Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Vapi Enterprise Ltd.

Paper & Paper Products

Rating :

N/A

BSE: 502589 | NSE: Not Listed

Watchlist

NSE BSE

137.5

23-Dec-2024

Open
High
Low
Previous Close

144.5
144.5
137.4
144.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

92
12658
264.25
89.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

31.37
35.63
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

-1.38
N/A
0.95

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-100.00
-100.00
-100.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

32.56
-
4.80

PAT CAGR (%)

10 Years
5 Years
3 Years

12.31
10.23
47.24

P:E (Median)

8 Years
5 Years
3 Years

19.37
19.73
23.49

P:BV (Average)

8 Years
5 Years
3 Years

-0.80
-0.80
-0.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.50
15.11
12.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.51 0.54 -5.56% 0.50 0.61 -18.03% 0.53 0.91 -41.76% 0.41 0.81 -49.38%
Expenses 0.14 0.17 -17.65% 0.10 0.16 -37.50% 0.21 0.36 -41.67% 0.13 0.37 -64.86%
EBITDA 0.38 0.37 2.70% 0.40 0.45 -11.11% 0.31 0.55 -43.64% 0.28 0.44 -36.36%
EBIDTM 73.63% 68.08% 79.52% 74.18% 59.70% 60.68% 68.78% 54.05%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.04 -100.00%
PBT 0.36 0.18 100.00% 0.40 0.48 -16.67% 0.31 48.12 -99.36% 0.27 0.39 -30.77%
Tax 0.10 0.09 11.11% 0.12 0.13 -7.69% 0.10 10.28 -99.03% 0.09 0.09 0.00%
PAT 0.26 0.09 188.89% 0.28 0.35 -20.00% 0.21 37.84 -99.45% 0.18 0.30 -40.00%
PATM 50.59% 16.42% 55.27% 57.35% 39.92% 4,167.73% 43.66% 36.98%
EPS 1.13 0.39 189.74% 1.21 1.53 -20.92% 0.91 164.53 -99.45% 0.78 1.31 -40.46%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1.95 0.00 1.43 1.43 2.31 2.50 2.11 2.47 2.15 2.70 2.32 Net Sales Growth -32.06% -100% 0% -38.10% -7.60% 18.48% -14.57% 14.88% -20.37% 16.38% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1.95 0.00 1.43 1.43 2.31 2.50 2.11 2.47 2.15 2.70 2.32 GP Margin 100.05% 0 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 0.58 0.67 1.68 1.96 2.30 2.48 2.60 2.61 2.51 2.83 2.36 Power & Fuel Cost - 0.05 0.30 0.49 0.69 0.77 0.73 0.77 0.77 0.82 0.79 % Of Sales - 0 20.98% 34.27% 29.87% 30.80% 34.60% 31.17% 35.81% 30.37% 34.05% Employee Cost - 0.12 0.81 0.66 0.76 0.94 1.20 1.35 1.16 1.45 1.17 % Of Sales - 0 56.64% 46.15% 32.90% 37.60% 56.87% 54.66% 53.95% 53.70% 50.43% Manufacturing Exp. - 0.00 0.08 0.15 0.03 0.04 0.23 0.01 0.12 0.16 0.03 % Of Sales - 0 5.59% 10.49% 1.30% 1.60% 10.90% 0.40% 5.58% 5.93% 1.29% General & Admin Exp. - 0.47 0.47 0.61 0.80 0.69 0.39 0.44 0.41 0.33 0.27 % Of Sales - 0 32.87% 42.66% 34.63% 27.60% 18.48% 17.81% 19.07% 12.22% 11.64% Selling & Distn. Exp. - 0.01 0.02 0.02 0.01 0.01 0.05 0.02 0.04 0.05 0.06 % Of Sales - 0 1.40% 1.40% 0.43% 0.40% 2.37% 0.81% 1.86% 1.85% 2.59% Miscellaneous Exp. - 0.02 0.01 0.02 0.01 0.03 0.01 0.01 0.01 0.02 0.06 % Of Sales - 0 0.70% 1.40% 0.43% 1.20% 0.47% 0.40% 0.47% 0.74% 1.72% EBITDA 1.37 -0.67 -0.25 -0.53 0.01 0.02 -0.49 -0.14 -0.36 -0.13 -0.04 EBITDA Margin 70.26% 0 -17.48% -37.06% 0.43% 0.80% -23.22% -5.67% -16.74% -4.81% -1.72% Other Income 0.00 2.09 1.80 1.10 0.55 0.75 0.78 0.74 0.93 0.85 0.69 Interest 0.00 0.00 0.00 0.00 0.00 0.01 0.04 0.04 0.07 0.08 0.07 Depreciation 0.00 0.00 0.13 0.17 0.19 0.13 0.21 0.23 0.25 0.28 0.28 PBT 1.34 1.42 1.42 0.39 0.37 0.63 0.04 0.33 0.24 0.36 0.31 Tax 0.41 0.41 10.50 0.13 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 30.60% 32.80% 21.43% 34.21% 13.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 0.93 0.83 38.49 0.26 0.31 0.51 -0.03 0.22 0.13 0.33 0.26 PAT before Minority Interest 0.93 0.83 38.49 0.26 0.31 0.51 -0.03 0.22 0.13 0.33 0.26 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 47.69% 0 2691.61% 18.18% 13.42% 20.40% -1.42% 8.91% 6.05% 12.22% 11.21% PAT Growth -97.59% -97.84% 14,703.85% -16.13% -39.22% - - 69.23% -60.61% 26.92% EPS 4.04 3.61 167.35 1.13 1.35 2.22 -0.13 0.96 0.57 1.43 1.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 34.29 33.46 -5.03 -5.29 -5.60 -6.11 -6.08 -6.31 -6.44 -6.77 Share Capital 2.28 2.28 2.28 2.28 2.28 2.28 2.28 2.28 2.28 2.28 Total Reserves 32.01 31.18 -7.31 -7.57 -7.88 -8.39 -8.37 -8.59 -8.72 -9.05 Non-Current Liabilities 0.52 0.56 8.07 8.47 8.46 9.04 9.68 9.65 10.11 9.73 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.47 0.47 7.29 7.51 7.73 7.80 7.92 8.01 8.08 8.16 Long Term Provisions 0.00 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.61 12.50 20.51 0.24 0.63 0.33 0.35 0.33 0.26 0.66 Trade Payables 0.00 0.01 0.01 0.04 0.10 0.05 0.19 0.20 0.04 0.07 Other Current Liabilities 0.20 12.49 20.38 0.21 0.53 0.28 0.17 0.14 0.12 0.05 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.39 Short Term Provisions 0.41 0.00 0.13 0.00 0.00 0.00 0.00 0.00 0.10 0.15 Total Liabilities 35.42 46.52 23.55 3.42 3.49 3.26 3.95 3.67 3.93 3.62 Net Block 0.01 1.21 1.76 1.80 1.98 1.98 2.18 2.36 2.53 2.59 Gross Block 0.07 3.45 5.60 5.46 5.46 5.32 5.31 5.26 5.18 4.97 Accumulated Depreciation 0.06 2.24 3.84 3.66 3.48 3.34 3.13 2.90 2.65 2.37 Non Current Assets 2.19 1.91 2.33 2.38 2.67 2.75 2.89 3.39 3.12 3.05 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.08 0.00 0.00 0.00 0.00 Non Current Investment 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 Long Term Loans & Adv. 2.17 0.70 0.56 0.57 0.67 0.67 0.69 1.02 0.57 0.44 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 33.23 44.60 21.21 1.04 0.82 0.52 1.06 0.28 0.80 0.58 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.15 0.23 0.32 0.28 0.28 0.65 0.07 0.38 0.16 Cash & Bank 32.83 33.02 0.68 0.62 0.39 0.11 0.28 0.17 0.04 0.04 Other Current Assets 0.40 5.93 0.01 0.01 0.16 0.13 0.13 0.04 0.38 0.37 Short Term Loans & Adv. 0.32 5.50 20.29 0.09 0.15 0.12 0.13 0.04 0.38 0.37 Net Current Assets 32.63 32.10 0.70 0.79 0.19 0.19 0.71 -0.05 0.55 -0.09 Total Assets 35.42 46.51 23.54 3.42 3.49 3.27 3.95 3.67 3.92 3.63

