Loading...

Vaibhav Global

BSE:532156
Snowflake Description

Outstanding track record with flawless balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
532156
BSE
₹22B
Market Cap
Add to portfolio
  1. Home
    2. ›
  2. IN
    3. ›
  3. Consumer Durables
Last updated 2019/04/18 12:33
Company description

Vaibhav Global Limited, together with its subsidiaries, engages in the manufacture and retail of fashion and lifestyle products. The last earnings update was 80 days ago. More info.

Find similar companies

Add to Portfolio Compare Print
532156 Share Price and Events
7 Day Returns
7.1%
BSE:532156
1.4%
IN Luxury
1.7%
IN Market
1 Year Returns
-5.1%
BSE:532156
-3.3%
IN Luxury
0.1%
IN Market
532156 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Vaibhav Global (532156) 7.1% 5% -4.4% -5.1% 112.4% -11.1%
IN Luxury 1.4% 2% 8.4% -3.3% 47.7% 164.2%
IN Market 1.7% 2.7% 5.8% 0.1% 41.6% 73.3%
1 Year Return vs Industry and Market
  • 532156 underperformed the Luxury industry which returned -3.3% over the past year.
  • 532156 underperformed the Market in India which returned 0.1% over the past year.
Price Volatility
532156
Industry
5yr Volatility vs Market

Value

 Is Vaibhav Global undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Vaibhav Global to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Vaibhav Global.

BSE:532156 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 14.6%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BSE:532156
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Luxury Unlevered Beta Simply Wall St/ S&P Global 0.73
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.728 (1 + (1- 35%) (2.44%)) 		0.825
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)		 0.83
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (0.825 * 8.6%) 		14.65%

Discounted Cash Flow Calculation for BSE:532156 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Vaibhav Global is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BSE:532156 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 14.65%)
2019 236.95 Est @ 12.75% 206.67
2020 263.47 Est @ 11.19% 200.44
2021 290.08 Est @ 10.1% 192.49
2022 317.15 Est @ 9.33% 183.56
2023 345.06 Est @ 8.8% 174.20
2024 374.13 Est @ 8.42% 164.74
2025 404.67 Est @ 8.16% 155.42
2026 436.95 Est @ 7.98% 146.37
2027 471.25 Est @ 7.85% 137.69
2028 507.82 Est @ 7.76% 129.42
Present value of next 10 years cash flows ₹1,691.01
BSE:532156 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹507.82 × (1 + 7.55%) ÷ (14.65% – 7.55%) 		₹7,693.29
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹7,693.29 ÷ (1 + 14.65%)10 		₹1,960.66
BSE:532156 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹1,691.01 + ₹1,960.66 		₹3,651.67
Equity Value per Share
(INR)		 = Total value / Shares Outstanding
= ₹3,651.67 / 32.70 		₹111.67
BSE:532156 Discount to Share Price
Calculation Result
Value per share (INR) From above. ₹111.67
Current discount Discount to share price of ₹683.20
= -1 x (₹683.20 - ₹111.67) / ₹111.67 		-511.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Vaibhav Global is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Vaibhav Global's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Vaibhav Global's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BSE:532156 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in INR ₹47.13
BSE:532156 Share Price ** BSE (2019-04-18) in INR ₹683.2
India Luxury Industry PE Ratio Median Figure of 240 Publicly-Listed Luxury Companies 12.35x
India Market PE Ratio Median Figure of 2,735 Publicly-Listed Companies 16.29x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Vaibhav Global.

BSE:532156 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:532156 Share Price ÷ EPS (both in INR)

= 683.2 ÷ 47.13

 14.5x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Vaibhav Global is overvalued based on earnings compared to the IN Luxury industry average.
  • Vaibhav Global is good value based on earnings compared to the India market.
Price based on expected Growth
Does Vaibhav Global's expected growth come at a high price?
Raw Data
BSE:532156 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 14.5x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts		 -11.1%per year
India Luxury Industry PEG Ratio Median Figure of 25 Publicly-Listed Luxury Companies 1.57x
India Market PEG Ratio Median Figure of 584 Publicly-Listed Companies 1.33x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Vaibhav Global, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Vaibhav Global's assets?
Raw Data
BSE:532156 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in INR ₹195.07
BSE:532156 Share Price * BSE (2019-04-18) in INR ₹683.2
India Luxury Industry PB Ratio Median Figure of 311 Publicly-Listed Luxury Companies 0.75x
India Market PB Ratio Median Figure of 3,626 Publicly-Listed Companies 1.12x
BSE:532156 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:532156 Share Price ÷ Book Value per Share (both in INR)

