Dyes & Pigments · Founded 1972 · www.vipulorganics.com · BSE 530627 · · ISIN INE834D01018
No Notes Added Yet
Business
Vipul Organics Ltd. is an Indian specialty chemical company primarily engaged in the manufacturing and sale of various types of dyes, pigments, and their intermediates. The company produces a wide range of products including pigment powders, dyestuffs, and specialty chemicals used across diverse industries. Its core business model involves manufacturing these chemical products and selling them to B2B clients in sectors such as textiles, paints, coatings, plastics, printing inks, and packaging. The company makes money through the sale of these manufactured goods to domestic and international customers.
Revenue Mix
While specific percentage breakdowns can fluctuate and are often detailed in annual reports, Vipul Organics broadly operates in two main product categories:
Pigments: Includes high-performance pigments and classical pigments catering to paints, plastics, inks, and cosmetics industries.
Dyestuffs: Encompasses various dyes like direct dyes, acid dyes, and reactive dyes primarily for the textile industry.
Intermediates: Manufacturing key intermediates used in the production of their dyes and pigments, and sometimes for external sale.
The company serves both domestic and export markets, contributing to its revenue mix.
Industry
The Dyes & Pigments industry in India is highly fragmented with a mix of large, medium, and small-scale players. India is a significant global hub for dye and pigment production, benefiting from a robust chemical industry infrastructure and cost-effective manufacturing. Vipul Organics is a mid-sized player within this industry, known for its diverse product portfolio. It competes with larger, more established companies as well as numerous smaller, regional manufacturers. The company positions itself on product quality, customization capabilities, and a global presence, serving niche and broad applications.
MOAT
Vipul Organics' competitive advantages are primarily derived from:
Product Diversification: A wide range of dyes and pigments reduces dependence on a single product or end-use industry.
Integrated Manufacturing: Production of key intermediates in-house offers some control over raw material costs and supply chain stability.
Customer Relationships: Long-standing relationships with clients across various industries, both domestic and international.
Regulatory Compliance: Adherence to environmental and quality standards required for exports and demanding end-user industries.
While not possessing a strong brand moat in consumer-facing terms, its technical expertise and ability to produce specialty chemicals provide a degree of stickiness with industrial clients.
Growth Drivers
Key factors that can drive growth for Vipul Organics over the next 3-5 years include:
Rising Demand from End-User Industries: Growth in global and domestic textile, paint & coating, plastics, and printing ink industries.
"China Plus One" Strategy: Global manufacturers diversifying their supply chains away from China could benefit Indian chemical producers.
Export Opportunities: Increased demand from international markets for specialty chemicals, leveraging India's competitive manufacturing costs.
Product Innovation & Diversification: Introduction of new, high-performance, and eco-friendly dyes and pigments.
Capacity Expansion: Strategic investments in increasing manufacturing capacity to meet growing demand.
Risks
Raw Material Price Volatility: Fluctuations in prices of crude oil derivatives and other key chemical inputs directly impact production costs and margins.
Environmental Regulations: Stringent environmental norms and compliance costs can impact operations and require significant capital expenditure.
Intense Competition: The fragmented nature of the industry leads to pricing pressures and challenges in market share growth.
Foreign Exchange Fluctuations: As an exporter and importer of raw materials, adverse movements in currency exchange rates can affect profitability.
Economic Slowdown: A downturn in global or domestic economies can reduce demand from end-user industries.
Management & Ownership
Vipul Organics Ltd. is a promoter-driven company. The Promoters and Promoter Group typically hold a significant stake, reflecting their long-term commitment and control over the company's strategic direction. The management team generally consists of experienced professionals within the chemical industry, often with long tenures. Information on specific management quality assessments beyond their stated experience would require deeper analysis of their past performance and corporate governance practices.
