 | 10 | 6 | -17 | -11 | 1 |
| Tax Paid ⓘ | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -2 | -3 | -2 |
| Cash Flow From Investing Activity ⓘ | -1 | -2 | -1 | -2 | -4 | -11 | -11 | -1 | -11 | -3 |
| Capex | -1 | -2 | 0 | -3 | -5 | -12 | -11 | -1 | -12 | -3 |
| Net Investments | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | -1 | -1 | -4 | 7 | 11 | -2 | 0 | 4 | 5 | -5 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 5 | 4 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 1 | 6 | 0 | 2 | -3 | 0 |
| Interest Paid ⓘ | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -3 |
| Dividend Paid ⓘ | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| Others ⓘ | 0 | 0 | -3 | 4 | 7 | -6 | 2 | 5 | 11 | 0 |
| Net Cash Flow ⓘ | 1 | 0 | 0 | 1 | -2 | 1 | 3 | 1 | -3 | 3 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 5.12 | 6.19 | 6.85 | 10.14 | 10.38 | 13.06 | 16.13 | 19.73 | 15.31 | 3.73 |
| ROCE (%) | 7.01 | 8.17 | 9.13 | 11.92 | 11.55 | 13.27 | 15.72 | 17.93 | 15.26 | 6.62 |
| Asset Turnover Ratio | 1.31 | 1.47 | 1.5 | 1.45 | 1.35 | 1.25 | 1.1 | 1.18 | 1.14 | 1.06 |
| PAT to CFO Conversion(x) | 2 | 3 | 6 | -2 | -4 | 3.75 | 2.8 | -0.29 | 0.29 | 5 | Working Capital Days |
| Receivable Days | 88 | 75 | 76 | 78 | 98 | 98 | 89 | 92 | 106 | 103 |
| Inventory Days | 46 | 43 | 38 | 40 | 38 | 35 | 48 | 52 | 66 | 90 |
| Payable Days | 93 | 86 | 96 | 109 | 112 | 117 | 159 | 165 | 153 | 154 |
Pravinchandra B Shah pioneered and inspired the spectacular growth of this enterprise, played a leading role in establishing Vipul Dye Chem (VDCL.), the flagship company of the group in 1974. Vipul Dye-Chem Ltd. is a manufacturer & exporter of dyestuffs like Napthol, Naphthol, Fast Bases, Fast Colour Bases, Fast Colour Salts, Fast Salts, Fast Black, etc.
A decade after incorporation of 'VDCL', when Vipul P.Shah an enthusiastic & able young chemical engineer together with his father P.B.Shah, pursued the same successful course with a dynamism and foresignt that pave way to incredible growth. As growth continued over the years, a clear structuralization was needed and one after another subsidiary manufacturing plants were formed.
The very first company of 'Vipul' group of companies was started in the year 1968 to manufacture Napthols, Fast colour bases, Fast colour salts & Dyes ntermediates. VDCL is a public limited company listed on Mumbai, New Delhi and Ahmedabad stock exchanges. All the compliances and requirements are met in a timely manner. VDCL has with them, experts in dyestuffs, pharmaceuticals who are constantly engaged in researches to have the best quality of the product at the most competitive price.
The company is a government recognised Export House. It exports dye intermediates to Switzerland Hong Kong West Germany USA Italy. Some of the clients are Dolder A. G. (Switzerland) Chemag A. G. (West Germany) American Fine Chemical Co. U.S.A. Peekay Chemicals Ltd. Canada and Ve. Co. Tex. S.R.L. Italy. etc.
Products range of the company includes:
Achievements/ recognition:
The company is registered with the following Organisations
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
