What is the P/E ratio of Vadilal Dairy International?

The latest standalone P/E ratio of Vadilal Dairy International as of 01-Jan-1970 is 0.00.

What is the P/B ratio of Vadilal Dairy International?

The latest standalone P/B ratio of Vadilal Dairy International as of 01-Jan-1970 is -0.03.

What is the 52-week high and low of Vadilal Dairy International?

The 52-week high of Vadilal Dairy International is Rs. 0.00 and the 52-week low is Rs. 0.00.

Vadilal Dairy International Ltd - Stock Valuation and Financial Performance

Name: Vadilal Dairy International
Brand: Vadilal Dairy International

BSE: 519451 | NSE: | Consumer Food | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Vadilal Dairy

Based on:

Data

M-Cap below 100cr DeciZen not available

Vadilal Dairy International stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

1.4 Cr.

52-wk low:

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Vadilal Dairy:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	92.6%	42.8%	25.6%	20.2%	14.3%	-3.3%	-18.7%	-9.1%	-5.4%	-7.8%	-
Value Creation Index ⓘ	5.6	2.1	0.8	0.4	0.0	-1.2	-2.3	-1.7	-1.4	-1.6	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	39.4	42.9	45.8	43.2	46.2	37.6	10.5	18	28.8	25	29
Sales YoY Gr.	-	9%	6.9%	-5.7%	6.9%	-18.6%	-72%	70.8%	60.4%	-13.2%	-
Adj EPS ⓘ	12.1	9.7	7.9	9.1	5.6	-5.3	-9	-4.9	-2.8	-5.6	-2.8
YoY Gr.	-	-20.5%	-17.9%	14.9%	-38.4%	-193.9%	NA	NA	NA	NA	-
BVPS (₹) ⓘ	10.9	21.2	39.3	48.4	50.3	43.5	34.2	29.6	27.1	21.3	-158.9
Adj Net Profit ⓘ	3.9	3.1	2.5	2.9	1.8	-1.7	-2.9	-1.6	-0.9	-1.8	-1
Cash Flow from Ops. ⓘ	1.6	9.4	1.4	-1.1	6.5	0.1	-1.3	-1.5	-2.5	-1.5	-
Debt/CF from Ops. ⓘ	3.7	1.1	6.4	-11	1.5	105.7	-6.3	-5.8	-3.9	-8.1	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-4.9%	-11.6%	33.5%	-13.2%
Adj EPS ⓘ	-191.7%	-199.9%	NA	NA
BVPSⓘ	7.7%	-15.8%	-14.7%	-21.4%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	249.3	60.1	26.2	20.8	11.4	-11.2	-23.3	-15.3	-9.7	-23.1	4
Op. Profit Mgn % ⓘ	9.8	13.8	9.5	11.5	10.8	3.7	-21.9	1.4	2.2	0.4	-0.2
Net Profit Mgn % ⓘ	9.8	7.2	5.5	6.7	3.9	-4.5	-27.4	-8.7	-3.1	-7.1	-3.1
Debt to Equity ⓘ	1.7	1.6	0.7	0.8	0.6	0.6	0.8	0.9	1.1	1.8	1.3
Working Cap Days ⓘ	79	83	90	117	120	139	430	230	175	236	138
Cash Conv. Cycle ⓘ	45	48	32	32	28	26	130	54	63	104	23

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

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

Latest Financials - Vadilal Dairy International Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-2.8	-
TTM Sales (₹ Cr.)	28.8	-
BVPS (₹.) ⓘ	-158.9	-
Reserves (₹ Cr.) ⓘ	-54	-
P/BV ⓘ	-0.03	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	1.25 / 90.00
Market Cap (₹ Cr.)	1.4
Equity (₹ Cr.)	3.2
Face Value (₹)	10
Industry PE ⓘ	64.6

Management X-Ray of Vadilal Dairy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Vadilal Dairy