Outlook
Vipul Organics operates in a foundational industry with stable underlying demand from diverse end-user sectors. The company's diversified product portfolio and focus on both domestic and export markets provide some resilience. Potential tailwinds include global supply chain diversification and sustained growth in consuming industries. However, the business is susceptible to raw material price volatility, intense competition, and evolving environmental regulations. The ability of the company to innovate, manage costs, and navigate geopolitical and economic shifts will be crucial for sustained performance.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 40 | 38 | 39 | 41 | 44 | 38 | 39 | 46 | 52 | 52 |
| Other Income | 1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 41 | 38 | 39 | 42 | 44 | 38 | 40 | 46 | 53 | 52 |
| Total Expenditure | 37 | 35 | 36 | 38 | 40 | 34 | 35 | 42 | 47 | 47 |
| Operating Profit | 4 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 3 |
| Provision for Tax | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Profit After Tax | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 |
| Adjusted Earnings Per Share | 0.7 | 0.7 | 0.6 | 0.9 | 0.6 | 0.9 | 1 | 1 | 1 | 1.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 52 | 53 | 57 | 79 | 90 | 92 | 119 | 133 | 134 | 150 | 163 | 189 |
| Other Income | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 |
| Total Income | 53 | 53 | 58 | 81 | 90 | 93 | 119 | 134 | 134 | 151 | 163 | 191 |
| Total Expenditure | 50 | 50 | 54 | 76 | 84 | 83 | 103 | 118 | 122 | 138 | 148 | 171 |
| Operating Profit | 2 | 3 | 4 | 5 | 7 | 10 | 17 | 17 | 12 | 13 | 15 | 20 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 3 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 5 | 6 | 6 | 6 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 2 | 3 | 5 | 7 | 10 | 10 | 3 | 5 | 6 | 11 |
| Provision for Tax | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 3 | 1 | 1 | 2 | 4 |
| Profit After Tax | 1 | 1 | 2 | 2 | 4 | 5 | 7 | 7 | 2 | 3 | 4 | 9 |
| Adjustments | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 2 | 2 | 4 | 5 | 7 | 7 | 2 | 3 | 4 | 9 |
| Adjusted Earnings Per Share | 0.9 | 1.1 | 1.7 | 1.9 | 2.9 | 4 | 4.6 | 4.4 | 1.2 | 2.1 | 3.3 | 4.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 7% | 12% | 12% |
| Operating Profit CAGR | 15% | -4% | 8% | 22% |
| PAT CAGR | 33% | -17% | -4% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 23% | 29% | 16% | 12% |
| ROE Average | 7% | 6% | 10% | 10% |
| ROCE Average | 9% | 8% | 11% | 12% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 13 | 13 | 19 | 25 | 28 | 32 | 40 | 52 | 53 | 58 | 64 |
| Minority's Interest | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Borrowings | 1 | 0 | 0 | 2 | 7 | 7 | 9 | 6 | 6 | 2 | 9 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 1 | -1 |