= 683.2 ÷ 195.07

 3.5x

* Primary Listing of Vaibhav Global.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Vaibhav Global is overvalued based on assets compared to the IN Luxury industry average.
X
Value checks
We assess Vaibhav Global's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Luxury industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Luxury industry average (and greater than 0)? (1 check)
    5. Vaibhav Global has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Vaibhav Global expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

  • No analysts cover Vaibhav Global, future earnings growth has been estimated based on fundamentals.
The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-11.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Vaibhav Global expected to grow at an attractive rate?
  • Vaibhav Global's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 7.6%.
Growth vs Market Checks
  • Vaibhav Global's earnings are expected to decrease over the next 1-3 years, this is below the India market average.
  • Vaibhav Global's revenue growth is expected to exceed the India market average.
Annual Growth Rates Comparison
Raw Data
BSE:532156 Future Growth Rates Data Sources
Data Point Source Value (per year)
BSE:532156 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts -11.1%
BSE:532156 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 12.5%
India Luxury Industry Earnings Growth Rate Market Cap Weighted Average 19.2%
India Luxury Industry Revenue Growth Rate Market Cap Weighted Average 15%
India Market Earnings Growth Rate Market Cap Weighted Average 18.7%
India Market Revenue Growth Rate Market Cap Weighted Average 11.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BSE:532156 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BSE:532156 Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-03-31 20,862 1
2019-03-31 18,454 1
BSE:532156 Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2018-12-31 17,901 1,536
2018-09-30 17,400 1,466
2018-06-30 16,411 1,274
2018-03-31 15,829 408 1,125
2017-12-31 15,265 930
2017-09-30 14,740 732
2017-06-30 14,684 618
2017-03-31 14,516 742 646
2016-12-31 14,240 469
2016-09-30 13,692 363
2016-06-30 13,229 411
2016-03-31 12,854 -246 398

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Vaibhav Global's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Vaibhav Global's revenue is expected to grow by 12.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BSE:532156 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Vaibhav Global Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:532156 Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-03-31
2019-03-31
BSE:532156 Past Financials Data
Date (Data in INR Millions) EPS *
2018-12-31 47.13
2018-09-30 43.67
2018-06-30 38.43
2018-03-31 34.55
2017-12-31 28.59
2017-09-30 25.40
2017-06-30 20.06
2017-03-31 19.85
2016-12-31 14.43
2016-09-30 11.16
2016-06-30 12.65
2016-03-31 12.27

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Vaibhav Global will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Vaibhav Global's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the India market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Vaibhav Global has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Vaibhav Global performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Vaibhav Global's growth in the last year to its industry (Luxury).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Vaibhav Global's year on year earnings growth rate has been positive over the past 5 years.
  • Vaibhav Global's 1-year earnings growth exceeds its 5-year average (65.1% vs 6.9%)
  • Vaibhav Global's earnings growth has exceeded the IN Luxury industry average in the past year (65.1% vs 14.8%).
Earnings and Revenue History
Vaibhav Global's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Vaibhav Global Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:532156 Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 17,901.15 1,536.22 3,881.09
2018-09-30 17,400.41 1,466.39 3,346.08
2018-06-30 16,411.42 1,274.44 3,022.57
2018-03-31 15,828.73 1,124.66 2,975.90
2017-12-31 15,264.69 930.45 2,856.44
2017-09-30 14,739.91 732.08 2,850.89
2017-06-30 14,684.15 618.13 2,805.54
2017-03-31 14,515.90 645.79 2,753.46
2016-12-31 14,239.64 469.42 2,980.16
2016-09-30 13,692.48 362.76 2,856.45
2016-06-30 13,228.59 411.17 2,751.86
2016-03-31 12,854.37 398.17 2,649.55
2015-12-31 12,873.68 486.06 7,240.36
2015-09-30 13,276.23 758.23 7,202.41
2015-06-30 13,505.45 886.50 7,102.05
2015-03-31 13,811.08 1,031.65 2,502.81
2014-12-31 13,761.58 1,223.51 6,543.96
2014-09-30 13,527.76 1,152.94 6,496.81
2014-06-30 13,490.17 1,343.23 6,480.70
2014-03-31 12,982.67 1,525.31 6,433.68
2013-12-31 11,657.83 -239.92 5,138.85
2013-09-30 10,434.81 -370.24 4,956.71
2013-06-30 9,436.63 -736.42 1,561.19
2013-03-31 8,928.94 -860.50 4,675.26
2012-12-31 8,506.73 762.45 3,458.24
2012-09-30 8,060.36 884.84 3,332.95
2012-06-30 7,132.02 965.19 989.59

