Vippy Spinpro

₹177 5.3 | 3.1%

WEBSITE BSE:514302 NSE : VIPPY SPIN. 18 May, 12:50

Market Cap ₹104 Cr.

Stock P/E 23.9

P/B 1.4

Current Price ₹177

Book Value ₹ 129.6

Face Value 10

52W High ₹214.5

Dividend Yield 0%

52W Low ₹ 134

Edit Ratio

Vippy Spinpro Research see more...

Overview Inc. Year: 1992Industry: Textile - Spinning

Vippy Spinpro Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Vippy Spinpro Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	35	35	45	32	33	47	64	62	60	63
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	35	35	45	32	33	48	64	62	60	64
Total Expenditure	29	31	37	26	31	45	61	58	56	56
Operating Profit	6	4	7	6	2	3	3	4	4	7
Interest	0	0	0	0	0	0	1	1	1	1
Depreciation	0	0	0	0	0	2	2	2	2	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	6	4	7	5	2	0	0	1	1	4
Provision for Tax	1	1	2	1	0	0	0	0	0	1
Profit After Tax	4	3	5	4	1	0	0	1	1	3
Adjustments	0	0	0	-0	0	0	0	0	0	0
Profit After Adjustments	4	3	5	4	1	0	0	1	1	3
Adjusted Earnings Per Share	7	4.6	8.8	6.7	2.3	0.4	0.2	1.2	1.3	4.7

Vippy Spinpro Profit & Loss

#(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
Net Sales	89	100	95	88	98	105	114	111	88	139	156	249
Other Income	1	1	1	1	1	0	0	1	0	1	1	0
Total Income	90	101	95	88	99	106	114	111	88	140	157	250
Total Expenditure	81	92	87	81	93	98	105	104	81	123	140	231
Operating Profit	9	8	8	7	7	8	9	7	7	18	18	18
Interest	3	1	1	0	0	1	1	1	0	0	1	4
Depreciation	3	2	3	2	2	2	2	2	2	1	3	9
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	5	5	5	5	5	6	5	5	16	14	6
Provision for Tax	1	1	2	1	1	1	2	1	1	4	4	1
Profit After Tax	2	3	3	3	3	3	4	4	4	12	11	5
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	3	3	3	3	3	4	4	4	12	11	5
Adjusted Earnings Per Share	4.3	5.4	5.5	5.3	5.7	5.8	7.6	6.5	6.8	20.7	18.3	7.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	12%	12%	8%	6%
Operating Profit CAGR	0%	37%	18%	7%
PAT CAGR	-8%	40%	30%	19%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	1%	41%	36%	35%
ROE Average	16%	16%	14%	13%
ROCE Average	17%	18%	15%	14%

Vippy Spinpro Balance Sheet

#(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	19	23	26	29	33	36	40	44	48	60	71
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	7	4	3	1	0	2	2	1	0	0	27
Other Non-Current Liabilities	2	2	2	1	1	2	2	1	1	1	1
Total Current Liabilities	22	24	13	8	18	18	25	12	8	20	15
Total Liabilities	50	53	43	39	52	58	69	58	58	81	115
Fixed Assets	17	15	13	11	11	16	15	13	11	10	60
Other Non-Current Assets	1	1	1	1	5	2	1	1	1	11	3
Total Current Assets	32	37	29	27	36	41	52	45	45	60	52
Total Assets	50	53	43	39	52	58	69	58	58	81	115

Vippy Spinpro Cash Flow

#(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	0	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	5	1	12	7	-9	5	-1	11	5	-7	27
Cash Flow from Investing Activities	-3	-0	-0	-0	-1	-7	-1	1	0	-4	-48
Cash Flow from Financing Activities	-2	-0	-12	-7	10	2	1	-12	-6	10	21
Net Cash Inflow / Outflow	-0	0	-0	-0	-0	0	-0	0	-0	-0	0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	0	0