| Total Current Liabilities | 23 | 20 | 26 | 44 | 38 | 56 | 56 | 67 | 62 | 74 | 82 |
| Total Liabilities | 37 | 33 | 46 | 70 | 73 | 96 | 107 | 127 | 124 | 136 | 154 |
| Fixed Assets | 6 | 6 | 6 | 6 | 6 | 32 | 29 | 36 | 35 | 32 | 38 |
| Other Non-Current Assets | 6 | 6 | 8 | 13 | 22 | 4 | 5 | 5 | 4 | 10 | 15 |
| Total Current Assets | 25 | 21 | 32 | 51 | 45 | 59 | 73 | 86 | 84 | 93 | 101 |
| Total Assets | 37 | 33 | 46 | 70 | 73 | 96 | 107 | 127 | 124 | 136 | 154 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 1 | 2 | 0 | 2 | 4 | 5 | 2 | 4 | 1 |
| Cash Flow from Operating Activities | 3 | 5 | -4 | -8 | 15 | 14 | -2 | 2 | 10 | 5 | 1 |
| Cash Flow from Investing Activities | -2 | -0 | -2 | -4 | -11 | -11 | -2 | -11 | -3 | -7 | -15 |
| Cash Flow from Financing Activities | -1 | -4 | 7 | 11 | -2 | -0 | 4 | 5 | -5 | -2 | 15 |
| Net Cash Inflow / Outflow | 0 | -0 | 1 | -2 | 1 | 3 | 1 | -3 | 3 | -4 | 0 |
| Closing Cash & Cash Equivalent | 2 | 2 | 2 | 0 | 2 | 4 | 5 | 2 | 4 | 1 | 1 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.85 | 1.07 | 1.67 | 1.88 | 2.94 | 3.98 | 4.62 | 4.38 | 1.18 | 2.07 | 3.33 |
| CEPS(Rs) | 1.67 | 2.16 | 2.47 | 2.45 | 3.47 | 5.69 | 8.55 | 7.66 | 5.15 | 5.51 | 7.74 |
| DPS(Rs) | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.58 | 0.58 | 0.73 | 0.81 | 0.8 |
| Book NAV/Share(Rs) | 14.83 | 15.3 | 18.36 | 21.12 | 23.44 | 25.47 | 25.95 | 32.85 | 33.29 | 35.51 | 47.97 |
| Core EBITDA Margin(%) | 4.38 | 5.38 | 5.56 | 4.6 | 7.02 | 9.8 | 13.55 | 11.62 | 8.65 | 7.73 | 8.81 |
| EBIT Margin(%) | 3.29 | 3.84 | 5.18 | 5.41 | 6.8 | 8.69 | 9.19 | 8.55 | 4.03 | 4.68 | 5.54 |
| Pre Tax Margin(%) | 2 | 2.6 | 4.12 | 4.27 | 5.59 | 7.69 | 8.05 | 7.31 | 2.04 | 3.08 | 3.89 |
| PAT Margin (%) | 1.33 | 1.74 | 2.79 | 2.82 | 3.92 | 5.19 | 5.77 | 5.23 | 1.4 | 2.23 | 2.72 |
| Cash Profit Margin (%) | 2.68 | 3.46 | 4.13 | 3.71 | 4.63 | 7.4 | 10.68 | 9.15 | 6.12 | 5.94 | 6.33 |
| ROA(%) | 1.97 | 2.66 | 4.11 | 3.85 | 4.91 | 5.66 | 6.76 | 5.96 | 1.49 | 2.58 | 3.06 |
| ROE(%) | 5.6 | 7.22 | 10.49 | 10.37 | 13.2 | 16.29 | 19.84 | 15.35 | 3.55 | 6.05 | 7.3 |
| ROCE(%) | 7.82 | 9.59 | 12.15 | 11.61 | 13.35 | 15.8 | 17.99 | 15.29 | 6.62 | 8.37 | 9.19 |
| Receivable days | 76.17 | 76.98 | 79.08 | 99.83 | 100.13 | 90.72 | 92.98 | 106.85 | 104.4 | 95.41 | 106.79 |
| Inventory Days | 42.98 | 38.16 | 40.24 | 38.24 | 35.9 | 50.2 | 53.36 | 66.98 | 90.2 | 83.69 | 78.27 |
| Payable days | 86.04 | 95.36 | 107.35 | 112.29 | 119.2 | 163.01 | 168.3 | 153.74 | 153.9 | 134.52 | 133.23 |
| PER(x) | 17 | 15.01 | 34.76 | 55.89 | 39.45 | 14.93 | 23.8 | 31.61 | 61.79 | 63.68 | 39.4 |
| Price/Book(x) | 0.98 | 1.05 | 3.16 | 4.97 | 4.94 | 2.33 | 4.24 | 4.22 | 2.19 | 3.71 | 2.74 |
| Dividend Yield(%) | 3.56 | 3.2 | 0.89 | 0.49 | 0.44 | 0.87 | 0.53 | 0.42 | 0.99 | 0.61 | 0.61 |
| EV/Net Sales(x) | 0.39 | 0.35 | 1.09 | 1.78 | 1.73 | 0.95 | 1.55 | 1.85 | 1.04 | 1.59 | 1.34 |