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Vaibhav Global has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Vaibhav Global used its assets more efficiently than the IN Luxury industry average last year based on Return on Assets.
  • Vaibhav Global has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
Show me more strong past performing companies in the Luxury industry
X
Past performance checks
We assess Vaibhav Global's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Luxury industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Vaibhav Global has a total score of 6/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Vaibhav Global's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Vaibhav Global's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Vaibhav Global is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Vaibhav Global's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Vaibhav Global's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 13.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Vaibhav Global Company Filings, last reported 3 months ago.

BSE:532156 Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 6,359.61 534.41 1,574.92
2018-09-30 6,359.61 534.41 1,574.92
2018-06-30 5,501.53 665.78 780.68
2018-03-31 5,501.53 665.78 780.68
2017-12-31 4,714.18 801.99 699.12
2017-09-30 4,714.18 801.99 699.12
2017-06-30 4,192.98 851.19 788.30
2017-03-31 4,343.92 851.19 771.11
2016-12-31 3,822.83 1,061.29 611.52
2016-09-30 3,822.83 1,061.29 611.52
2016-06-30 3,673.71 1,120.10 563.89
2016-03-31 3,673.71 1,120.10 563.89
2015-12-31 3,583.16 1,121.30 471.63
2015-09-30 3,452.24 918.50 953.40
2015-06-30 3,332.18 789.52 853.50
2015-03-31 3,279.34 761.97 962.59
2014-12-31 2,781.38 852.76 542.37
2014-09-30 2,781.38 852.76 542.37
2014-06-30 2,329.83 1,243.21 720.61
2014-03-31 2,329.83 1,243.21 720.61
2013-12-31 2,086.99 1,272.88 570.95
2013-09-30 2,086.99 1,272.88 570.95
2013-06-30 1,591.40 1,431.86 459.63
2013-03-31 1,591.40 1,625.60 459.63
2012-12-31 2,974.13 1,511.12 155.07
2012-09-30 2,974.13 1,511.12 155.07
2012-06-30 2,653.44 1,598.61 317.54
  • Vaibhav Global's level of debt (8.4%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (60.9% vs 8.4% today).
  • Debt is well covered by operating cash flow (76.4%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 179.2x coverage).
Show me more healthy companies in the Luxury industry
X
Financial health checks
We assess Vaibhav Global's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
    7. Vaibhav Global has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Vaibhav Global's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.46%
Current annual income from Vaibhav Global dividends.
If you bought ₹2,000 of Vaibhav Global shares you are expected to receive ₹29 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Vaibhav Global's pays a higher dividend yield than the bottom 25% of dividend payers in India (0.49%).
  • Vaibhav Global's dividend is below the markets top 25% of dividend payers in India (1.92%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BSE:532156 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
India Luxury Industry Average Dividend Yield Market Cap Weighted Average of 110 Stocks 0.6%
India Market Average Dividend Yield Market Cap Weighted Average of 1399 Stocks 1.3%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 1.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BSE:532156 Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2020-03-31
2019-03-31
BSE:532156 Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2019-01-28 10.000 1.559
2018-10-29 10.000 1.389
2017-02-07 0.000 0.000
2016-10-28 0.000 0.000
2016-07-28 0.000 0.000
2016-07-05 0.000 0.000
2016-05-19 0.000 0.000
2016-01-25 0.000 0.000
2015-11-04 0.000 0.000
2015-07-28 0.000 0.000
2015-06-26 0.000 0.000
2015-05-21 0.000 0.000
2015-01-29 5.780 0.722
2014-11-05 5.780 0.879
2009-04-20 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Vaibhav Global has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Vaibhav Global only paid a dividend in the past 4 years.
Current Payout to shareholders
What portion of Vaibhav Global's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Vaibhav Global has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Vaibhav Global's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Vaibhav Global afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
    7. Vaibhav Global has a total score of 1/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Vaibhav Global's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Sunil Agrawal
COMPENSATION ₹0
AGE 59
TENURE AS CEO 5.2 years
CEO Bio

