| Key Financial Ratios of Vaibhav Global (in Rs. Cr.) |
Mar 15 |
Mar 14 |
Mar 13 |
Mar 12 |
Mar 11 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
9.30 |
16.60 |
8.16 |
4.31 |
5.48 |
|
| Diluted EPS (Rs.) |
9.22 |
16.39 |
8.08 |
4.29 |
5.47 |
|
| Cash EPS (Rs.) |
10.98 |
17.29 |
8.91 |
4.93 |
5.86 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
140.07 |
134.84 |
121.42 |
106.06 |
98.80 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
140.07 |
134.84 |
121.42 |
106.06 |
98.80 |
|
| Dividend / Share(Rs.) |
2.40 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
124.70 |
108.24 |
77.70 |
55.74 |
45.88 |
|
| PBDIT/Share (Rs.) |
15.65 |
19.93 |
9.75 |
8.85 |
5.13 |
|
| PBIT/Share (Rs.) |
13.92 |
19.16 |
9.07 |
8.37 |
4.75 |
|
| PBT/Share (Rs.) |
12.28 |
16.56 |
8.23 |
4.52 |
5.48 |
|
| Net Profit/Share (Rs.) |
9.26 |
16.52 |
8.23 |
4.45 |
5.48 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
12.54 |
18.41 |
12.55 |
15.88 |
11.17 |
|
| PBIT Margin (%) |
11.16 |
17.70 |
11.66 |
15.01 |
10.34 |
|
| PBT Margin (%) |
9.84 |
15.30 |
10.59 |
8.10 |
11.93 |
|
| Net Profit Margin (%) |
7.42 |
15.26 |
10.58 |
7.97 |
11.94 |
|
| Return on Networth / Equity (%) |
6.60 |
12.25 |
6.77 |
4.19 |
5.54 |
|
| Return on Capital Employed (%) |
6.57 |
11.73 |
5.47 |
3.15 |
3.76 |
|
| Return on Assets (%) |
5.39 |
9.23 |
4.39 |
2.55 |
3.20 |
|
| Total Debt/Equity (X) |
0.13 |
0.17 |
0.29 |
0.38 |
0.51 |
|
| Asset Turnover Ratio (%) |
72.61 |
60.49 |
41.46 |
32.07 |
26.82 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
2.22 |
1.89 |
1.75 |
2.00 |
2.60 |
|
| Quick Ratio (X) |
1.37 |
1.14 |
1.01 |
1.29 |
1.79 |
|
| Inventory Turnover Ratio (X) |
4.76 |
3.78 |
2.85 |
2.38 |
2.22 |
|
| Dividend Payout Ratio (NP) (%) |
25.94 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
21.86 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
74.06 |
100.00 |
100.00 |
100.00 |
100.00 |
|
| Cash Earnings Retention Ratio (%) |
78.14 |
100.00 |
100.00 |
100.00 |
100.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
2,654.64 |
2,102.36 |
502.34 |
293.08 |
295.54 |
|
| EV/Net Operating Revenue (X) |
6.57 |
6.04 |
2.02 |
1.66 |
2.03 |
|
| EV/EBITDA (X) |
52.39 |
32.79 |
16.07 |
10.44 |
18.19 |
|
| MarketCap/Net Operating Revenue (X) |
6.45 |
5.92 |
1.46 |
0.74 |
0.71 |
|
| Retention Ratios (%) |
74.05 |
100.00 |
100.00 |
100.00 |
100.00 |
|
| Price/BV (X) |
5.74 |
4.75 |
0.93 |
0.39 |
0.33 |
|
| Price/Net Operating Revenue |
6.45 |
5.92 |
1.46 |
0.74 |
0.71 |
|
| Earnings Yield |
0.01 |
0.03 |
0.07 |
0.11 |
0.17 |
|
Source : Dion Global Solutions Limited
