Market Cap ₹234 Cr.
Stock P/E 4.9
P/B 1.5
Current Price ₹102
Book Value ₹ 67.6
Face Value 10
52W High ₹134.4
Dividend Yield 0%
52W Low ₹ 46
Vibrant Global Capital Limited is a company that lends money and invests in other companies. It is part of a bigger group that does many things like salt, trading, packaging, and projects. The group started in 1995 and is called Vibrant Global Group of Companies. The company’s shares are listed on two stock exchanges in India, BSE and NSE. The company has done well in its business and has achieved many things. For example, it has become the largest salt producer in India, which means it makes the most salt in the country. It has also launched the first biodegradable packaging for food in the country, which means it makes packaging that can break down naturally and not harm the environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 52 | 82 | 44 | 67 | 38 | 60 | 41 | 70 | 58 | 72 |
| Other Income | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 52 | 83 | 45 | 67 | 38 | 60 | 42 | 70 | 58 | 72 |
| Total Expenditure | 49 | 64 | 67 | 59 | 28 | 52 | 31 | 35 | 42 | 75 |
| Operating Profit | 3 | 19 | -22 | 8 | 10 | 7 | 11 | 35 | 15 | -3 |
| Interest Expense | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 1 |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit Before Tax | 1 | 17 | -24 | 6 | 8 | 5 | 9 | 33 | 13 | -4 |
| Provision for Tax | 0 | 0 | -2 | 0 | 1 | 3 | 2 | 3 | 3 | -5 |
| Profit After Tax | 0 | 17 | -23 | 6 | 7 | 2 | 7 | 30 | 10 | 1 |
| Adjustments | 0 | -1 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 0 | 16 | -23 | 6 | 7 | 2 | 7 | 30 | 11 | 1 |
| Adjusted Earnings Per Share | 0.1 | 7.1 | -9.9 | 2.5 | 3.1 | 1 | 2.9 | 12.9 | 4.6 | 0.3 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 159 | 209 | 289 | 299 | 366 | 307 | 315 | 199 | 180 | 282 | 206 | 241 |
| Other Income | 2 | 2 | 7 | 3 | 1 | 7 | 16 | 1 | 11 | 1 | 0 | 0 |
| Total Income | 161 | 211 | 296 | 302 | 367 | 315 | 331 | 199 | 191 | 284 | 206 | 242 |
| Total Expenditure | 159 | 205 | 284 | 295 | 354 | 305 | 331 | 213 | 152 | 223 | 202 | 183 |
| Operating Profit | 2 | 5 | 12 | 8 | 13 | 10 | 1 | -14 | 39 | 60 | 4 | 58 |
| Interest Expense | 3 | 5 | 4 | 5 | 9 | 7 | 10 | 9 | 8 | 8 | 6 | 6 |
| Depreciation | 0 | 0 | 1 | 1 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 4 |
| Profit Before Tax | -1 | 2 | 7 | 2 | 2 | -0 | -12 | -26 | 35 | 51 | -4 | 51 |
| Provision for Tax | 0 | -0 | 2 | 1 | 1 | 1 | 1 | -1 | -0 | 4 | 3 | 3 |
| Profit After Tax | -2 | 2 | 5 | 1 | 1 | -1 | -13 | -25 | 35 | 47 | -8 | 48 |
| Adjustments | 0 | -1 | -2 | -1 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -2 | 1 | 3 | 0 | 1 | -0 | -13 | -24 | 35 | 46 | -8 | 49 |
| Adjusted Earnings Per Share | 0 | 1 | 1.7 | 0.1 | 0.8 | -0.1 | -7.7 | -14.2 | 15.3 | 20.3 | -3.4 | 20.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -27% | 1% | -8% | 3% |
| Operating Profit CAGR | -93% | 0% | -17% | 7% |
| PAT CAGR | -117% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 92% | 33% | 15% | NA% |
| ROE Average | -7% | 37% | 7% | 5% |
| ROCE Average | 1% | 22% | 11% | 9% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 26 | 27 | 42 | 47 | 55 | 55 | 59 | 34 | 70 | 116 | 108 |
| Minority's Interest | 3 | 4 | 7 | 2 | 5 | 4 | 2 | 2 | 1 | 1 | 1 |
| Borrowings | 56 | 57 | 30 | 24 | 49 | 47 | 50 | 31 | 37 | 44 | 25 |
| Current Liability | 56 | 61 | 57 | 46 | 93 | 90 | 103 | 85 | 67 | 39 | 38 |
