Vadilal Industries Ltd - Stock Valuation and Financial Performance

BSE: 519156 | NSE: VADILALIND | Consumer Food | Small Cap

Vadilal Industries Share Price

3,677.40 30.50 0.84%
as on 19-Mar'24 14:45

DeciZen - make an informed investing decision on Vadilal Industries

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Vadilal Industries stock performance -

mw4me loader
P/E Ratio (SA):
27.79
Market Cap:
2,621.3 Cr.
52-wk low:
1,800
52-wk high:
3,915.5

Is Vadilal Industries Ltd an attractive stock to invest in?

1. Is Vadilal Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Vadilal Industries Ltd is a below average quality company.

2. Is Vadilal Industries Ltd undervalued or overvalued?

The key valuation ratios of Vadilal Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Vadilal Industries Ltd a good buy now?

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

10 Year X-Ray of Vadilal Industries:

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.
Vadilal Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6.8%6.9%11.2%11%8.3%11.9%11%-2.6%6.2%18.3%-
Value Creation
Index
-0.5-0.5-0.2-0.2-0.4-0.2-0.2-1.2-0.60.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 364403444473515507517357544897924
Sales YoY Gr.-11%10.2%6.4%8.9%-1.6%1.9%-31%52.6%64.8%-
Adj EPS 2.11.119.424.719.140.943.1-33.314.599.1131.2
YoY Gr.--50.5%1730.2%27.1%-22.4%113.9%5.2%-177.3%NA582%-
BVPS (₹) 73.675.694.6117.2136.1178220.7187.2200.6297.7398.5
Adj Net
Profit
1.50.81417.713.829.430.9-23.910.471.294
Cash Flow from Ops. 56.549.563.743.21838.947.662.2-4.933.1-
Debt/CF from Ops. 2.93.11.92.77.93.63.62.3-34.76-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.6%11.7%20.2%64.8%
Adj EPS 53.1%39%32%582%
BVPS16.8%17%10.5%48.4%
Share Price 38.4% 45.7% 57.9% 69.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
1.30.711.512.38.315.614.2-10.84.92837.7
Op. Profit
Mgn %
11.210.11311.98.913.211.6-1.47.813.116.4
Net Profit
Mgn %
0.40.23.13.82.75.86-6.71.97.910.2
Debt to
Equity
3.12.81.81.41.51.11.11.11.20.9-
Working Cap
Days
13312411010911212714019712610055
Cash Conv.
Cycle
5956503632485873465414

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 37.70%

Sales growth is growing at healthy rate in last 3 years 20.18%

Net Profit is growing at healthy rate in last 3 years 32.03%

Debt to equity has declined versus last 3 years average to 0.92

Sales growth is good in last 4 quarters at 10.20%

No data to display

Latest Financials - Vadilal Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 131.2 204.6
TTM Sales (₹ Cr.) 924 1,130
BVPS (₹.) 398.5 612.1
Reserves (₹ Cr.) 279 433
P/BV 9.15 5.96
PE 27.79 17.82
From the Market
52 Week Low / High (₹) 1800.00 / 3915.50
All Time Low / High (₹) 2.30 / 3915.50
Market Cap (₹ Cr.) 2,621
Equity (₹ Cr.) 7.2
Face Value (₹) 10
Industry PE 65.7

Management X-Ray of Vadilal Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.260.260.260.260.260.260.260.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vadilal Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales364403444473515507517357544897
Operating Expenses 323363387419469440457362502780
Manufacturing Costs104101113677581836882110
Material Costs155195194262308285297223328527
Employee Cost 18192226323944344159
Other Costs 46475763543634375184
Operating Profit 40415854466760-642117
Operating Profit Margin (%) 11.1%10.1%13.0%11.5%8.9%13.1%11.5%-1.6%7.8%13.1%
Other Income 2313713812912
Interest 25262116151415201813
Depreciation 13131315161719181920
Exceptional Items -1-200000000
Profit Before Tax 332427224934-321496
Tax 1110107172-8425
Profit After Tax 121417153132-241072
PAT Margin (%) 0.4%0.5%3.2%3.5%2.9%6.2%6.2%-6.8%1.9%8.0%
Adjusted EPS (₹)2.02.720.023.120.743.844.7-33.514.4100.1
Dividend Payout Ratio (%)50%37%6%5%6%3%0%0%9%2%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 115115128159173203234210219289
Share Capital 7777777777
Reserves 108108121152166196227203212282
Minority Interest0000000000
Debt14312510099124123153125148169
Long Term Debt82614634715748557654
Short Term Debt6164546553661057072115
Trade Payables596570837665811027278
Others Liabilities 61646870627472657091
Total Liabilities 378369366411435466540501510627

Fixed Assets

Gross Block333339351364383406463478488513
Accumulated Depreciation106114127114129143162178194212
Net Fixed Assets227224223250254262301300293301
CWIP 411571395319
Investments 1122333338
Inventories100969312097118146126143223
Trade Receivables17172314453333213438
Cash Equivalents 3543331619911
Others Assets26252117263233272428
Total Assets 378369366411435466540501510627

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 5650644318394862-533
PBT 452427224934-321496
Adjustment 38373430272730333532
Changes in Working Capital 1599-7-26-22-660-53-78
Tax Paid 0-1-4-7-5-15-100-1-17
Cash Flow From Investing Activity -23-7-11-23-24-29-50-10-10-42
Capex -22-7-12-24-23-30-51-14-11-38
Net Investments -100000000-4
Others 0011-211410
Cash Flow From Financing Activity -33-41-53-206-109-50912
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 7-18-20-1334-8-14526-16
Interest Paid -26-26-22-16-15-14-14-19-19-13
Dividend Paid -1-1-1-1-1-1-100-1
Others -133-1010-121338-36241
Net Cash Flow 11-100062-63
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)2.713.623.4621.8516.3127.8922.44-16.447.4240.17
ROCE (%)12.5713.6322.9921.9217.0424.7316.46-3.8410.8530.14
Asset Turnover Ratio1.021.111.241.251.231.131.030.691.081.58
PAT to CFO Conversion(x)56254.572.531.21.261.5N/A-0.50.46
Working Capital Days
Receivable Days16151614212824281915
Inventory Days928776807677931399074
Payable Days987981909491901509752

Vadilal Industries Ltd Stock News

Vadilal Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vadilal Industries on 19-Mar-2024 14:45 is ₹3,677.4.
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 19-Mar-2024 14:45 the market cap of Vadilal Industries stood at ₹2,621.3.
The latest P/E ratio of Vadilal Industries as of 19-Mar-2024 14:45 is 27.79.
The latest P/B ratio of Vadilal Industries as of 19-Mar-2024 14:45 is 9.15.
The 52-week high of Vadilal Industries is ₹3,915.5 and the 52-week low is ₹1,800.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vadilal Industries is ₹923.8 ( Cr.) .

About Vadilal Industries Ltd

Vadilal Icecream Pvt Limited was incorporated on June 12, 1961 to carry on the business of manufacture of ice cream candy. On April 28, 1982 the Company was incorporated in the name of Vadilal Oxygen Pvt Ltd, to carry on the business of purification and refilling of oxygen gas and selling the same. The objects of the company included processing of frozen fruits and vegetables and manufacture of ice cream. The company was amalgamated with Vadilal Oxygen Pvt. Ltd. effective July 1, 1985. Name of the company was subsequently changed to Vadilal Industries Pvt. Ltd. and it became a public limited company from August 4, 1989. It was promoted by Ramchandra R. Gandhi and Laxmanbhai R. Gandhi. The processed foods and frozen vegetable division commenced activities in May 1991.

The company is engaged in the manufacture and sale of ice-cream and processed food products. The company's ice-cream segment offers a range of ice creams and frozen desserts in packs, including cups, party packs, family bricks, dollies, cones, and candies. Its processed foods segment offers rozen foods, such as mango pulp, frozen fruit, pulp, and vegetable and ready to eat/serve food. The company also engages in real estate, forex management, money changing, cold storage, and chemicals and specialty gases businesses. It operates in India, the Middle East Asia, North America, Europe, the Asia pacific, and Africa. The company was founded in 1982 and is based in Ahmedabad, India.

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.