Vimal Oil and Foods Ltd
Vimal Oil and Foods is engaged in the business of manufacturing, trading & job work of refining edible oils, with a strong focus on quality.
- Market Cap ₹ 4.73 Cr.
- Current Price ₹ 3.15
- High / Low ₹ /
- Stock P/E 2.80
- Book Value ₹ -463
- Dividend Yield 0.00 %
- ROCE -7.15 %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -61.2% over past five years.
- Contingent liabilities of Rs.9.13 Cr.
- Company has high debtors of 199 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: Edible Oil Industry: Solvent Extraction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
633.82 | 623.06 | 734.47 | 1,139.59 | 1,248.76 | 1,948.21 | 2,280.04 | 3,034.67 | 1,724.20 | 1,135.64 | 422.33 | 20.13 | 19.93 | |
617.56 | 609.77 | 712.42 | 1,110.88 | 1,220.84 | 1,893.47 | 2,209.27 | 2,938.65 | 1,910.68 | 1,127.23 | 556.73 | 17.21 | 16.51 | |
Operating Profit | 16.26 | 13.29 | 22.05 | 28.71 | 27.92 | 54.74 | 70.77 | 96.02 | -186.48 | 8.41 | -134.40 | 2.92 | 3.42 |
OPM % | 2.57% | 2.13% | 3.00% | 2.52% | 2.24% | 2.81% | 3.10% | 3.16% | -10.82% | 0.74% | -31.82% | 14.51% | 17.16% |
1.31 | 5.72 | 0.18 | 0.22 | 0.25 | 17.31 | 16.71 | 0.17 | 3.38 | 1.56 | -46.38 | -10.28 | -7.36 | |
Interest | 7.62 | 13.10 | 12.84 | 11.39 | 16.29 | 47.22 | 57.41 | 63.22 | 55.18 | 17.07 | 7.68 | 1.23 | 1.35 |
Depreciation | 1.24 | 1.65 | 2.13 | 2.47 | 2.63 | 2.80 | 3.12 | 7.45 | 6.96 | 6.75 | 6.53 | 4.56 | 1.88 |
Profit before tax | 8.71 | 4.26 | 7.26 | 15.07 | 9.25 | 22.03 | 26.95 | 25.52 | -245.24 | -13.85 | -194.99 | -13.15 | -7.17 |
Tax % | 35.82% | 33.80% | 26.72% | 31.32% | 37.08% | 31.59% | 36.36% | 29.31% | -0.57% | -7.29% | -0.77% | -7.53% | |
5.59 | 2.82 | 5.32 | 10.35 | 5.82 | 15.06 | 17.15 | 18.05 | -243.85 | -12.84 | -193.49 | -12.17 | -6.18 | |
EPS in Rs | 9.81 | 5.52 | 13.19 | 11.42 | 12.02 | -162.35 | -8.55 | -128.82 | -8.10 | -4.12 | |||
Dividend Payout % | 14.65% | 19.36% | 12.83% | 15.29% | 21.75% | 9.10% | 10.51% | 9.99% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -29% |
5 Years: | -61% |
3 Years: | -77% |
TTM: | -17% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 26% |
TTM: | 101% |
Stock Price CAGR | |
---|---|
10 Years: | -35% |
5 Years: | -3% |
3 Years: | % |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4.55 | 4.55 | 4.55 | 10.55 | 10.55 | 11.42 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 |
Reserves | 14.96 | 16.24 | 19.47 | 50.78 | 53.85 | 70.82 | 118.78 | 132.78 | -107.07 | -503.91 | -696.51 | -708.68 |
74.80 | 89.63 | 133.40 | 170.45 | 256.13 | 176.04 | 207.47 | 191.95 | 550.47 | 618.44 | 698.59 | 710.70 | |
50.40 | 71.10 | 99.17 | 161.73 | 165.81 | 397.16 | 404.20 | 592.44 | 213.11 | 117.46 | 20.65 | 18.92 | |