| Other Liabilities & Provisions | 0 | -1 | 0 | 0 | -0 | -0 | -3 | -4 | -4 | -3 | -0 |
| Total Liabilities | 142 | 148 | 137 | 119 | 202 | 196 | 211 | 148 | 171 | 198 | 172 |
| Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 30 | 27 | 22 | 25 | 34 | 44 | 47 | 17 | 48 | 96 | 85 |
| Fixed Assets | 1 | 15 | 14 | 13 | 42 | 41 | 38 | 35 | 25 | 26 | 25 |
| Other Loans | 31 | 12 | 8 | 6 | 5 | 5 | 2 | 2 | 2 | 2 | 2 |
| Other Non Current Assets | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 0 |
| Current Assets | 67 | 94 | 94 | 76 | 120 | 106 | 124 | 94 | 88 | 73 | 60 |
| Total Assets | 142 | 148 | 137 | 119 | 202 | 196 | 211 | 148 | 171 | 198 | 172 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 9 | 8 | 10 | 10 | 14 | 5 | 3 | 0 | 7 | 1 |
| Cash Flow from Operating Activities | 4 | -7 | -2 | 21 | 7 | 10 | -14 | 21 | 33 | 21 | 20 |
| Cash Flow from Investing Activities | -22 | 5 | 11 | -3 | -9 | -7 | 4 | -7 | -21 | 5 | 7 |
| Cash Flow from Financing Activities | 22 | 1 | -8 | -18 | 7 | -13 | 9 | -16 | -5 | -33 | -20 |
| Net Cash Inflow / Outflow | 4 | -1 | 1 | -0 | 4 | -11 | -1 | -3 | 7 | -7 | 6 |
| Closing Cash & Cash Equivalent | 9 | 8 | 10 | 9 | 14 | 3 | 4 | 0 | 7 | 1 | 7 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 1.02 | 1.68 | 0.06 | 0.77 | -0.13 | -7.69 | -14.19 | 15.28 | 20.28 | -3.38 |
| CEPS(Rs) | -1.51 | 1.81 | 3.6 | 1.39 | 2.16 | 1.43 | -5.93 | -12.8 | 16.32 | 21.18 | -2.33 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 24.58 | 24.42 | 27.21 | 32.17 | 32.04 | 34.19 | 20.03 | 30.35 | 50.64 | 47.26 |
| Net Profit Margin | -1.07 | 0.85 | 1.64 | 0.38 | 0.27 | -0.18 | -4.18 | -12.4 | 19.42 | 16.55 | -3.8 |
| Operating Margin | 1.08 | 3.16 | 3.81 | 2.1 | 2.94 | 2.16 | -0.77 | -8.15 | 23.61 | 20.8 | 0.74 |
| PBT Margin | -0.85 | 0.79 | 2.33 | 0.57 | 0.6 | -0.01 | -3.88 | -12.84 | 19.28 | 18.11 | -2.13 |
| ROA(%) | -1.43 | 1.22 | 3.32 | 0.89 | 0.61 | -0.28 | -6.47 | -13.71 | 21.93 | 25.32 | -4.22 |
| ROE(%) | -6.26 | 6.6 | 13.66 | 2.56 | 1.93 | -1.01 | -23.12 | -52.81 | 67.28 | 50.35 | -6.97 |
| ROCE(%) | 2.09 | 7.02 | 11.41 | 6.75 | 9.13 | 4.6 | -1.63 | -11.73 | 30.53 | 35.3 | 0.94 |
| Price/Earnings(x) | 0 | 0 | 13.37 | 394.97 | 25.33 | 0 | 0 | 0 | 1.39 | 2.43 | 0 |
| Price/Book(x) | 0 | 0 | 0.92 | 0.81 | 0.61 | 1.65 | 1.67 | 1.59 | 0.7 | 0.97 | 1.24 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.43 | 0.34 | 0.29 | 0.23 | 0.3 | 0.56 | 0.6 | 0.71 | 0.71 | 0.6 | 0.83 |
| EV/Core EBITDA(x) | 39.81 | 13.04 | 6.8 | 9.31 | 8.25 | 17.85 | 339.29 | -10.35 | 3.27 | 2.83 | 42.42 |
| Interest Earned Growth(%) | 28.62 | 31.32 | 38.61 | 3.43 | 22.25 | -16.02 | 2.42 | -36.86 | -9.37 | 56.67 | -27.08 |
| Net Profit Growth | -241.86 | 204.5 | 167.56 | -76.05 | -13.3 | -156.37 | -2272.43 | -87.03 | 241.98 | 33.53 | -116.74 |
| EPS Growth(%) | 0 | 170.07 | 0 | -96.69 | 1281.87 | -116.99 | -5780.05 | -84.52 | 207.67 | 32.7 | -116.65 |
| Interest Coverage(x) % | 0.56 | 1.34 | 2.58 | 1.37 | 1.25 | 1 | -0.25 | -1.74 | 5.46 | 7.74 | 0.26 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.2 | 71.2 | 71.24 | 71.24 | 71.24 | 71.24 | 71.29 | 71.29 | 71.29 | 71.29 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 28.8 | 28.8 | 28.76 | 28.76 | 28.76 | 28.76 | 28.71 | 28.71 | 28.71 | 28.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 | 2.29 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
