Vinati Organics Ltd - Stock Valuation and Financial Performance

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

Vinati Organics Share Price

1,530 -24.50 -1.58%
as on 04-Apr'25 16:01

DeciZen - make an informed investing decision on Vinati Organics

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Vinati Organics stock performance -

P/E Ratio (CD):
41.71
Market Cap:
16,114.8 Cr.
52-wk low:
1,463
52-wk high:
2,331.1

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 Semi Strong which suggest that the price of Vinati Organics Ltd is likely to Rise-somewhat 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0%0%0%0%0%33.3%23.8%26.6%27.7%18.5%-
Value Creation
Index
NANANANANA1.50.81.01.10.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 000001,0299541,6162,0661,9002,150
Sales YoY Gr.-NANANANANA-7.3%69.3%27.9%-8.1%-
Adj EPS 000003125.431.437.929.437.3
YoY Gr.-NANANANANA-17.9%23.5%20.7%-22.5%-
BVPS (₹) 00000124.5150.2177.9199.7222257.6
Adj Net
Profit
00000318261323389304386
Cash Flow from Ops. 00000416219127515332-
Debt/CF from Ops. 00000000.20.10-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA25.8%-8.1%
Adj EPS NANA5%-22.5%
BVPSNANA13.9%11.2%
Share Price 18.6% 15.1% -8.2% 2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0000024.918.519.119.31315.5
Op. Profit
Mgn %
0000040.3372727.824.825.6
Net Profit
Mgn %
0000030.927.42018.81618
Debt to
Equity
0000000000-
Working Cap
Days
00000019219117718981
Cash Conv.
Cycle
00000099919111060

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 25.80%

Sales growth is good in last 4 quarters at 15.39%

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

Net Profit has been subdued in last 3 years 4.95%

Latest Financials - Vinati Organics Ltd.

Standalone Consolidated
TTM EPS (₹) 37.8 37.3
TTM Sales (₹ Cr.) 2,150 2,150
BVPS (₹.) 258.5 257.6
Reserves (₹ Cr.) 2,669 2,660
P/BV 6.01 6.03
PE 41.09 41.71
From the Market
52 Week Low / High (₹) 1463.00 / 2331.05
All Time Low / High (₹) 0.13 / 2372.95
Market Cap (₹ Cr.) 16,115
Equity (₹ Cr.) 10.4
Face Value (₹) 1
Industry PE 51.6

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 550 6525 19.6553 19.5522 16.5
Adj EPS (₹) 10.1 -1.38.1 21.410.1 43.99 21.8
Op. Profit Mgn % 27.24 -110 bps23.76 88 bps24.17 154 bps27.29 170 bps
Net Profit Mgn % 18.92 -124 bps16.04 22 bps18.86 321 bps17.96 79 bps

Management X-Ray of Vinati Organics:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:74.28%Institutions:12.91%Non-Institutions:12.81%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%20%40%60%80%
Pledged *0.660.660.660.660.660.660.840.840.840.84
* Pledged shares as % of Promoter's holding (%)

Valuation of Vinati Organics

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

Vinati Organics: Stock Pulse - 20 Feb 2024

Vinati Organics:  Scale and Cost Efficiencies

About the company

Vinati Organics Limited (VOL) is an Indian Specialty Chemicals Manufacturer with 2 subsidiaries, Veeral Organics (VOPL) and Veeral Additives (VAPL). Vinati Organics is the world’s largest producer of IBB (Iso butyl benzene) and ATBS (2-acrylamido 2-methyl Propane Sulphonic Acid) with a global market of 65%+ and India’s largest producer of Isobutylene with 70% domestic market share. Isobutylene is a raw material for ATBS, which helps lower the cost for manufacturing ATBS while also allowing the company to enter various other downstream products such as butyl phenols. The company also has India’s largest manufacturing capacity of Antioxidants (utilization ~25%). ATBS manufactured by the company is used in multiple industries such as oil & gas, mining, adhesives and paint. The company earns more than 60% of its revenue from international operations. VOL has deep rooted partnerships with major chemical and industrial players across USA, Europe, and Asia. Some of their customers are BASF, NALCO and Dow Chemicals. 

The strategy for Vinati Organics is to be the largest and lowest cost player in the world in niche chemistries with limited buyers and suppliers. Such a strategy leads to low competitive pressures over the long run. The strength of this strategy is based on the low capital and operating costs inherent to India. 

How has the company performed historically?

Between FY18 and FY23, the company has grown its revenue at an annualised rate of 23% and Profit after Tax at an annualised rate of 26%. However, FY24 is expected to be a challenging year for the company due to destocking of ATBS inventory from the Oil and Gas Sector which contributes about 30% of the ATBS consumption. The company expects demand to normalise by end of FY24, but the revenue for FY24 is expected to be lower than the revenue for FY23. 

Can Vinati Organics maintain its margin profile?

                The company has guided that newer products would have a lower margin. The company’s high margins were primarily due to ATBS, which has EBITDA margins of more than 30%. While the company will increase its ATBS capacity from 40,000 tonnes per annum (tpa) to 60,000 tonnes per annum by Q3FY25, the margin profile of the other growth drivers, antioxidants and other IB derivatives will command EBITDA margins of around 20%, which would lead to margin dilution. Since Vinati Organics already commands the largest market share of ATBS in the world, substantial growth from this chemical seems extremely unlikely. The company has guided an EBITDA Margin level of 25-27%, which is lower than the average historical EBITDA Margins. 

What are the capex plans for Vinati Organics?

Vinati Organics is under a capital expenditure phase, with around Rs. 800 crores to be invested in FY24 and FY25. 

The company will increase its ATBS capacity from 40,000 tonnes to 60,000 tonnes annually and this capacity would be used to primarily serve existing customers. This increase in capacity will cost around Rs. 300 crores, and would commercialise by Q3FY25.

In VOPL, the company has undertaken capital expenditure of about Rs. 480 Crores mainly consisting of MEHQ (4-methoxyphenol), Guaiacol, Iso Amylene derivatives and Anisole. MEHQ and Guaiacol are expected to commence operations in Q1 of FY25 with capacities of 2,000 tonnes and 1000 tonnes respectively. 4-MAP (4-Methoxy Acetophenone) and Anisole are expected to commercialise in H2FY25 with capacities of 1000 tonnes and 5,000 tonnes respectively. The TAA (Tertiary Amyl Alcohol) and PTAP (p-tert-Amylphenol) capacity is a total of about 10,000 tonnes, which would commercialise in H2FY25 as well. It is expected that these new facilities would take about 6 months to scale given the requirements for customer approvals.

VAPL, which recently became a subsidiary as a result of NCLT Approval, has recently started production of antioxidants at a 25% capacity utilisation and total capacity of 24,000 tonnes for domestic (8000 tonnes) and international (16,000 tonnes) sales. The current annualised revenue from this subsidiary is Rs. 100-120 crores, and is expected to double next year as demand increases.

What is the update on the recent merger?

The merger of Vinati Organics with Veeral Additives Private Limited (VAPL) is valued at approximately Rs 150 crores given current market prices, and is executed via a share swap agreement. The merger will be applicable from 1st April, 2021.

The merger will lead to the following changes:

  • Loan: Rs. 300 crore loan given to Veeral Additives will be replaced by Rs. 300 crore increase in Gross Block
  • Interest elimination: Previously accrued annual interest of Rs. 32 crores from loan to Veeral Additives is no longer applicable
  • Depreciation: Annual depreciation will increase by Rs. 15 crores due to asset ownership 
  • Butyl phenols internalization: Butyl phenols were sold to Veeral Additives at market price, and the sales that arise from the transaction will cease to exist.

What are the key concern areas?

  • Sustained growth over current levels: VOL has grown substantially over the past decade due to its focus on high margin ATBS while being the world’s largest manufacturer of ATBS as well as IBB. The incremental opportunity size for new chemistries may be lesser than that of existing ones given the company’s focus on niche products and high revenue base. While the company’s growth was based on 2 main chemistries, future growth at the same level would require the company to enter multiple new products simultaneously or focus on larger opportunity sizes which may be more competitive. VOL had previously benefited strongly from the inclusion of BASF, the world’s largest Ibuprofen manufacturer, to its IBB client list and the exit of Lubrizol from the ATBS market. However, such benefits for the new product divisions are uncertain.
  • Margin volatility: The new product divisions would have lower gross margins and subsequently lower EBITDA margins compared to ATBS. Therefore, the impact of changes in raw material prices would have a higher impact on profitability. While the company has historically been able to pass raw material costs to consumers, the ability of the company to continue this strategy for the new products remains to be seen.

