Vaibhav Global

Market Cap

4,131.20 Cr

EPS

7.74

PE Ratio

28.24

Dividend Yield

2.45 %

Industry

Consumer Goods

52 Week High

477.00

52 Week low

237.40

PB Ratio

3.13

Debt to Equity

0.17

Sector

Jewellery & Watches

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Titan	3,179.90	2,83,332.50	87.20	51,617.00	26.26	3,496	-0.57	33.68
Kalyan Jewellers	485.25	50,937.40	75.16	18,622.00	31.98	596	21.23	40.58
PN Gadgil Jewellers	560.05	7,709.60	35.99	6,119.10	34.21	154	49.31	45.39
Ethos	2,595.15	6,319.60	66.97	1,022.60	27.33	83	15.69	54.52
Senco Gold	324.85	5,495.50	41.24	5,283.70	28.60	181	-69.35	28.86
Rajesh Exports	185.22	5,488.30	142.73	2,80,918.30	-17.31	336	0.66	50.44
Thangamayil Jewellery	1,657.05	5,320.70	44.42	3,832.20	21.43	123	72.14	37.12
Sky Gold	345.30	5,145.00	46.90	1,749.20	51.47	41	310.11	45.91
Goldiam International	398.15	4,302.80	37.97	616.70	11.26	91	53.70	41.41
Vaibhav Global	243.80	4,131.20	28.24	3,067.60	12.84	127	35.46	37.72

Growth Rate

Revenue Growth

12.84 %

Net Income Growth

20.55 %

Cash Flow Change

117.73 %

ROE

15.22 %

ROCE

20.25 %

EBITDA Margin (Avg.)

15.07 %

Quarterly Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Revenue	357	279	301	354	351	316	349	412	378	335	356	464	427	394	454	514	467	444	488	567	502	555	602	729	673	722	641	751	694	630	649	738	702	666	708	894	800	765	805	980
Expenses	327	264	284	334	337	297	332	375	350	310	325	402	386	350	399	443	420	389	419	475	442	477	503	602	588	591	568	667	650	586	596	662	647	600	642	799	740	699	736	868
EBITDA	30	15	18	20	15	20	17	37	28	25	31	62	41	44	55	71	47	55	70	92	60	78	99	126	85	131	73	84	44	44	52	76	55	66	67	95	60	66	69	112
Operating Profit %	9 %	4 %	5 %	6 %	3 %	5 %	4 %	8 %	6 %	7 %	8 %	13 %	9 %	10 %	12 %	13 %	9 %	12 %	14 %	16 %	11 %	13 %	16 %	17 %	12 %	13 %	11 %	11 %	5 %	7 %	8 %	8 %	7 %	9 %	9 %	10 %	6 %	8 %	8 %	11 %
Depreciation	5	4	6	6	7	7	7	8	8	7	7	6	6	6	6	6	6	8	8	8	8	10	8	10	11	11	13	14	17	17	19	20	22	22	23	24	25	25	26	26
Interest	2	1	1	2	2	2	2	2	1	1	1	1	1	2	1	1	1	1	1	3	4	1	1	1	2	1	2	2	2	2	2	2	3	3	3	3	3	3	4	4
Profit Before Tax	25	12	13	15	5	11	8	28	19	16	24	55	34	37	48	65	39	45	61	82	48	67	89	116	72	119	58	68	25	25	31	55	30	41	41	68	32	37	39	82
Tax	7	4	1	3	-3	0	-0	2	-1	1	4	10	2	7	8	12	7	9	12	16	9	14	19	24	16	20	16	-1	-2	5	8	16	7	11	12	21	11	10	12	18
Net Profit	18	7	12	12	9	11	9	26	19	15	20	46	32	30	39	53	33	36	49	66	40	53	71	92	56	99	42	69	27	20	23	39	23	30	29	47	21	28	28	64
EPS in ₹	5.45	2.26	3.73	3.58	2.71	2.97	2.19	7.90	5.94	5.00	6.46	13.99	9.80	9.22	12.01	16.11	9.95	11.02	14.97	20.16	12.25	3.27	21.82	28.52	3.46	6.07	2.57	4.26	1.67	1.20	1.40	2.37	1.42	1.80	1.78	2.87	1.30	1.67	1.68	3.85

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	530	619	676	763	943	1,091	1,395	1,691	1,789	1,889
Fixed Assets	76	126	126	120	116	154	163	467	507	616
Current Assets	414	460	509	599	794	886	1,169	1,136	1,229	1,219
Capital Work in Progress	1	3	0	0	1	9	29	27	5	6
Investments	0	1	5	12	18	82	280	84	34	128
Other Assets	453	490	545	632	807	847	923	1,113	1,243	1,139
Total Liabilities	530	619	676	763	943	1,091	1,395	1,691	1,789	1,889
Current Liabilities	200	247	237	209	242	311	408	505	522	524
Non Current Liabilities	2	5	4	4	4	29	24	57	64	107
Total Equity	328	367	434	550	697	751	964	1,128	1,203	1,258
Reserve & Surplus	296	335	402	518	664	719	931	1,094	1,168	1,225
Share Capital	32	33	33	33	33	32	33	33	33	33

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	49	-37	19	-6	159	-155	2	-29	68	-49
Investing Activities	-3	-42	-26	-23	-22	-185	-267	-45	43	-183
Operating Activities	115	-25	74	41	204	214	326	88	127	277
Financing Activities	-64	30	-30	-24	-23	-184	-58	-72	-103	-143

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Promoter	58.35 %	58.16 %	58.10 %	58.08 %	58.08 %	57.96 %	57.89 %	57.91 %	57.26 %	57.21 %	57.13 %	57.24 %	57.22 %	57.18 %	57.30 %	57.30 %
FIIs	10.33 %	10.29 %	10.26 %	10.25 %	10.24 %	10.22 %	10.19 %	10.19 %	10.18 %	10.17 %	10.16 %	22.06 %	22.69 %	21.48 %	19.20 %	18.36 %
DIIs	7.42 %	6.90 %	6.82 %	6.81 %	6.80 %	6.79 %	5.74 %	6.38 %	6.36 %	5.52 %	5.73 %	5.38 %	2.57 %	1.89 %	0.74 %	0.75 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	9.58 %	10.21 %	10.55 %	10.96 %	11.13 %	11.53 %	12.99 %	12.73 %	13.34 %	13.39 %	13.13 %	13.36 %	14.66 %	16.16 %	19.15 %	19.45 %
Others	14.33 %	14.44 %	14.27 %	13.90 %	13.75 %	13.50 %	13.19 %	12.79 %	12.86 %	13.71 %	13.86 %	1.96 %	2.87 %	3.30 %	3.63 %	4.14 %
No of Share Holders	29,962	70,727	83,541	93,434	1,03,998	1,13,774	1,36,985	1,32,491	1,30,689	1,29,136	1,19,888	1,17,442	1,20,854	1,27,316	1,44,887	1,43,606