Vadilal Industries Ltd - Stock Valuation and Financial Performance

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

Vadilal Industries Share Price

3,624.65 -94.85 -2.55%
as on 21-Nov'24 16:59

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):
25.54
Market Cap:
2,673.5 Cr.
52-wk low:
2,133.2
52-wk high:
5,139.8

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 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 Weak which suggest that the price of Vadilal Industries 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 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 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 % 13.6%23%21.8%16.9%24.4%16.5%-3.8%10.9%30.1%34.3%-
Value Creation
Index
0.00.60.60.20.70.2-1.3-0.21.21.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 403444473515507517357544897913963
Sales YoY Gr.-10.2%6.4%8.9%-1.6%1.9%-31%52.6%64.8%1.8%-
Adj EPS 1.119.424.719.24143.1-33.514.599132.7145.6
YoY Gr.-1730.2%27.2%-22.3%113.9%5%-177.9%NA581.6%34%-
BVPS (₹) 75.694.6117.2136.1178220.7187.2200.6297.6427.5547.5
Adj Net
Profit
0.81417.713.829.530.9-24.110.471.295.4105
Cash Flow from Ops. 49.563.743.21838.947.662.2-4.933.1138-
Debt/CF from Ops. 3.11.92.87.93.83.62.3-34.760.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.5%12.5%36.8%1.8%
Adj EPS 71%26.5%NA34%
BVPS21.2%19.2%31.7%43.7%
Share Price 28.8% 38.5% 56.9% 48.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0.711.512.38.315.714.2-10.94.92828.429.9
Op. Profit
Mgn %
10.11311.98.913.211.6-1.57.813.116.816.7
Net Profit
Mgn %
0.23.13.82.75.86-6.81.97.910.510.9
Debt to
Equity
2.81.81.41.51.21.11.11.20.90.40.1
Working Cap
Days
12411010911112613819712610011361
Cash Conv.
Cycle
5650363147577346546327

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 29.90%

Sales growth is growing at healthy rate in last 3 years 36.79%

Debt to equity has declined versus last 3 years average to 0.36

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 6.97%

Latest Financials - Vadilal Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 145.6 213.3
TTM Sales (₹ Cr.) 963 1,185
BVPS (₹.) 547.5 810.5
Reserves (₹ Cr.) 386 575
P/BV 6.79 4.59
PE 25.54 17.44
From the Market
52 Week Low / High (₹) 2133.20 / 5139.80
All Time Low / High (₹) 2.30 / 5139.80
Market Cap (₹ Cr.) 2,674
Equity (₹ Cr.) 7.2
Face Value (₹) 10
Industry PE 64.4

Management X-Ray of Vadilal Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.260.260.260.260.260.260.000.040.047.57
* 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales403444473515507517357544897913
Operating Expenses 363387419469440457362502780760
Manufacturing Costs101113677581836882110116
Material Costs195194262308285297223328527525
Employee Cost 19222632394434415964
Other Costs 47576354363437518456
Operating Profit 415854466760-642117152
Operating Profit Margin (%) 10.1%13.0%11.5%8.9%13.1%11.5%-1.6%7.8%13.1%16.7%
Other Income 31371381291214
Interest 26211615141520181314
Depreciation 13131516171918192023
Exceptional Items -2000000000
Profit Before Tax 32427224934-321496129
Tax 110107172-842533
Profit After Tax 21417153132-24107296
PAT Margin (%) 0.5%3.2%3.5%2.9%6.2%6.2%-6.8%1.9%8.0%10.5%
Adjusted EPS (₹)2.720.023.120.743.844.7-33.514.4100.0133.3
Dividend Payout Ratio (%)37%6%5%6%3%0%0%9%2%1%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 115128159173203234210219289383
Share Capital 7777777777
Reserves 108121152166196227203212282375
Minority Interest0000000000
Debt1251009912412315312514816985
Long Term Debt61463471574855765433
Short Term Debt6454655366105707211552
Trade Payables657083766581102727879
Others Liabilities 64687062747265709199
Total Liabilities 369366411435466540501510627645

Fixed Assets

Gross Block339351364383406463478488513561
Accumulated Depreciation114127114129143162178194212224
Net Fixed Assets224223250254262301300293301337
CWIP 1157139531911
Investments 1223333388
Inventories969312097118146126143223190
Trade Receivables17231445333321343858
Cash Equivalents 54333161991110
Others Assets25211726323327242831
Total Assets 369366411435466540501510627645

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 50644318394862-533138
PBT 52427224934-321496129
Adjustment 37343027273033353234
Changes in Working Capital 99-7-26-22-660-53-787
Tax Paid -1-4-7-5-15-100-1-17-32
Cash Flow From Investing Activity -7-11-23-24-29-50-10-10-42-41
Capex -7-12-24-23-30-51-14-11-38-43
Net Investments -10000000-41
Others 011-2114101
Cash Flow From Financing Activity -41-53-206-109-50912-102
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -18-20-1334-8-14526-16-22
Interest Paid -26-22-16-15-14-14-19-19-13-15
Dividend Paid -1-1-1-1-1-100-1-1
Others 3-1010-121338-36241-64
Net Cash Flow 1-100062-63-5
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)3.623.4621.8516.3127.8922.44-16.447.4240.1736.77
ROCE (%)13.6322.9921.7616.9324.3716.46-3.8410.8530.1434.33
Asset Turnover Ratio1.111.241.251.241.131.040.691.081.581.44
PAT to CFO Conversion(x)254.572.531.21.261.5N/A-0.50.461.44
Working Capital Days
Receivable Days15161421282328191519
Inventory Days877680757792139907482
Payable Days798190949190150975254

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 21-Nov-2024 16:59 is ₹3,624.7.
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 21-Nov-2024 16:59 the market cap of Vadilal Industries stood at ₹2,673.5.
The latest P/E ratio of Vadilal Industries as of 21-Nov-2024 16:59 is 25.54.
The latest P/B ratio of Vadilal Industries as of 21-Nov-2024 16:59 is 6.79.
The 52-week high of Vadilal Industries is ₹5,139.8 and the 52-week low is ₹2,133.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vadilal Industries is ₹963.0 ( 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.