Stock VADILALIND VADILAL INDUSTRIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vadilal Industries Limited

Equities

VADILALIND

INE694D01016

Food Processing

Market Closed - Bombay S.E.
Other stock markets
 03:30:48 10/05/2024 pm IST 		5-day change 1st Jan Change
4,587 INR -1.33% Intraday chart for Vadilal Industries Limited -2.00% +81.34%
07/02 Vadilal Industries Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
2023 Vadilal Industries Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 6,086 4,369 3,249 6,460 10,163 15,836
Enterprise Value (EV) 1 7,455 5,742 5,080 7,785 11,567 18,426
P/E ratio 38.9 x 13.1 x 7.85 x 139 x 22.7 x 16.4 x
Yield 0.15% 0.21% - - 0.09% 0.07%
Capitalization / Revenue 1.11 x 0.76 x 0.54 x 1.37 x 1.45 x 1.49 x
EV / Revenue 1.35 x 1 x 0.84 x 1.65 x 1.65 x 1.73 x
EV / EBITDA 14.3 x 7.37 x 6.46 x 20.2 x 11.5 x 11.2 x
EV / FCF -32.4 x -189 x -10.9 x 15.8 x -57 x -35.8 x
FCF Yield -3.09% -0.53% -9.13% 6.31% -1.75% -2.79%
Price to Book 3.47 x 2.11 x 1.32 x 2.57 x 3.42 x 3.99 x
Nbr of stocks (in thousands) 7,188 7,188 7,188 7,188 7,188 7,188
Reference price 2 846.8 607.8 452.0 898.7 1,414 2,203
Announcement Date 31/08/18 05/09/19 04/09/20 25/08/21 06/09/22 28/08/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 5,503 5,727 6,042 4,708 7,026 10,651
EBITDA 1 522.4 779.1 787 385.3 1,008 1,648
EBIT 1 374.4 624 615.9 216.1 826.2 1,470
Operating Margin 6.8% 10.9% 10.19% 4.59% 11.76% 13.8%
Earnings before Tax (EBT) 1 229.4 518.6 479.4 76.85 638.3 1,306
Net income 1 156.6 333.6 413.8 46.32 447 963
Net margin 2.85% 5.83% 6.85% 0.98% 6.36% 9.04%
EPS 2 21.79 46.41 57.57 6.445 62.19 134.0
Free Cash Flow 1 -230.1 -30.35 -464 491.2 -202.8 -514.4
FCF margin -4.18% -0.53% -7.68% 10.43% -2.89% -4.83%
FCF Conversion (EBITDA) - - - 127.48% - -
FCF Conversion (Net income) - - - 1,060.41% - -
Dividend per Share 2 1.250 1.250 - - 1.250 1.500
Announcement Date 31/08/18 05/09/19 04/09/20 25/08/21 06/09/22 28/08/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,368 1,373 1,831 1,325 1,405 2,590
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.619 x 1.762 x 2.327 x 3.439 x 1.394 x 1.572 x
Free Cash Flow 1 -230 -30.3 -464 491 -203 -514
ROE (net income / shareholders' equity) 9.3% 17.4% 18.2% 1.86% 16.3% 27.7%
ROA (Net income/ Total Assets) 5.48% 8.52% 7.32% 2.37% 8.67% 12.6%
Assets 1 2,858 3,916 5,650 1,958 5,154 7,658
Book Value Per Share 2 244.0 288.0 344.0 349.0 414.0 553.0
Cash Flow per Share 2 6.420 8.470 13.40 35.10 62.80 44.20
Capex 1 249 342 683 148 214 584
Capex / Sales 4.53% 5.97% 11.31% 3.15% 3.04% 5.48%
Announcement Date 31/08/18 05/09/19 04/09/20 25/08/21 06/09/22 28/08/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Frozen Food Manufacturing

1st Jan change Capi.
VADILAL INDUSTRIES LIMITED Stock Vadilal Industries Limited
+81.34% 395M
ORKLA ASA Stock Orkla ASA
+4.71% 7.59B
ANJOY FOODS GROUP CO., LTD. Stock Anjoy Foods Group Co., Ltd.
-8.53% 3.87B
NOMAD FOODS LIMITED Stock Nomad Foods Limited
+12.57% 3.1B
SANQUAN FOOD CO., LTD. Stock Sanquan Food Co., Ltd.
-3.21% 1.58B
LOTTE WELLFOOD CO.,LTD Stock Lotte Wellfood Co.,Ltd
+15.83% 926M
ZHENGZHOU QIANWEIYANGCHU FOOD CO., LTD. Stock Zhengzhou Qianweiyangchu Food Co., Ltd.
-28.38% 520M
FROSTA AG Stock FRoSTA AG
+4.97% 481M
BINGGRAE CO., LTD. Stock Binggrae Co., Ltd.
+32.72% 469M
SENECA FOODS CORPORATION Stock Seneca Foods Corporation
+14.09% 426M
Frozen Food Manufacturing
  1. Stock Market
  2. Equities
  3. VADILALIND Stock
  4. Financials Vadilal Industries Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW