Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 20 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 511726 | NSE: VIPULLTD

Fundamental Analysis of Vipul Ltd

Basic Stock Data

Last Updated: April 19, 2024, 1:16 pm

Market Cap 387 Cr.
Current Price 32.5
High / Low34.7/12.6
Stock P/E16.0
Book Value 6.85
Dividend Yield0.00 %
ROCE3.82 %
ROE17.1 %
Face Value 1.00

Data Source: screener.in

Competitors of Vipul Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Binayaka Tex Processors Ltd 54.0 Cr. 7601,023/68416.2 1,2520.00 %8.85 %6.18 % 10.0
Marathon Nextgen Realty Ltd 2,345 Cr. 458534/27016.4 1690.22 %16.8 %17.7 % 5.00
BL Kashyap & Sons Ltd 1,455 Cr. 64.888.9/35.150.2 20.70.00 %13.8 %9.98 % 1.00
Atal Realtech Ltd 98.2 Cr. 13.330.8/11.653.1 4.880.00 %10.5 %6.29 % 2.00
Nila Spaces Ltd 280 Cr. 7.108.05/2.4033.0 2.890.00 %4.98 %3.65 % 1.00
Industry Average846.44 Cr260.6433.78289.890.04%10.99%8.76%3.80

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales2171817772714476867157
Expenses24301738723819101113121178
Operating Profit-22-141-214-11-537-5-5-6-379
OPM %-1,077%-81%6%-122%6%-41%-40%79%-79%-57%-103%-43%50%
Other Income362125-922242214
Interest857787111111611710
Depreciation1111111111111
Profit before tax-28-13-5-28-2-14-10928-14-8-15-881
Tax %23%32%14%21%22%0%-0%32%0%12%0%-109%22%
Net Profit-22-9-4-22-2-14-10919-14-7-15-1763
EPS in Rs-1.80-0.74-0.35-1.80-0.16-1.17-9.101.56-1.16-0.58-1.28-1.425.27

Last Updated: April 10, 2024, 5:18 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 6, 2024, 12:21 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales4274132612341852322842261763713875179
Expenses3893762512241722122531962039016059114
Operating Profit3738101013203130-26-53-221665
OPM %9%9%4%4%7%9%11%13%-15%-141%-16%22%36%
Other Income-12531148725135-8522
Interest10181926333436333230293834
Depreciation1111266544333
Profit before tax2521-6-13-11-15-3-2-38-73-49-10950
Tax %25%37%-36%16%7%22%-45%170%10%24%14%-7%
Net Profit1913-8-11-10-12-51-34-56-42-11724
EPS in Rs1.581.08-0.66-0.94-0.82-0.99-0.400.10-2.86-4.63-3.49-9.781.99
Dividend Payout %9%14%-8%0%0%-5%-13%49%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-31.58%-161.54%-37.50%9.09%-20.00%58.33%120.00%-3500.00%-64.71%25.00%-178.57%
Change in YoY Net Profit Growth (%)0.00%-129.96%124.04%46.59%-29.09%78.33%61.67%-3620.00%3435.29%89.71%-203.57%

Growth

Compounded Sales Growth
10 Years:-16%
5 Years:-23%
3 Years:-25%
TTM:91%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:13%
TTM:200%
Stock Price CAGR
10 Years:19%
5 Years:-6%
3 Years:2%
1 Year:111%
Return on Equity
10 Years:-7%
5 Years:-13%
3 Years:-18%
Last Year:-17%

Last Updated: April 17, 2024, 9:36 am

Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital12121212121212121212121212
Reserves38138837936835834635435431526021910370
Borrowings152142142299379457665652641633603266234
Other Liabilities7036566786587096886878519359841,0111,0611,067
Total Liabilities1,2471,1981,2111,3371,4581,5031,7171,8691,9031,8891,8451,4421,383
Fixed Assets272729287196100827067594847
CWIP11182344281011111212121212
Investments61012131337777666
Other Assets1,2021,1441,1471,2521,3451,3941,5991,7701,8141,8041,7681,3751,318
Total Assets1,2471,1981,2111,3371,4581,5031,7171,8691,9031,8891,8451,4421,383

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 1023230-109-46-56-166-311625817421
Cash from Investing Activity 8-10-7-20-18-2421716169
Cash from Financing Activity -92-30-221314650165-26-115-265-43-357
Net Cash Flow18-811-18-84-899-1073

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-115.00-104.00-132.00-289.00-366.00-437.00-634.00-622.00-667.00-686.00-625.00-250.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days86911602123912902805327923,254855608
Inventory Days3,3064,824
Days Payable247421
Cash Conversion Cycle863,1501602123912902805327923,2545,258608
Working Capital Days2653075358081,0458118831,1591,2666,5901,5281,093
ROCE %7%7%3%2%3%2%4%3%-2%-5%-2%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters63.43%63.43%63.43%63.43%63.43%63.43%63.43%63.43%63.43%63.43%63.43%63.43%
FIIs1.68%1.09%0.40%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public34.89%35.48%36.17%36.57%36.57%36.57%36.56%36.57%36.56%36.57%36.57%36.58%
No. of Shareholders4,2154,4574,7735,3776,6556,4637,3237,2036,9286,7927,2397,743

