Nifty

:

22391.45

Sensex

:

73843.06

55.05 (0.25%)
754.73 (1.03%)

Login

Nifty
Sensex

:
:

22391.45
73843.06

55.05 (0.25%)
754.73 (1.03%)

Vandana Knitwear Ltd.

Textile

Rating :

64/99

BSE: 532090 | NSE: Not Listed

Watchlist

NSE BSE

4.04

22-Apr-2024

Open
High
Low
Previous Close

4.04
4.05
4.04
4.12

Volume
Traded Value (lacs)
52 Week High
52 Week Low

61
2.72
5.19
1.78

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

43.22
379.98
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

43.55
N/A
3.86

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-3.79
11.56
373.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
25.06
39.06

PAT CAGR (%)

10 Years
5 Years
3 Years

-0.74
67.03
-

P:E (Median)

8 Years
5 Years
3 Years

63.57
184.79
205.37

P:BV (Average)

8 Years
5 Years
3 Years

1.36
1.36
1.82

EV:EBITDA (Average)

8 Years
5 Years
3 Years

104.41
154.57
266.07

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.54 0.83 -34.94% 0.88 0.78 12.82% 0.75 0.39 92.31% 1.74 0.69 152.17%
Expenses 0.66 0.87 -24.14% 0.80 0.74 8.11% 0.84 0.42 100.00% 1.67 0.63 165.08%
EBITDA -0.12 -0.04 - 0.08 0.03 166.67% -0.09 -0.03 - 0.07 0.06 16.67%
EBIDTM -22.16% -4.47% 8.95% 4.50% -12.03% -8.53% 3.97% 8.42%
Other Income 0.16 0.07 128.57% 0.00 0.00 0 0.11 0.06 83.33% 0.00 0.00 0
Interest 0.01 0.00 0 0.02 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.01 0.01 0.00%
PBT 0.03 0.03 0.00% 0.06 0.03 100.00% 0.02 0.03 -33.33% 0.06 0.05 20.00%
Tax 0.02 0.01 100.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.02 0.01 100.00%
PAT 0.01 0.02 -50.00% 0.04 0.03 33.33% 0.02 0.02 0.00% 0.05 0.04 25.00%
PATM 2.61% 2.90% 4.64% 3.35% 2.01% 5.68% 2.64% 5.37%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3.91 3.18 2.72 0.03 0.30 1.84 0.30 0.62 4.16 4.16 4.68 Net Sales Growth 45.35% 16.91% 8966.67% -90.0% -83.70% 513.33% -51.61% -85.10% 0% -11.11% Cost Of Goods Sold 3.27 3.15 2.68 0.00 0.07 1.36 0.00 0.00 3.43 3.42 3.94 Gross Profit 0.64 0.04 0.03 0.03 0.23 0.48 0.30 0.62 0.74 0.74 0.75 GP Margin 16.42% 1.26% 1.10% 100% 76.67% 26.09% 100% 100% 17.79% 17.79% 16.03% Total Expenditure 3.97 3.70 3.05 0.13 0.47 2.01 0.50 0.55 3.94 3.96 4.45 Power & Fuel Cost - 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 % Of Sales - 0% 0% 0% 3.33% 0.54% 3.33% 1.61% 0.24% 0.24% 0.21% Employee Cost - 0.18 0.13 0.04 0.19 0.21 0.23 0.24 0.19 0.21 0.18 % Of Sales - 5.66% 4.78% 133.33% 63.33% 11.41% 76.67% 38.71% 4.57% 5.05% 3.85% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.24 0.11 0.08 0.19 0.42 0.26 0.23 0.26 0.26 0.28 % Of Sales - 7.55% 4.04% 266.67% 63.33% 22.83% 86.67% 37.10% 6.25% 6.25% 5.98% Selling & Distn. Exp. - 0.13 0.12 0.00 0.00 0.01 0.00 0.03 0.06 0.06 0.03 % Of Sales - 4.09% 4.41% 0% 0% 0.54% 0% 4.84% 1.44% 1.44% 