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 8.89 7.81 0.04 0.44 0.40 0.04 0.29 0.70 0.29 0.10 PBT 1.24 48.99 0.38 0.36 0.51 -0.03 0.22 0.13 0.33 0.26 Adjustment -2.02 -61.40 -0.18 0.12 0.11 0.23 0.28 0.26 0.33 0.19 Changes in Working Capital 9.67 20.22 -0.16 -0.04 -0.22 -0.16 -0.21 0.30 -0.37 -0.34 Cash after chg. in Working capital 8.89 7.81 0.04 0.44 0.40 0.04 0.29 0.70 0.29 0.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 2.80 31.35 0.23 0.01 -0.04 -0.06 -0.04 -0.03 -0.20 -0.18 Net Fixed Assets 3.38 2.15 -0.14 0.00 -0.06 -0.09 -0.05 -0.08 -0.21 -0.35 Net Investments 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.58 29.20 0.36 0.01 0.02 0.03 0.01 0.05 0.01 0.17 Cash from Financing Activity -11.88 -6.82 -0.22 -0.22 -0.09 -0.15 -0.13 -0.54 -0.09 0.10 Net Cash Inflow / Outflow -0.19 32.34 0.05 0.24 0.28 -0.17 0.11 0.13 0.00 0.02 Opening Cash & Equivalents 33.02 0.68 0.62 0.39 0.11 0.28 0.17 0.04 0.04 0.02 Closing Cash & Equivalent 32.83 33.02 0.68 0.62 0.39 0.11 0.28 0.17 0.04 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 150.30 146.66 -22.05 -23.17 -24.53 -26.78 -26.67 -27.64 -28.22 -29.68 ROA 2.03% 109.88% 1.89% 8.96% 15.20% -0.74% 5.82% 3.51% 8.80% 7.15% ROE 2.46% 270.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 3.62% 270.70% 17.01% 16.58% 27.50% 0.71% 14.73% 12.29% 24.29% 21.25% Fixed Asset Turnover 0.00 0.33 0.26 0.42 0.46 0.40 0.47 0.41 0.53 0.48 Receivable days 0.00 47.16 70.38 47.07 40.79 80.16 53.11 38.46 36.77 22.26 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 17.49 28.34 17.97 6.90 13.64 Cash Conversion Cycle 0.00 47.16 70.38 47.07 40.79 62.67 24.77 20.49 29.87 8.62 Total Debt/Equity 0.01 0.01 -1.45 -1.42 -1.38 -1.28 -1.30 -1.27 -1.25 -1.26 Interest Cover 0.00 0.00 0.00 4754.67 42.51 0.32 6.68 2.84 5.06 4.81

Top Investors:

madhav haridas asher

prashant girdhardas sampat

urmila dinesh seetha

dinesh r seetha

anuj rajanikant saraf

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback