Login
Home
Charts
Search
Watchlist
Products

Vipul Ltd

VIPULLTD·NSE
11.09-3.14%Wed, 23 Sept '26 15:31

Vipul Ltd

VIPULLTD
NSE
11.09
-3.14%
|Wed, 23 Sept '26 15:31
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
155Cr
Close
Close Price
11.00
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
PS
Price To Sales
2.46
Revenue
Revenue
63Cr
Rev Gr TTM
Revenue Growth TTM
-19.72%
PAT Gr TTM
PAT Growth TTM
-113.33%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8671573616161144289
Growth YoY
Revenue Growth YoY%
-69.6-55.5-84.02,402.2341.1159.6110.2-92.823.7-89.3-49.4-18.4
Expenses
ExpensesCr
13121178201211968141111
Operating Profit
Operating ProfitCr
-5-6-37915352-23-12-3-1
OPM
OPM%
-57.5-102.8-43.150.242.921.330.419.9-52.9-722.5-35.2-14.6
Other Income
Other IncomeCr
42214211333211103
Interest Expense
Interest ExpenseCr
611710-346113100
Depreciation
DepreciationCr
111111111000
PBT
PBTCr
-8-15-881229214-35-171
Tax
TaxCr
-10918270000000
PAT
PATCr
-7-15-1763203214-35-171
Growth YoY
PAT Growth YoY%
50.786.0-191.5553.93,029.5111.8106.7-94.1-117.2-178.4535.1-67.6
NPM
NPM%
-85.3-250.6-228.740.2566.711.47.333.1-79.0-84.091.113.2
EPS
EPS
-0.6-1.3-1.45.316.90.10.10.3-2.5-0.10.50.1
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8671573616161144289
Growth YoY
Revenue Growth YoY%
-69.6-55.5-84.02,402.2341.1159.6110.2-92.823.7-89.3-49.4-18.4
Expenses
ExpensesCr
13121178201211968141111
Operating Profit
Operating ProfitCr
-5-6-37915352-23-12-3-1
OPM
OPM%
-57.5-102.8-43.150.242.921.330.419.9-52.9-722.5-35.2-14.6
Other Income
Other IncomeCr
42214211333211103
Interest Expense
Interest ExpenseCr
611710-346113100
Depreciation
DepreciationCr
111111111000
PBT
PBTCr
-8-15-881229214-35-171
Tax
TaxCr
-10918270000000
PAT
PATCr
-7-15-1763203214-35-171
Growth YoY
PAT Growth YoY%
50.786.0-191.5553.93,029.5111.8106.7-94.1-117.2-178.4535.1-67.6
NPM
NPM%
-85.3-250.6-228.740.2566.711.47.333.1-79.0-84.091.113.2
EPS
EPS
-0.6-1.3-1.45.316.90.10.10.3-2.5-0.10.50.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
23418523228422617637138752068763
Growth
Revenue Growth%
-10.5-21.025.522.3-20.4-21.9-78.9271.5-45.8175.6-57.8-19.7
Expenses
ExpensesCr
2241722132531972039016459122100103
Operating Profit
Operating ProfitCr
1013193129-26-52-261685-13-40
OPM
OPM%
4.57.28.210.813.0-14.8-140.6-18.721.641.0-14.9-63.0
Other Income
Other IncomeCr
31168725129-852291127
Interest Expense
Interest ExpenseCr
263334363332302938242414
Depreciation
DepreciationCr
126654433331
PBT