Vippy Spinpro Ratios

#	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)	4.26	5.42	5.54	5.27	5.66	5.84	7.62	6.45	6.76	20.73	18.25
CEPS(Rs)	8.68	9.63	9.99	8.94	8.84	9.15	11.2	9.54	9.42	23.01	23.2
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	33.03	38.49	44.05	49.32	55.56	61.27	68.81	75.06	82.01	102.87	121.5
Core EBITDA Margin(%)	9.2	7.81	8.17	7.46	5.6	7	7.74	5.88	7.91	12.09	10.68
EBIT Margin(%)	7.05	6.03	6.19	5.75	5.13	5.61	6.19	4.82	6.56	11.9	9.55
Pre Tax Margin(%)	3.95	4.63	5.03	5.19	4.76	4.68	5.28	4.1	6.21	11.71	9.21
PAT Margin (%)	2.81	3.19	3.44	3.53	3.39	3.26	3.94	3.42	4.53	8.73	6.85
Cash Profit Margin (%)	5.72	5.66	6.2	5.98	5.29	5.11	5.79	5.06	6.31	9.69	8.71
ROA(%)	5.01	6.15	6.74	7.53	7.3	6.22	7.04	5.96	6.83	17.5	10.92
ROE(%)	13.78	15.16	13.42	11.29	10.79	10	11.72	8.97	8.61	22.43	16.27
ROCE(%)	14.25	13.12	13.77	14.17	12.37	11.61	12.3	9.43	11.13	26.59	17.11
Receivable days	36.73	39.38	45.06	36.14	29.68	37.36	49.62	63.6	78.93	50.68	48.27
Inventory Days	85.23	77.65	71.05	68.23	78.88	83.93	83.65	85.25	101.78	83.8	76.4
Payable days	5.03	3.17	1.54	1.38	1.11	0.95	6.33	7.78	6.87	5.4	4.43
PER(x)	2.12	1.55	3.22	4.25	6.6	7.73	5.38	5.5	6.81	5.46	9.47
Price/Book(x)	0.27	0.22	0.41	0.45	0.67	0.74	0.6	0.47	0.56	1.1	1.42
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.34	0.29	0.23	0.2	0.38	0.42	0.39	0.26	0.34	0.57	0.83
EV/Core EBITDA(x)	3.4	3.45	2.62	2.47	5.38	5.64	4.83	4.09	4.02	4.47	7.32
Net Sales Growth(%)	-12.89	12.11	-5.34	-7.14	11.75	7.23	7.99	-2.55	-20.86	59.21	12.12
EBIT Growth(%)	23.02	-4.12	-2.86	-13.72	-0.24	17.07	19.16	-24.13	7.83	188.65	-10.04
PAT Growth(%)	6.66	27.31	2.19	-4.85	7.37	3.15	30.53	-15.37	4.79	206.7	-11.95
EPS Growth(%)	6.66	27.31	2.19	-4.85	7.37	3.15	30.53	-15.37	4.79	206.7	-11.95
Debt/Equity(x)	1.29	1.1	0.45	0.16	0.47	0.49	0.5	0.19	0.05	0.23	0.41
Current Ratio(x)	1.48	1.52	2.24	3.48	2.04	2.22	2.1	3.64	5.38	3.1	3.39
Quick Ratio(x)	0.46	0.69	0.99	1.35	0.59	0.99	0.91	1.83	2.22	1.18	1.56
Interest Cover(x)	2.27	4.31	5.36	10.31	13.83	6.07	6.81	6.69	18.37	64.2	28.59
Total Debt/Mcap(x)	4.72	5.01	1.12	0.35	0.69	0.67	0.83	0.41	0.09	0.21	0.29

Vippy Spinpro Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	66.58	66.58	66.58	66.58	66.58	66.58	66.58	66.58	66.58	66.58
FII	0	0	0	0	0	0	0	0	0	0
DII	0.06	0.06	0.06	0.06	0.06	0.06	0.03	0.03	0.03	0.03
Public	33.36	33.36	33.36	33.36	33.36	33.36	33.39	33.39	33.39	33.39
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	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Others	0	0	0	0	0	0	0	0	0	0
Total	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59

Pros

Company has delivered good profit growth of 29% CAGR over last 5 years
Debtor days have improved from 5.4 to 4.43days.
Company is almost debt free.

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.

Vippy Spinpro News

IPO

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

Vippy Spinpro

Add Watchlist

Vippy Spinpro Research see more...

Overview Inc. Year: 1992Industry: Textile - Spinning

Vippy Spinpro Share Price

Alert Data

Quarterly Price

Peer Comparison

Vippy Spinpro Quarterly Results

Vippy Spinpro Profit & Loss

Growth Rates

Vippy Spinpro Balance Sheet

Vippy Spinpro Cash Flow

Vippy Spinpro Ratios

Vippy Spinpro Shareholding Pattern

Vippy Spinpro News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!