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Vadilal Dairy

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	39.36	42.89	45.83	43.21	46.21	37.63	10.52	17.97	28.83	25.02
Operating Expenses ⓘ	35.50	36.99	41.50	38.35	41.34	37.09	12.95	17.72	28.20	24.91
Manufacturing Costs	9.67	9.27	9.28	7.71	7.82	7.06	1.99	3	5.70	4.37
Material Costs	15.02	14.91	16.08	15.11	16.65	14.49	5.68	6.43	10.54	10.48
Employee Cost	2.81	3.27	3.39	4.18	4.63	4.07	0.98	2.49	3.46	3.31
Other Costs ⓘ	8	9.54	12.75	11.35	12.25	11.48	4.29	5.81	8.51	6.75
Operating Profit ⓘ	3.86	5.90	4.33	4.85	4.87	0.53	-2.43	0.25	0.62	0.11
Operating Profit Margin (%)	9.8%	13.8%	9.5%	11.2%	10.5%	1.4%	-23.1%	1.4%	2.2%	0.4%
Other Income ⓘ	1.45	0.94	2.22	1.89	0.93	0.92	0.78	0.26	0.35	0.44
Interest ⓘ	0.06	0.30	0.94	0.93	0.85	0.96	0.04	0.09	0.16	0.30
Depreciation ⓘ	0.90	1.14	1.54	1.79	2.03	2.25	2.22	2.21	1.96	2
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	4.36	5.40	4.07	4.02	2.91	-1.76	-3.90	-1.79	-1.15	-1.75
Tax ⓘ	0.49	2.11	1.12	1.20	1.20	0.23	-0.93	-0.27	-0.27	0.03
Profit After Tax	3.87	3.28	2.95	2.83	1.71	-1.99	-2.97	-1.52	-0.88	-1.78
PAT Margin (%)	9.8%	7.7%	6.4%	6.5%	3.7%	-5.3%	-28.2%	-8.5%	-3.1%	-7.1%
Adjusted EPS (₹)	12.1	10.3	9.2	8.9	5.4	-6.2	-9.3	-4.8	-2.8	-5.6
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	3.49	6.77	12.55	15.46	16.06	13.89	10.92	9.47	8.64	6.79
Share Capital ⓘ	3.19	3.19	3.19	3.19	3.19	3.19	3.19	3.19	3.19	3.19
Reserves ⓘ	0.29	3.57	9.36	12.27	12.87	10.69	7.72	6.27	5.45	3.59
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	5.74	10.67	9.28	11.74	9.63	8.31	8.15	8.83	9.82	11.97
Long Term Debt	5.25	5.48	5.36	7.25	5.95	7.26	6.83	7.14	7.01	7.39
Short Term Debt	0.49	5.19	3.92	4.49	3.67	1.05	1.32	1.69	2.81	4.58
Trade Payables	4.76	4.68	5.74	3.84	7.07	5.09	3.99	3.47	4.84	3.63
Others Liabilities ⓘ	6.93	9.21	7.76	7.69	5.79	5.28	3.01	1.99	1.97	1.82
Total Liabilities ⓘ	20.92	31.33	35.34	38.72	38.54	32.57	26.07	23.76	25.27	24.21
Fixed Assets
Gross Block	15.07	18.74	21.68	23.15	26.63	27.40	27.42	27.88	29.69	30.43
Accumulated Depreciation	6.12	7.23	8.68	10.38	12.43	14.67	16.89	19.10	21.05	23.06
Net Fixed Assetsⓘ	8.95	11.51	13	12.77	14.21	12.73	10.53	8.78	8.63	7.37
CWIP ⓘ	0.51	0	0.11	0.12	0.15	0.15	0.15	0	0	0
Investmentsⓘ	0.25	1.13	3.19	3.79	3.64	0.81	0.23	0.13	0.13	0.14
Inventories	4.40	4.36	6.90	6.75	6.87	5.96	3.26	5.50	9.32	8.64
Trade Receivables	0.97	1.87	2.25	3.19	3.21	3.01	2.72	1.53	2.26	3.07
Cash Equivalents	2	8.03	6.63	6.62	5.69	5.11	4.17	3.22	0.53	0.32
Others Assetsⓘ	3.85	4.42	3.25	5.49	4.78	4.81	5.02	4.61	4.40	4.67
Total Assets ⓘ	20.92	31.33	35.34	38.72	38.54	32.57	26.07	23.76	25.27	24.21

