Vaibhav Global Limited
NSE:VAIBHAVGBL.NS
293.7 (INR) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 276.514 | 214.356 | 474.33 | 293.653 | 296.808 | 233.902 | 389.102 | 229.268 | 196.241 | 272.05 | 695.542 | 421.813 | 987.708 | 560.239 | 923.281 | 705.55 | 528.75 | 397.354 | 655.555 | 489.528 | 360.136 | 324.55 | 525.138 | 391.548 | 300.467 | 319.063 | 455.311 | 199.597 | 150.693 | 264.24 | 222.801 | 72.685 | 86.061 | 54.292 | -24,531,114.498 | 24,531,391.676 | 116.524 | 175.767 | 388.318 | 352.767 | 254.156 | 367.628 | 317.744 | 439.643 | 400.297 | -1,393.204 | 187.42 | 69.071 |
Depreciation & Amortization
| 0 | 0 | 234.582 | 226.231 | 222.374 | 222.285 | 196.15 | 184.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.966 | -10,461,168.111 | 10,461,293.589 | 43.011 | 0 | 0 | 23.476 | 19.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 167.766 | 0 | 0 | 0 | 138.79 | 0 | 0 | 0 | 92.522 | 0 | 0 | 0 | 66.774 | 0 | 0 | 0 | 51.377 | 0 | 0 | 0 | 43.229 | 0 | 0 | 0 | 37.616 | 0 | 0 | 0 | 28.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.421 | 0 | 0 | 0.421 | -0.421 | 0 | 0 | 0 | 4.774 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.49 | 17,529,029.106 | -17,529,866.831 | -70.169 | 0 | 0 | -165.891 | -49.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -292.06 | -280.761 | 96.97 | 79.28 | 0 | 0 | 227.218 | 39.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212.825 | 63,270,621.856 | -63,271,141.901 | -384.699 | 0 | 0 | -542.775 | -36.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96.335 | -45,741,592.751 | 45,741,275.07 | 314.53 | 0 | 0 | 376.884 | -13.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -276.514 | -382.122 | -474.33 | -293.653 | -296.808 | -372.692 | -389.102 | -229.268 | -196.241 | -364.572 | -695.542 | -421.813 | -987.708 | -627.013 | -923.281 | -705.55 | -528.75 | -448.731 | -655.555 | -489.528 | -360.136 | -367.779 | -525.138 | -391.548 | -300.467 | -356.679 | -455.311 | -199.597 | -150.693 | -293.129 | -222.801 | -72.685 | -86.061 | -64.817 | 5,154,017.619 | -5,154,057.194 | -34.606 | -176.189 | -388.318 | -140.07 | -7.421 | -367.207 | -317.744 | -439.643 | -400.297 | 1,388.431 | -187.42 | -69.071 |
Operating Cash Flow
| 0 | 0 | 469.164 | 452.462 | 444.748 | 138.79 | 392.3 | 369.994 | 0 | 92.522 | 0 | 0 | 0 | 66.774 | 0 | 0 | 0 | 51.377 | 0 | 0 | 0 | 43.229 | 0 | 0 | 0 | 37.616 | 0 | 0 | 0 | 28.889 | 0 | 0 | 0 | 173.931 | -12,309,235.884 | 12,308,761.24 | 54.76 | 0.421 | 0 | 70.282 | 217.229 | -0.421 | 0 | 0 | 0 | 4.774 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82.622 | 26,199,164.459 | -26,199,402.751 | -169.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.756 | -0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | -1,223,799.864 | 1,223,632.839 | 179.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.256 | -5,020,496.041 | 5,020,549.236 | 5.764 | 0 | 0 | 12.087 | 11.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.294 | 19,954,868.555 | -19,955,220.676 | 15.576 | 0 | 0 | 11.331 | 11.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.813 | -8.602 | -0.109 | -52.539 | 0 | 0 | -74.508 | -267.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.323 | -408,087.131 | 408,092.848 | 0.652 | 0 | 0 | 4.254 | 3.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.003 | 193.947 | 114.223 | -46.061 | 0 | 0 | -14.925 | -24.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.19 | 185.345 | 114.332 | 6.478 | 0 | 0 | -85.179 | -289.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.356 | 2,535,893.577 | -2,535,885.613 | -20.887 | 0 | 0 | -9.848 | -11.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 0 | 0 | 469.164 | 452.462 | 444.748 | 138.79 | 392.3 | 369.994 | 0 | 92.522 | 0 | 0 | 0 | 66.774 | 0 | 0 | 0 | 51.377 | 0 | 0 | 0 | 43.229 | 0 | 0 | 0 | 37.616 | 0 | 0 | 0 | 28.889 | 0 | 0 | 0 | 94.802 | -93,250,756.672 | 93,250,537.547 | 55.928 | 0.421 | 0 | -13.415 | -72.507 | -0.421 | 0 | 0 | 0 | 4.774 | 0 | 0 |
Cash At End Of Period
| 0 | 0 | 1,605.524 | 1,136.36 | 1,551.821 | 1,107.073 | 1,428.971 | 1,036.671 | 0 | 92.522 | 0 | 0 | 0 | 66.774 | 0 | 0 | 0 | 51.377 | 0 | 0 | 0 | 43.229 | 0 | 0 | 0 | 37.616 | 0 | 0 | 0 | 28.889 | 0 | 0 | 545.13 | 545.13 | 450.328 | 93,251,207 | 669.453 | 0.421 | 525.959 | 525.959 | 539.374 | -0.421 | 0 | 0 | 0 | 4.774 | 0 | 0 |