| EV/Core EBITDA(x) | 8.24 | 6.18 | 16.38 | 28.29 | 23.02 | 8.71 | 10.98 | 14.87 | 11.86 | 18.94 | 14.64 |
| Net Sales Growth(%) | 18.46 | 0.13 | 8.82 | 38.56 | 13.65 | 2.48 | 28.67 | 12.21 | 0.55 | 12.06 | 8.48 |
| EBIT Growth(%) | 24.12 | 17.24 | 47.62 | 42.63 | 42.46 | 31.04 | 36.17 | 4.29 | -52.57 | 30.23 | 28.23 |
| PAT Growth(%) | 25.16 | 31.82 | 75.02 | 38.4 | 57.45 | 35.51 | 43.26 | 1.69 | -73.14 | 78.44 | 32.48 |
| EPS Growth(%) | 21.3 | 25.84 | 55.46 | 12.61 | 56.58 | 35.46 | 16.05 | -5.17 | -73.03 | 74.89 | 61.2 |
| Debt/Equity(x) | 0.81 | 0.52 | 0.59 | 0.74 | 0.69 | 0.71 | 0.7 | 0.56 | 0.54 | 0.49 | 0.72 |
| Current Ratio(x) | 1.05 | 1.07 | 1.21 | 1.17 | 1.18 | 1.06 | 1.31 | 1.29 | 1.36 | 1.27 | 1.23 |
| Quick Ratio(x) | 0.8 | 0.81 | 0.92 | 0.96 | 0.95 | 0.76 | 0.99 | 0.83 | 0.78 | 0.81 | 0.79 |
| Interest Cover(x) | 2.55 | 3.08 | 4.91 | 4.76 | 5.62 | 8.68 | 8.05 | 6.94 | 2.02 | 2.92 | 3.36 |
| Total Debt/Mcap(x) | 0.83 | 0.49 | 0.19 | 0.15 | 0.14 | 0.3 | 0.17 | 0.13 | 0.25 | 0.13 | 0.2 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.02 | 67.02 | 67.39 | 67.76 | 67.76 | 68.64 | 68.64 | 68.64 | 63.94 | 63.94 |
| FII | 0.46 | 0.46 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.17 | 0.1 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 32.52 | 32.52 | 32.42 | 32.05 | 32.05 | 31.17 | 31.17 | 31.17 | 35.88 | 35.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.87 | 0.87 | 0.89 | 0.9 | 0.9 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 |
| FII | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.42 | 0.42 | 0.43 | 0.43 | 0.43 | 0.55 | 0.55 | 0.55 | 0.68 | 0.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.3 | 1.3 | 1.32 | 1.33 | 1.33 | 1.77 | 1.77 | 1.77 | 1.91 | 1.91 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +7% | +12% | +12% |
| Operating Profit CAGR | +15% | -4% | +8% | +22% |
| PAT CAGR | +33% | -17% | -4% | +15% |
| Share Price CAGR | +23% | +29% | +16% | +12% |
| ROE Average | +7% | +6% | +10% | +10% |
| ROCE Average | +9% | +8% | +11% | +12% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.02 | 67.02 | 67.39 | 67.76 | 67.76 | 68.64 | 68.64 | 68.64 | 63.94 | 63.94 |
| FII | 0.46 | 0.46 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.17 | 0.1 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 32.52 | 32.52 | 32.42 | 32.05 | 32.05 | 31.17 | 31.17 | 31.17 | 35.88 | 35.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.87 | 0.87 | 0.89 | 0.9 | 0.9 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 |
| FII | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.42 | 0.42 | 0.43 | 0.43 | 0.43 | 0.55 | 0.55 | 0.55 | 0.68 | 0.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.3 | 1.3 | 1.32 | 1.33 | 1.33 | 1.77 | 1.77 | 1.77 | 1.91 | 1.91 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.