PBTCr
-13-11-15-3-2-38-73-49-109287-28-28
Tax
TaxCr
-2-1-31-3-4-18-785400
PAT
PATCr
-11-10-12-51-34-56-42-117234-28-28
Growth
PAT Growth%
-41.612.0-19.859.6125.4-2,926.9-61.624.7-180.5299.0-112.1-113.3
NPM
NPM%
-4.8-5.3-5.1-1.70.5-19.5-149.2-30.3-156.6113.1-32.5-44.3
EPS
EPS
-1.3-0.8-1.0-0.40.1-2.9-4.6-3.5-9.819.5-2.0-2.0
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
23418523228422617637138752068763
Growth
Revenue Growth%
-10.5-21.025.522.3-20.4-21.9-78.9271.5-45.8175.6-57.8-19.7
Expenses
ExpensesCr
2241722132531972039016459122100103
Operating Profit
Operating ProfitCr
1013193129-26-52-261685-13-40
OPM
OPM%
4.57.28.210.813.0-14.8-140.6-18.721.641.0-14.9-63.0
Other Income
Other IncomeCr
31168725129-852291127
Interest Expense
Interest ExpenseCr
263334363332302938242414
Depreciation
DepreciationCr
126654433331
PBT
PBTCr
-13-11-15-3-2-38-73-49-109287-28-28
Tax
TaxCr
-2-1-31-3-4-18-785400
PAT
PATCr
-11-10-12-51-34-56-42-117234-28-28
Growth
PAT Growth%
-41.612.0-19.859.6125.4-2,926.9-61.624.7-180.5299.0-112.1-113.3
NPM
NPM%
-4.8-5.3-5.1-1.70.5-19.5-149.2-30.3-156.6113.1-32.5-44.3
EPS
EPS
-1.3-0.8-1.0-0.40.1-2.9-4.6-3.5-9.819.5-2.0-2.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
121212121212121212121414
Reserves
ReservesCr
368358346354354315260219103340363399
Current Liabilities
Current LiabilitiesCr
6487328168571,0071,1871,4681,4911,189888809775
Non Current Liabilities
Non Current LiabilitiesCr
306352326491494386145120831643
Total Liabilities
Total LiabilitiesCr
1,3371,4581,5031,7171,8691,9031,8891,8451,3901,2551,1901,191
Current Assets
Current AssetsCr
1,1011,2021,2321,4411,6061,6901,6681,6171,2391,1011,0531,058
Non Current Assets
Non Current AssetsCr
236256271276264213221229151154136133
Total Assets
Total AssetsCr
1,3371,4581,5031,7171,8691,9031,8891,8451,3901,2551,1901,191
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
121212121212121212121414
Reserves
ReservesCr
368358346354354315260219103340363399
Current Liabilities
Current LiabilitiesCr
6487328168571,0071,1871,4681,4911,189888809775
Non Current Liabilities
Non Current LiabilitiesCr
306352326491494386145120831643
Total Liabilities
Total LiabilitiesCr
1,3371,4581,5031,7171,8691,9031,8891,8451,3901,2551,1901,191
Current Assets
Current AssetsCr
1,1011,2021,2321,4411,6061,6901,6681,6171,2391,1011,0531,058
Non Current Assets
Non Current AssetsCr
236256271276264213221229151154136133
Total Assets
Total AssetsCr
1,3371,4581,5031,7171,8691,9031,8891,8451,3901,2551,1901,191

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-109-46-56-166-311625817421-11243
Investing Cash Flow
Investing Cash FlowCr
-20-18-142171616920712
Financing Cash Flow
Financing Cash FlowCr
1314650165-26-115-265-43-357-138-77
Net Cash Flow
Net Cash FlowCr
1-18-84-899-1073-43-22
Free Cash Flow
Free Cash FlowCr
-131-75-62-167611825918421-10542
CFO To PAT
CFO To PAT%
972.6464.9474.23,460.7-282.3-337.7-465.6-41.2-358.4-48.0-151.9
CFO To EBITDA
CFO To EBITDA%
-1,047.9-346.5-297.1-541.1-11.7-443.6-493.8-66.72,602.9-132.2-330.6
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-109-46-56-166-311625817421-11243
Investing Cash Flow
Investing Cash FlowCr
-20-18-142171616920712
Financing Cash Flow
Financing Cash FlowCr
1314650165-26-115-265-43-357-138-77
Net Cash Flow
Net Cash FlowCr
1-18-84-899-1073-43-22
Free Cash Flow
Free Cash FlowCr
-131-75-62-167611825918421-10542
CFO To PAT
CFO To PAT%
972.6464.9474.23,460.7-282.3-337.7-465.6-41.2-358.4-48.0-151.9
CFO To EBITDA
CFO To EBITDA%
-1,047.9-346.5-297.1-541.1-11.7-443.6-493.8-66.72,602.9-132.2-330.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
538511753640442175346218132323143155
Price To Earnings
Price To Earnings
368.01.4
Price To Sales
Price To Sales
2.32.83.22.31.91.09.31.61.81.61.62.5
Price To Book
Price To Book
1.41.42.11.81.20.51.30.91.20.90.40.4
EV To EBITDA
EV To EBITDA
71.957.560.037.933.4-23.6-17.6-30.023.45.5-14.4-5.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
19.224.821.820.925.1-1.3-100.1-1.547.349.77.27.2
OPM
OPM%
4.57.28.210.813.0-14.8-140.6-18.721.641.0-14.9-63.0
NPM
NPM%
-4.8-5.3-5.1-1.70.5-19.5-149.2-30.3-156.6113.1-32.5-44.3
ROCE
ROCE%
1.93.52.43.63.5-0.7-4.8-2.4-18.757.7-1.0-2.8
ROE
ROE%
-3.0-2.7-3.3-1.30.3-10.5-20.4-18.1-102.466.4-7.5-6.8
ROA
ROA%
-0.8-0.7-0.8-0.30.1-1.8-2.9-2.3-8.418.6-2.4-2.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
538511753640442175346218132323143155
Price To Earnings
Price To Earnings
368.01.4
Price To Sales
Price To Sales
2.32.83.22.31.91.09.31.61.81.61.62.5
Price To Book
Price To Book
1.41.42.11.81.20.51.30.91.20.90.40.4
EV To EBITDA
EV To EBITDA
71.957.560.037.933.4-23.6-17.6-30.023.45.5-14.4-5.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
19.224.821.820.925.1-1.3-100.1-1.547.349.77.27.2
OPM
OPM%
4.57.28.210.813.0-14.8-140.6-18.721.641.0-14.9-63.0
NPM
NPM%
-4.8-5.3-5.1-1.70.5-19.5-149.2-30.3-156.6113.1-32.5-44.3
ROCE
ROCE%
1.93.52.43.63.5-0.7-4.8-2.4-18.757.7-1.0-2.8
ROE
ROE%
-3.0-2.7-3.3-1.30.3-10.5-20.4-18.1-102.466.4-7.5-6.8
ROA
ROA%
-0.8-0.7-0.8-0.30.1-1.8-2.9-2.3-8.418.6-2.4-2.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Vipul Ltd is an Indian real estate developer that builds and sells high-end homes and offices, almost entirely in the Delhi-NCR region. It was founded roughly 34 years ago and has survived a near-death experience with insolvency proceedings and a major arbitration that reshaped its group structure, emerging as a leaner, single-segment company with just 56 employees. The recurring approach that explains everything else is an outsourcing model - it hires globally renowned architects and contractors rather than building an army in-house - paired with a stated commitment to conservative debt, which together are meant to keep the business scalable and alive through real estate’s brutal cycles. # Business segments A single real estate engine, run through four distinct deal structures - owned projects, joint ventures, residential platforms, and development management - all focused on luxury residential and commercial space in North India. ## 1. Real estate development: building and selling luxury homes and offices **The company makes money by developing high-end residential and commercial properties, recognising revenue brick-by-brick as construction progresses, not just at the point of sale.** - **Revenue follows the cost** - it uses a cost-based input method, so revenue is booked in proportion to the actual project cost incurred (excluding land) against the total estimated cost; this means income appears on the books steadily over a project’s life, which can stretch up to five years. - **Luxury is the sweet spot** - the company focuses on high-end, luxury residential developments including plotted developments, houses, villas, apartments of varying sizes, and integrated townships, because properties priced above Rs. 1 crore have accounted for nearly 80% of total market demand in NCR. - **Four ways to play a project** - the business model spans owned projects, joint ventures, residential platforms, and development management, a multi-pronged structure designed to hedge against the cyclical nature of real