Mr. Sunil Agrawal has been the Managing Director of Vaibhav Global Limited since February 1, 2014. Mr. Agrawal founded the VGL Group of companies, parent company of STS Jewels Inc. in 1980. Mr. Agrawal co-founded Vaibhav Global Limited(alternate name Vaibhav Gems Ltd.) in 1980. He established Vaibhav Enterprises as a proprietorship firm for manufacture & exports of gem stones which was converted into a partnership firm in 1984. He is responsible for the of the identification and introduction of many ‘new stones for exports. He is a widely traveled person, having extensively toured the countries to Africa, Brazil and Europe for sourcing of raw material. He is regularly attending the majority of Gems and Jewelry International Trade shows/Fairs in U.S.A., Switzerland, Japan, Hong Kong, Italy, Germany, Korea, Tanzania. He serves as the Chairman of the VGL Group of companies. Mr. Agrawal serves as the Chairman of Vaibhav Gems Group. He has been Non-Executive Director at Vaibhav Global Limited since May 08, 1989 and served as its Chairman until February 01, 2019. He is a board member and past president of the Indian Diamond & Colored Gemstone Association. He is a member of ICE, International Color Stones, Association, Geneva, Thai Gem and Jewelry Association, Rajasthan Chamber of Commerce and Industry, Gem and Jewelry Export Promotion Council. Mr. Agrawal holds a Bachelor's Degree from the University of Rajasthan in India and his Executive MBA from Columbia University, New York.

CEO Compensation
  • Insufficient data for Sunil to compare compensation growth.
  • Sunil's remuneration is lower than average for companies of similar size in India.
Management Team Tenure

Average tenure and age of the Vaibhav Global management team in years:

3
Average Tenure
48
Average Age
  • The tenure for the Vaibhav Global management team is about average.
Management Team

Sunil Agrawal

TITLE
MD & Director
AGE
59
TENURE
5.2 yrs

Puru Aggarwal

TITLE
Group Chief Financial Officer
COMPENSATION
₹11M
AGE
51
TENURE
3.6 yrs

Sushil Sharma

TITLE
Compliance Officer & Company Secretary
COMPENSATION
₹1M
AGE
39
TENURE
1.8 yrs

- Rahimullah

TITLE
Whole Time Director
COMPENSATION
₹4M
AGE
62

Pushpendra Singh

TITLE
Vice President of Human Resources - Asia
AGE
48

Raj Singh

TITLE
Vice President of Supply Chain Management
AGE
48
TENURE
3.2 yrs

Kedar Raul

TITLE
General Manager of Operations
AGE
43

Vineet Vashisht

TITLE
Group Chief Technology Officer
TENURE
2.8 yrs

Jeff Allar

TITLE
Group Senior Vice President of Human Resource

Kevin Lyons

TITLE
President of Shop LC - USA
TENURE
2.3 yrs
Board of Directors Tenure

Average tenure and age of the Vaibhav Global board of directors in years:

4.5
Average Tenure
59
Average Age
  • The tenure for the Vaibhav Global board of directors is about average.
Board of Directors

Harsh Bahadur

TITLE
Non-Executive Chairman
COMPENSATION
₹2M
AGE
63
TENURE
0.2 yrs

Sunil Agrawal

TITLE
MD & Director
AGE
59
TENURE
29.9 yrs

- Rahimullah

TITLE
Whole Time Director
COMPENSATION
₹4M
AGE
62
TENURE
5.2 yrs

Sunil Goyal

TITLE
Independent Director
COMPENSATION
₹690K
AGE
61
TENURE
2.1 yrs

Nirmal Bardiya

TITLE
Non-Executive Non-Independent Director
COMPENSATION
₹320K
AGE
58
TENURE
6.6 yrs