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)-9.78-3.49-4.63-2.860.10
Diluted EPS (Rs.)-9.78-3.49-4.63-2.860.10
Cash EPS (Rs.)-9.55-3.19-4.31-2.510.51
Book Value[Excl.RevalReserv]/Share (Rs.)9.8219.5522.9527.5130.76
Book Value[Incl.RevalReserv]/Share (Rs.)9.8219.5522.9527.5130.76
Revenue From Operations / Share (Rs.)6.2411.523.1014.7118.83
PBDIT / Share (Rs.)2.17-1.36-3.43-0.123.04
PBIT / Share (Rs.)1.94-1.62-3.73-0.482.62
PBT / Share (Rs.)-9.12-4.04-6.07-3.17-0.14
Net Profit / Share (Rs.)-9.78-3.45-4.60-2.870.09
NP After MI And SOA / Share (Rs.)-9.78-3.49-4.63-2.860.10
PBDIT Margin (%)34.79-11.80-110.60-0.8716.14
PBIT Margin (%)31.08-14.06-120.12-3.2713.94
PBT Margin (%)-146.04-35.07-195.60-21.55-0.77
Net Profit Margin (%)-156.67-29.97-148.35-19.490.51
NP After MI And SOA Margin (%)-156.62-30.25-149.16-19.460.53
Return on Networth / Equity (%)-102.37-18.07-20.39-10.500.33
Return on Capital Employeed (%)11.58-5.49-10.62-0.803.64
Return On Assets (%)-8.13-2.26-2.93-1.800.06
Long Term Debt / Equity (X)0.610.450.371.021.15
Total Debt / Equity (X)2.322.600.831.411.49
Asset Turnover Ratio (%)0.040.070.020.090.13
Current Ratio (X)1.041.081.141.421.59
Quick Ratio (X)0.410.440.430.540.61
Dividend Payout Ratio (NP) (%)0.000.000.000.0049.37
Dividend Payout Ratio (CP) (%)0.000.000.000.009.69
Earning Retention Ratio (%)0.000.000.000.0050.63
Cash Earning Retention Ratio (%)0.000.000.000.0090.31
Interest Coverage Ratio (X)0.68-0.56-1.39-0.041.10
Interest Coverage Ratio (Post Tax) (X)0.40-0.42-0.91-0.061.04
Enterprise Value (Cr.)380.45778.89515.43621.32983.17
EV / Net Operating Revenue (X)5.085.6313.853.524.35
EV / EBITDA (X)14.60-47.75-12.52-400.2326.96
MarketCap / Net Operating Revenue (X)1.761.589.280.981.95
Retention Ratios (%)0.000.000.000.0050.62
Price / BV (X)1.150.941.270.531.21
Price / Net Operating Revenue (X)1.761.589.280.981.95
EarningsYield-0.88-0.19-0.16-0.190.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 19.12

The stock is overvalued by 41.18% compared to the current price ₹32.5

Calculation basis:

  • Fair value = (P/E Ratio * (Return on Equity / 100) * Book Value) * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of 2.17%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 301.67, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 280.17, which may not be favorable.
    4. The company has higher borrowings (405.00) compared to reserves (299.62), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (220.54) and profit (-17.15).

    Stock Analysis

    • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Vipul Ltd:
      1. Net Profit Margin: -156.67%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: 11.58% (Industry Average ROCE: 10.99%)
        • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
      3. ROE%: -102.37% (Industry Average ROE: 8.76%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): 0.40
        • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
      5. Quick Ratio: 0.41
        • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
      6. ✓ Stock P/E: 16.0 (Industry average Stock P/E: 33.78)
        • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
      7. Total Debt / Equity: 2.32
        • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
      The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
      Stock Rating: ★☆☆☆☆

    About the Company

    Vipul Ltd. is a Public Limited Listed company incorporated on 31/01/2002 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L65923DL2002PLC167607 and registration number is 167607. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company’s Total Operating Revenue is Rs. 122.31 Cr. and Equity Capital is Rs. 12.00 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Construction, Contracting & EngineeringUnit No 201, C-50, Malviya Nagar, New Delhi Delhi 110017info@vipulgroup.in
    http://www.vipulgroup.in
    Management
    NamePosition Held
    Mr. Punit BeriwalaManaging Director & CEO
    Ms. Ameeta Verma DuggalDirector
    Mr. Kapil DuttaDirector
    Mrs. Vishaka BeriwalaDirector
    Mr. Ajay Arjit SinghDirector

    Vipul Ltd. Share Price Update

    Share PriceValue
    Today₹32.34
    Previous Day₹32.99

    FAQ

    What is the latest fair value of Vipul Ltd?

    The latest fair value of Vipul Ltd is 19.12.

    What is the Market Cap of Vipul Ltd?

    The Market Cap of Vipul Ltd is 387 Cr..

    What is the current Stock Price of Vipul Ltd as on 20 April 2024?

    The current stock price of Vipul Ltd as on 20 April 2024 is 32.5.

    What is the High / Low of Vipul Ltd stocks in FY 2024?

    In FY 2024, the High / Low of Vipul Ltd stocks is ₹34.7/12.6.

    What is the Stock P/E of Vipul Ltd?

    The Stock P/E of Vipul Ltd is 16.0.

    What is the Book Value of Vipul Ltd?

    The Book Value of Vipul Ltd is 6.85.

    What is the Dividend Yield of Vipul Ltd?

    The Dividend Yield of Vipul Ltd is 0.00 %.

    What is the ROCE of Vipul Ltd?

    The ROCE of Vipul Ltd is 3.82 %.

    What is the ROE of Vipul Ltd?

    The ROE of Vipul Ltd is 17.1 %.

    What is the Face Value of Vipul Ltd?

    The Face Value of Vipul Ltd is 1.00.

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Vipul Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE