Vipul Ltd

₹ 48.1 5.00%

02 Jul - close price

About

Incorporated in 1991, Vipul Ltd is in the
business of Real Estate Development^[1]

Key Points

Business Overview:^[1]
Company is a part of the Vipul Group. Its projects include a range of residential, commercial, retail, integrated townships, and lifestyle gated communities, built in
partnership with contractors and consultants.
Company portfolio consists of over 10 million sq. ft. of delivered properties for over 7,000 customers in Gurugram and it has also undertaken projects in other key cities such as Bhubaneswar, Ludhiana, Dharuhera, Bawal, and Faridabad

Website BSE NSE

Market Cap ₹ 577 Cr.
Current Price ₹ 48.1
High / Low ₹ 48.1 / 12.6
Stock P/E 2.45
Book Value ₹ 29.3
Dividend Yield 0.00 %
ROCE 68.0 %
ROE 101 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company has delivered good profit growth of 188% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 25.6%

Cons

Promoter holding has decreased over last quarter: -11.9%
Contingent liabilities of Rs.505 Cr.
Earnings include an other income of Rs.229 Cr.
Company has high debtors of 439 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	17	18	17	77	27	14	47	6	8	6	7	157	36
	30	17	38	72	38	19	10	11	13	12	11	78	20
Operating Profit	-14	1	-21	4	-11	-5	37	-5	-5	-6	-3	79	15
OPM %	-81%	6%	-122%	6%	-41%	-40%	79%	-79%	-57%	-103%	-43%	50%	43%
	6	2	1	2	5	-92	2	2	4	2	2	14	211
Interest	5	7	7	8	7	11	11	11	6	11	7	10	-3
Depreciation	1	1	1	1	1	1	1	1	1	1	1	1	1
Profit before tax	-13	-5	-28	-2	-14	-109	28	-14	-8	-15	-8	81	229
Tax %	32%	14%	21%	22%	0%	-0%	32%	0%	12%	0%	-109%	22%	12%
	-9	-4	-22	-2	-14	-109	19	-14	-7	-15	-17	63	203
EPS in Rs	-0.74	-0.35	-1.80	-0.16	-1.17	-9.10	1.56	-1.16	-0.58	-1.28	-1.42	5.27	16.90
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	413	261	234	185	232	284	226	176	37	138	75	206
	376	251	224	172	212	253	196	203	90	160	59	122
Operating Profit	38	10	10	13	20	31	30	-26	-53	-22	16	85
OPM %	9%	4%	4%	7%	9%	11%	13%	-15%	-141%	-16%	22%	41%
	2	5	3	11	4	8	7	25	13	5	-85	229
Interest	18	19	26	33	34	36	33	32	30	29	38	24
Depreciation	1	1	1	2	6	6	5	4	4	3	3	3
Profit before tax	21	-6	-13	-11	-15	-3	-2	-38	-73	-49	-109	287
Tax %	37%	-36%	16%	7%	22%	-45%	170%	10%	24%	14%	-7%	19%
	13	-8	-11	-10	-12	-5	1	-34	-56	-42	-117	234
EPS in Rs	1.08	-0.66	-0.94	-0.82	-0.99	-0.40	0.10	-2.86	-4.63	-3.49	-9.78	19.46
Dividend Payout %	14%	-8%	0%	0%	-5%	-13%	49%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-2%
5 Years:	-2%
3 Years:	77%
TTM:	176%

Compounded Profit Growth
10 Years:	43%
5 Years:	188%
3 Years:	80%
TTM:	896%

Stock Price CAGR
10 Years:	11%
5 Years:	2%
3 Years:	11%
1 Year:	248%

Return on Equity
10 Years:	1%
5 Years:	4%
3 Years:	26%
Last Year:	101%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	12	12	12	12	12	12	12	12	12	12	12	12
Reserves	388	379	368	358	346	354	354	315	260	219	103	340
	142	142	299	379	457	665	652	641	633	603	266	188
	656	678	658	709	688	687	851	935	984	1,011	1,061	716
Total Liabilities	1,198	1,211	1,337	1,458	1,503	1,717	1,869	1,903	1,889	1,845	1,442	1,255
	27	29	28	71	96	100	82	70	67	59	48	46
CWIP	18	23	44	28	10	11	11	12	12	12	12	12
Investments	10	12	13	13	3	7	7	7	7	6	6	6
	1,144	1,147	1,252	1,345	1,394	1,599	1,770	1,814	1,804	1,768	1,375	1,190
Total Assets	1,198	1,211	1,337	1,458	1,503	1,717	1,869	1,903	1,889	1,845	1,442	1,255

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	32	30	-109	-46	-56	-166	-3	116	258	17	421	-112
	-10	-7	-20	-18	-2	4	21	7	16	16	9	207
	-30	-22	131	46	50	165	-26	-115	-265	-43	-357	-138
Net Cash Flow	-8	1	1	-18	-8	4	-8	9	9	-10	73	-43

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	91	160	212	391	290	280	532	792	3,254	855	608	439
Inventory Days	3,306									4,824		1,551
Days Payable	247									421		193
Cash Conversion Cycle	3,150	160	212	391	290	280	532	792	3,254	5,258	608	1,796
Working Capital Days	307	535	808	1,045	811	883	1,159	1,266	6,590	1,528	1,093	610
ROCE %	7%	3%	2%	3%	2%	4%	3%	-2%	-5%	-2%	4%

Shareholding Pattern

Numbers in percentages

6 Recently

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	May 2024
	63.43%	63.43%	63.43%	63.43%	63.43%	63.43%	63.43%	63.43%	63.43%	63.43%	60.52%	51.51%
	0.40%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%	1.89%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.52%
	36.17%	36.57%	36.57%	36.57%	36.56%	36.57%	36.56%	36.57%	36.57%	36.58%	39.29%	46.08%
No. of Shareholders	4,773	5,377	6,655	6,463	7,323	7,203	6,928	6,792	7,239	7,743	8,976	8,506

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	May 2024
	63.38%	63.38%	63.43%	63.43%	63.43%	63.43%	63.43%	60.52%	51.51%
	0.17%	0.00%	0.00%	2.21%	1.68%	0.00%	0.00%	0.19%	1.89%
	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.52%
	36.45%	36.61%	36.57%	34.36%	34.89%	36.57%	36.56%	39.29%	46.08%
No. of Shareholders	3,606	3,954	3,880	3,951	4,215	6,655	6,928	8,976	8,506

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Nov 2018

Transcript

Notes
PPT
Aug 2018

Transcript

Notes
PPT
Jun 2018

Transcript

Notes
PPT
Feb 2018

Transcript

Notes
PPT
Dec 2017

Transcript

Notes
PPT
Mar 2017

Transcript

Notes
PPT