Vinati Organics: Q1FY24 Result Update - 19 Aug 2023

Vinati Organics

Particulars

Q1FY24

YoY Trend

Comments

Revenue

431

-15%

 Decline in exports contributed towards revenue   degrowth

EBITDA

109

-17%

 

EBITDA Margin

25%

-59 bps

 Flattish margins

PAT

83

-18%

 

Sluggish results.

 

Key Ratios of Vinati Organics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Tata Chemicals 812.4 -36.9 (-4.3%) Small Cap 15,421 -21.9 6.9 - 1
GNFC 492.1 -12.4 (-2.5%) Small Cap 7,930 34.2 6.2 14.8 0.9
Aarti Inds 374 -24.2 (-6.1%) Small Cap 6,372 10.1 6.6 39.3 2.6
Atul 5,400 -225.4 (-4%) Small Cap 4,358 137.7 8.5 40.8 2.9
Himadri Speciality 434.3 -22.4 (-4.9%) Small Cap 4,185 10.4 9.6 43.8 6.5
Jubilant Ingrevia 645.4 -27.5 (-4.1%) Small Cap 3,987 12.8 4.2 52.4 4.5
Chemplast Sanmar 428.9 -8 (-1.8%) Small Cap 3,923 -5.5 -3.8 - 38.5
Guj. Alkalies & Chem 627.1 -33 (-5%) Small Cap 3,807 -3.7 -3.5 - 0.7
GHCL 610.5 -11.3 (-1.8%) Small Cap 3,447 62.5 18 9.9 1.8
India Glycols 1,236.2 -20.8 (-1.7%) Small Cap 3,291 54.2 4.9 23.2 2.1
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24
Sales1,0299541,6162,0661,900
Operating Expenses 6146011,1801,4931,429
Manufacturing Costs103116206280244
Material Costs4293888611,0741,011
Employee Cost 647384100119
Other Costs 1825303955
Operating Profit 415353435573471
Operating Profit Margin (%) 40.3%37.0%27.0%27.7%24.8%
Other Income 4526615239
Interest 21235
Depreciation 3343455973
Exceptional Items 00000
Profit Before Tax 425335449563432
Tax 9166103144109
Profit After Tax 334269347419323
PAT Margin (%) 32.4%28.2%21.5%20.3%17.0%
Adjusted EPS (₹)32.526.233.740.831.2
Dividend Payout Ratio (%)17%23%19%17%22%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1,2791,5431,8282,0532,301
Share Capital 1010101010
Reserves 1,2691,5331,8182,0422,291
Minority Interest00000
Debt0218355
Long Term Debt000100
Short Term Debt0218255
Trade Payables5667109121101
Others Liabilities 108122134374433
Total Liabilities 1,4431,7342,0902,5842,840

Fixed Assets

Gross Block8569051,0671,4121,814
Accumulated Depreciation106148194253325
Net Fixed Assets7517578731,1591,489
CWIP 315651242249
Investments 2272899422764
Inventories93122176233199
Trade Receivables202277458464530
Cash Equivalents 54741313
Others Assets85227433245297
Total Assets 1,4431,7342,0902,5842,840

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 416219127515332
PBT 425335449563432
Adjustment 1130125961
Changes in Working Capital 81-85-22624-74
Tax Paid -101-61-108-131-87
Cash Flow From Investing Activity -197-198-255-329-348
Capex -309-49-162-343-403
Net Investments -671336-1740
Others 179-162-1293115
Cash Flow From Financing Activity -109-3-47-62-108
Net Proceeds from Shares 00000
Net Proceeds from Borrowing 0000-10
Interest Paid -100-1-4
Dividend Paid -105-6-62-67-72
Others -33166-22
Net Cash Flow 10918-175124-125
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)26.0919.0820.5621.614.84
ROCE (%)33.3423.826.5927.6718.54
Asset Turnover Ratio0.710.60.840.890.7
PAT to CFO Conversion(x)1.250.810.371.231.03
Working Capital Days
Receivable Days7292838195
Inventory Days3341343641
Payable Days4756363839

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 04-Apr-2025 16:01 is ₹1,530.
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 04-Apr-2025 16:01 the market cap of Vinati Organics stood at ₹16,114.8.
The latest P/E ratio of Vinati Organics as of 04-Apr-2025 16:01 is 41.09.
The latest P/B ratio of Vinati Organics as of 04-Apr-2025 16:01 is 6.01.
The 52-week high of Vinati Organics is ₹2,331.1 and the 52-week low is ₹1,463.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vinati Organics is ₹2,150 ( 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
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Please wait your portfolio is updating...