Total Liabilities | 144.71 | 181.52 | 256.59 | 393.51 | 486.34 | 655.44 | 745.47 | 932.19 | 671.53 | 247.01 | 37.75 | 35.96 |
18.25 | 27.15 | 31.07 | 33.40 | 35.57 | 39.67 | 38.66 | 32.84 | 27.97 | 21.54 | 14.83 | 10.36 | |
CWIP | 2.11 | 2.88 | 1.38 | 0.06 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12.48 | 12.48 | 12.48 | 0.08 | 0.08 | 0.08 | 0.08 |
124.35 | 151.49 | 224.14 | 360.05 | 450.76 | 603.29 | 694.33 | 886.87 | 643.48 | 225.39 | 22.84 | 25.52 | |
Total Assets | 144.71 | 181.52 | 256.59 | 393.51 | 486.34 | 655.44 | 745.47 | 932.19 | 671.53 | 247.01 | 37.75 | 35.96 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-34.11 | 9.69 | -17.05 | -55.06 | -52.26 | 144.56 | -22.82 | 94.49 | -326.47 | -66.39 | -38.80 | 12.15 | |
-6.10 | -6.23 | -1.88 | -3.38 | -4.76 | -19.36 | -0.13 | -2.47 | 13.41 | 6.08 | 8.22 | -1.87 | |
18.30 | 0.18 | 26.15 | 53.66 | 66.26 | -107.12 | 23.57 | -82.13 | 303.34 | 59.57 | 30.29 | -10.52 | |
Net Cash Flow | -21.91 | 3.64 | 7.22 | -4.78 | 9.24 | 18.08 | 0.62 | 9.89 | -9.71 | -0.74 | -0.29 | -0.23 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 28.50 | 54.19 | 73.21 | 85.03 | 86.80 | 66.71 | 63.36 | 56.75 | 96.27 | 27.16 | 7.61 | 198.73 |
Inventory Days | 32.00 | 20.44 | 22.92 | 20.27 | 33.47 | 37.36 | 37.29 | 42.35 | 29.03 | 29.68 | 0.19 | |
Days Payable | 27.20 | 40.83 | 49.73 | 50.99 | 48.70 | 79.03 | 68.24 | 75.40 | 42.38 | 41.07 | 16.93 | |
Cash Conversion Cycle | 33.29 | 33.79 | 46.40 | 54.31 | 71.57 | 25.04 | 32.40 | 23.70 | 82.92 | 15.77 | -9.13 | 198.73 |
Working Capital Days | 36.37 | 39.21 | 51.90 | 54.28 | 72.02 | 28.32 | 37.07 | 26.14 | 86.75 | 30.01 | -4.57 | -61.83 |
ROCE % | 17.64% | 16.96% | 15.01% | 13.60% | 9.25% | 23.93% | 28.14% | 26.06% | -48.40% | 1.10% | -191.97% | -7.15% |
Documents
Announcements
-
Statement Of Investor Complaints For The Quarter Ended December 2020
21 Jan 2021 - No.of Investor complaints pending at the beginning of the quarter No.of Investor complaints received during the quarter No.of Investor complaints disposed of during the quarter …
- Shareholding for the Period Ended December 31, 2020 20 Jan 2021
- HALF YEARLY COMPLIANCE CERTIFICATE FOR THE HALF YEAR ENDED 30TH SEPTEMBER 2020, PURSUANT TO REGULATION 40 (9) OF THE SEBI (LODR) REGULATIONS, 2015 30 Oct 2020
- Shareholding for the Period Ended September 30, 2020 21 Oct 2020
-
Statement Of Investor Complaints For The Quarter Ended September 2020
21 Oct 2020 - No.of Investor complaints pending at the beginning of the quarter No.of Investor complaints received during the quarter No.of Investor complaints disposed of during the quarter …