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	1.56	9.42	1.44	-1.06	6.51	0.08	-1.30	-1.53	-2.52	-1.49
PBT ⓘ	4.36	5.40	3.90	4.04	3.16	-2.01	-3.90	-1.79	-1.15	-1.75
Adjustment ⓘ	-0.45	0.59	0.62	0.96	2.11	3.64	2.25	2.17	1.13	1.73
Changes in Working Capital ⓘ	-2.36	3.44	-3.07	-6.06	1.24	-1.56	0.35	-1.92	-2.5	-1.46
Tax Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Cash Flow From Investing Activity ⓘ	-5.17	-8.87	-1.64	-0.95	-2.60	1.62	0.56	-0.02	-1.84	-0.81
Capex	-4.69	-3.25	-3.15	-1.57	-3.50	-0.77	-0.01	-0.31	-1.80	-0.79
Net Investments	0	-0.56	1.02	-1.11	0.61	1.98	0.46	0.16	0	-0.01
Others ⓘ	-0.48	-5.06	0.49	1.73	0.28	0.41	0.11	0.13	-0.03	0
Cash Flow From Financing Activityⓘ	4.16	-0.07	0.42	1.59	-4.25	-2.28	-0.20	0.60	1.67	2.08
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0.31	-0.10
Net Proceeds from Borrowing ⓘ	4.22	0.24	0.61	2.53	-3.40	-1.32	-0.16	0.69	1.20	1.88
Interest Paid ⓘ	-0.06	-0.30	-0.18	-0.93	-0.85	-0.96	-0.04	-0.09	0.16	0.30
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0	0	0	0	0	0	0	0	0	0
Net Cash Flow ⓘ	0.55	0.48	0.22	-0.42	-0.35	-0.58	-0.94	-0.95	-2.69	-0.21

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	249.31	64.02	30.54	20.18	10.87	-13.29	-23.95	-14.92	-9.73	-23.08
ROCE (%)	92.58	42.75	25.56	20.21	14.25	-3.32	-18.71	-9.1	-5.38	-7.8
Asset Turnover Ratio	2.24	1.68	1.4	1.18	1.2	1.06	0.36	0.72	1.18	1.01
PAT to CFO Conversion(x)	0.4	2.87	0.49	-0.37	3.81	N/A	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	5	12	16	23	25	30	99	43	24	39
Inventory Days	40	37	44	57	54	62	160	89	94	131
Payable Days	0	0	65	116	120	153	292	212	144	148

Vadilal Dairy International Ltd Stock News

Vadilal Dairy International Ltd FAQs

What is the share price of Vadilal Dairy?

Company share prices are keep on changing according to the market conditions. The closing price of Vadilal Dairy on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Vadilal Dairy?

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 01-Jan-1970 05:30 the market cap of Vadilal Dairy stood at ₹1.36.

What is the P/E ratio of Vadilal Dairy?

The latest P/E ratio of Vadilal Dairy as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Vadilal Dairy?

The latest P/B ratio of Vadilal Dairy as of 01-Jan-1970 05:30 is -0.03.

What is the 52-week high and low of Vadilal Dairy?

The 52-week high of Vadilal Dairy is ₹0.00 and the 52-week low is ₹0.00.

What is the TTM revenue of Vadilal Dairy?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vadilal Dairy is ₹28.83 ( Cr.) .

About Vadilal Dairy International Ltd

Vadilal Dairy International Ltd was incorporated on July 20, 1993 , as Super Milk Makers Pvt Ltd. The main object of the company includes production of Ice-Creams, Milk, Butter, Cheese, Ghee, malted milk food, Infant milk food, skimmed milk powder and casein.

The company took up a diversification project to set up an integrated dairy in Sinnar, Maharashtra to manufacture Milk, butter, cheese, ghee, milkfood, skim milk powder and casein in 1994. Performance of the company suffered due to problems faced by the Dairy Division in 1997.