estate and keep cash flowing even in downturns. - **Outsourced execution, not in-house** - globally renowned architects and contractors are appointed for design and construction, which management says allows the company to scale across concurrent, multi-site projects without carrying a large permanent workforce. - **Credit risk is front-loaded away** - customers must pay advances before ownership transfers, so the company substantially eliminates customer credit risk by the time a unit changes hands. ## 2. Leasing and hospitality: earning rent from completed commercial space **Beyond selling homes, the company - directly and through joint venture partners - leases out developed office space, IT parks and retail properties, creating a second, steadier income stream from assets it has already built.** - **A landlord, not just a seller** - the lease business involves renting out developed office space, ITes (IT-enabled services) and retail properties, which provides continuous cash flows from investment properties even when the sales market is slow. - **Hospitality is a side bet** - the company also holds an interest in the hospitality business, though this is a smaller, ancillary activity alongside the core development and leasing operations. - **Geography mirrors the development footprint** - the lease business caters to the same geographic markets in India as the development business, served through the company, its subsidiaries and joint venture partners. # Group structure and partners **The company is a web of subsidiaries and associates that it has been actively simplifying - merging some, selling others, and losing one major piece through arbitration - leaving a cleaner but still complex structure.** - **A dozen subsidiaries, none material** - as of March 2025, Vipul Ltd has 12 subsidiary companies (4 of them step-down) and 5 associate companies, though none qualifies as a material subsidiary, and the company oversees them mainly through Board-level review of financial statements and related-party transactions. - **The big break-up** - a pivotal arbitration award in May 2023, delivered by a tribunal of three former High Court and Supreme Court judges, forced Vipul SEZ Developers Private Limited to issue fresh shares that slashed Vipul Ltd’s holding to just 2.40%, so Vipul SEZ and its four wholly owned subsidiaries ceased to be part of the group from January 2024. - **Merging five into one** - a Scheme of Amalgamation, sanctioned by the NCLT in April 2026 with an appointed date of 1 April 2022, is merging five wholly owned subsidiaries into Vipul Ltd to pool resources, cut duplication and create a stronger combined asset base, with no new shares issued since Vipul already owned them entirely. - **Selling non-core stakes** - the company has been steadily divesting: it sold its entire stake in Vipul Lavanya Developers Limited in two tranches during FY21, exited associate Mudra Finance Limited in January 2025 for Rs. 3.10 crore, and sold its entire holding in High Class Projects Limited in two stages by February 2026 for a total of Rs. 8.75 crore. - **Debt and pledges in the background** - secured non-convertible debentures issued to Edelweiss Asset Reconstruction Company have become due for redemption, with 25% aggregating to Rs. 1,875 lakhs overdue as of March 2024, and the promoters have pledged part of their shareholding to secure financial assistance taken by the company.

Documents — Vipul Ltd

  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/en2c6knexxfs8l86gia9j0k9.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/lzx9a4gyja17mnfamjc1t198.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/q9bh2hif54qfg5uubozjci4w.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/leogu6hz3g4c187uzd1592gk.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/2lx4gqn5ol21st1pil9qe45m.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/oid3wxaylnof90gwf8i9dcha.pdf
  • Q1 FY2024 Quarterly Result (Jun 2023, PDF): https://www.stockscans.in/document/p4f9w9pso4k12z72zq7xodhl.pdf
  • Q4 FY2023 Quarterly Result (Mar 2023, PDF): https://www.stockscans.in/document/35gldbi6hxh2b99w0ho2rmzy.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/6a534io9mqckojl8boaz0alt.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/vu92jf227yha7qz925y2sve5.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/z8y7senbramq3tvwcc54b3mj.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/59dsi3wqsebrsu8fsiws81kd.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/kwom7rigpsuynr4ajs0ztlbc.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/c7wqp715jopupr8ubcd7qkdi.pdf