Pulak Prasad

TITLE
Non-Executive Non-Independent Director
AGE
50
TENURE
5.5 yrs

Sheela Agarwal

TITLE
Non-Independent & Non-Executive Director
COMPENSATION
₹300K
AGE
76
TENURE
10.4 yrs

Santiago Roces-Moran

TITLE
Independent Director
COMPENSATION
₹2M
AGE
55
TENURE
3.8 yrs

James Clarke

TITLE
Non-Executive Independent Director
COMPENSATION
₹4M
AGE
54
TENURE
2.2 yrs

Purushottam Agarwal

TITLE
Independent Director
COMPENSATION
₹580K
TENURE
1.9 yrs
Who owns this company?
Recent Insider Trading
  • Vaibhav Global insiders have only sold shares in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
22. Mar 19 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 15. Mar 19 19. Mar 19 -1,717 ₹661.92 ₹-1,126,557
09. Mar 19 Sell Nirmal Bardiya Individual 07. Mar 19 07. Mar 19 -100,000 ₹620.00 ₹-61,999,997
12. Mar 19 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 01. Mar 19 08. Mar 19 -1,951 ₹633.64 ₹-1,225,528
05. Mar 19 Sell Nirmal Bardiya Individual 01. Mar 19 01. Mar 19 -47,047 ₹613.00 ₹-28,839,811
01. Mar 19 Buy Brett Plastics Pvt. Ltd Company 26. Feb 19 26. Feb 19 25,000 ₹625.39 ₹15,634,830
27. Feb 19 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 25. Feb 19 26. Feb 19 -8,816 ₹622.06 ₹-5,475,629
14. Feb 19 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 11. Feb 19 12. Feb 19 -4,000 ₹624.18 ₹-2,481,607
04. Feb 19 Sell Nirmal Bardiya Individual 31. Jan 19 01. Feb 19 -219,000 ₹666.64 ₹-145,785,910
22. Jan 19 Sell Amit Agarwal Individual 14. Jan 19 14. Jan 19 -3,320 ₹705.89 ₹-2,343,541
22. Jan 19 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 11. Jan 19 11. Jan 19 -685 ₹720.35 ₹-493,437
10. Jan 19 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 07. Jan 19 08. Jan 19 -1,714 ₹723.47 ₹-1,239,053
08. Jan 19 Buy Brett Plastics Pvt. Ltd Company 04. Jan 19 04. Jan 19 50,000 ₹716.48 ₹35,823,833
05. Jan 19 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 03. Jan 19 03. Jan 19 -810 ₹718.00 ₹-578,834
28. Dec 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 24. Dec 18 26. Dec 18 -1,998 ₹716.45 ₹-1,430,870
20. Dec 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 13. Dec 18 19. Dec 18 -2,627 ₹738.56 ₹-1,906,135
14. Dec 18 Sell Nirmal Bardiya Individual 12. Dec 18 12. Dec 18 -300,000 ₹708.23 ₹-212,468,411
11. Dec 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 05. Dec 18 07. Dec 18 -1,663 ₹711.63 ₹-1,178,734
04. Dec 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 30. Nov 18 03. Dec 18 -1,673 ₹719.05 ₹-1,198,959
29. Nov 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 26. Nov 18 27. Nov 18 -4,440 ₹728.77 ₹-3,216,873
23. Nov 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 19. Nov 18 22. Nov 18 -11,362 ₹744.87 ₹-8,172,508
15. Nov 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 12. Nov 18 14. Nov 18 -924 ₹753.39 ₹-685,194
05. Nov 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 01. Nov 18 01. Nov 18 -75 ₹544.15 ₹-40,811
05. Nov 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 01. Nov 18 02. Nov 18 -5,691 ₹718.40 ₹-4,070,412
16. Oct 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 12. Oct 18 12. Oct 18 -253 ₹650.00 ₹-164,450
11. Oct 18 Sell - Rahimullah Individual 09. Oct 18 09. Oct 18 -100,000 ₹601.40 ₹-60,139,996
20. Sep 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 11. Sep 18 17. Sep 18 -374 ₹695.25 ₹-259,799
30. Aug 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 27. Aug 18 28. Aug 18 -5,392 ₹697.87 ₹-3,758,406
27. Aug 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 03. Aug 18 24. Aug 18 -2,087 ₹699.15 ₹-1,436,886
27. Aug 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 02. Aug 18 24. Aug 18 -3,801 ₹700.75 ₹-2,626,709
09. Aug 18 Sell - Rahimullah Individual 06. Aug 18 06. Aug 18 -50,000 ₹691.35 ₹-34,567,531
03. Aug 18 Sell - Rahimullah Individual 02. Aug 18 02. Aug 18 -180,000 ₹680.12 ₹-122,421,143
17. Jul 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 28. Jun 18 03. Jul 18 -1,086 ₹697.15 ₹-756,778
11. Jul 18 Sell - Rahimullah Individual 09. Jul 18 09. Jul 18 -120,000 ₹680.00 ₹-81,599,638
27. Jun 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 22. Jun 18 26. Jun 18 -692 ₹704.43 ₹-485,490
19. Jun 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 18. Jun 18 18. Jun 18 -1,696 ₹696.76 ₹-1,181,698
14. Jun 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 05. Jun 18 05. Jun 18 -548 ₹678.20 ₹-371,655
11. May 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 30. Apr 18 30. Apr 18 -8,634 ₹119.05 ₹-456,831
11. May 18 Sell Vaibhav Global Limited, Employee Stock Option Welfare Trust Company 27. Apr 18 27. Apr 18 -558 ₹720.79 ₹-402,201
05. May 18 Buy Puru Aggarwal Individual 04. May 18 04. May 18 2,300 ₹714.60 ₹1,643,540
X
Management checks
We assess Vaibhav Global's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
    5. Vaibhav Global has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Did Vaibhav Global Limited's (BOM:532156) Recent Earnings Growth Beat The Trend?

When Vaibhav Global Limited (BOM:532156) released its most recent earnings update (31 March 2018), I compared it against two factor: its historical earnings track record, and the performance of its industry peers on average. … Did 532156's recent earnings growth beat the long-term trend and the industry. … 532156's trailing twelve-month earnings (from 31 March 2018) of ₹1.12b has.

Simply Wall St - –

Company Info

Description

Vaibhav Global Limited, together with its subsidiaries, engages in the manufacture and retail of fashion and lifestyle products. It offers colored gems stones, precious and semi-precious stones, bracelets, bangles, earrings, studded jewelry, etc.; fashion accessories, such as watches, handbags, scarves, etc.; and lifestyle products comprising home decor, bed linen, kitchen, and beauty products. The company sells its products through departmental stores; TV shopping channels; and through Internet shopping Websites, as well as is involved in the B2B wholesale distribution in the United States and the United Kingdom. The company was formerly known as Vaibhav Gems Limited. Vaibhav Global Limited was founded in 1980 and is headquartered in Jaipur, India.

Details
Name: Vaibhav Global Limited
532156
Exchange: BSE
Founded: 1980
₹21,928,107,661
32,699,236
Website: http://www.vaibhavglobal.com
Address: Vaibhav Global Limited
E-69, EPIP,
Sitapura,
Jaipur,
Rajasthan, 302022,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 532156 Equity Shares Mumbai Stock Exchange IN INR 14. Feb 2005
NSEI VAIBHAVGBL Equity Shares National Stock Exchange of India IN INR 14. Feb 2005
Number of employees
Current staff
Staff numbers
3,798
Vaibhav Global employees.
Industry
Apparel, Accessories and Luxury Goods
Consumer Durables
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/18 12:33
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/02/01
Last earnings filing: 2019/01/28
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Related Companies

© 2019 Simply Wall Street Pty Ltd, Community Design 2845206, US Design Patent #29/544/281, European Design Registration #2845206, Standard & Poor’s Financial Services LLC. All rights reserved.

Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.

Copyright © 2019, Standard & Poor’s Financial Services LLC. Reproduction of S&P Capital IQ in any form is prohibited except with the prior written permission of S&P. S&P does not guarantee the accuracy, adequacy, completeness or availability of any information and is not responsible for any errors or omissions, regardless of the cause or for the results obtained from the use of such information. S&P DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall S&P be liable for any direct, indirect, special or consequential damages, costs, expenses, legal fees, or losses (including lost income or lost profit and opportunity costs) in connection with subscriber’s or others’ use of S&P Capital IQ. (2019)