0.64% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00 0.00 0.03 % Of Sales - 0% 0% 0% 0% 0% 0% 6.45% 0% 0% 0.21% EBITDA -0.06 -0.52 -0.33 -0.10 -0.17 -0.17 -0.20 0.07 0.22 0.20 0.23 EBITDA Margin -1.53% -16.35% -12.13% -333.33% -56.67% -9.24% -66.67% 11.29% 5.29% 4.81% 4.91% Other Income 0.27 0.70 0.46 0.11 0.18 0.20 0.30 0.00 0.00 0.00 0.00 Interest 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.02 0.03 0.03 PBT 0.17 0.18 0.11 0.00 0.01 0.03 0.09 0.07 0.20 0.17 0.21 Tax 0.06 0.05 0.03 0.00 0.00 0.01 0.05 0.03 0.06 0.05 0.07 Tax Rate 35.29% 27.78% 27.27% 0.00% 0.00% 33.33% 55.56% 42.86% 30.00% 29.41% 33.33% PAT 0.12 0.13 0.08 0.00 0.01 0.01 0.04 0.04 0.14 0.12 0.14 PAT before Minority Interest 0.12 0.13 0.08 0.00 0.01 0.01 0.04 0.04 0.14 0.12 0.14 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.07% 4.09% 2.94% 0% 3.33% 0.54% 13.33% 6.45% 3.37% 2.88% 2.99% PAT Growth 9.09% 62.50% 0 -100.00% 0.00% -75.00% 0.00% -71.43% 16.67% -14.29% EPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 11.32 11.19 11.10 11.12 11.12 11.10 11.06 11.02 10.88 10.76 Share Capital 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 Total Reserves 0.62 0.49 0.41 0.42 0.42 0.40 0.37 0.32 0.18 0.07 Non-Current Liabilities 1.63 3.58 0.00 0.00 -0.01 0.00 -0.01 -0.01 0.11 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 1.63 3.58 0.00 0.00 0.00 0.00 0.00 0.00 0.11 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.33 0.24 0.00 0.11 0.20 3.94 4.24 7.89 4.68 1.02 Trade Payables 0.22 0.11 0.00 0.00 0.00 3.63 4.02 7.67 4.24 0.82 Other Current Liabilities 0.07 0.10 0.00 0.11 0.14 0.27 0.19 0.03 0.19 0.04 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.05 0.03 0.00 0.00 0.06 0.04 0.03 0.19 0.25 0.17 Total Liabilities 13.28 15.01 11.10 11.23 11.31 15.04 15.29 18.90 15.67 11.78 Net Block 0.05 0.05 0.06 0.07 0.02 0.02 0.03 0.03 0.05 0.08 Gross Block 0.05 0.05 0.14 0.14 0.08 0.08 0.08 0.08 0.12 0.12 Accumulated Depreciation 0.00 0.00 0.07 0.06 0.06 0.05 0.05 0.05 0.07 0.04 Non Current Assets 0.05 0.05 2.76 3.41 2.33 2.42 1.89 3.82 2.85 2.87 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 1.91 2.50 1.54 0.75 0.17 2.08 2.64 2.64 Long Term Loans & Adv. 0.00 0.00 0.00 0.03 0.03 0.03 0.03 0.03 0.16 0.15 Other Non Current Assets 0.00 0.00 0.79 0.82 0.75 1.63 1.68 1.68 0.00 0.00 Current Assets 13.24 14.95 8.34 7.82 8.97 12.62 13.40 15.08 12.81 8.91 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.31 0.01 0.11 0.11 0.19 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.15 0.14 0.00 0.26 0.81 1.02 5.10 7.03 3.89 0.86 Cash & Bank 0.61 0.02 0.12 0.11 0.20 0.15 0.08 0.64 0.04 0.27 Other Current Assets 12.17 0.00 0.00 0.00 7.78 11.44 8.22 7.41 8.88 7.78 Short Term Loans & Adv. 12.17 14.78 8.10 7.33 7.78 11.44 8.22 7.41 8.88 7.78 Net Current Assets 12.90 14.71 8.34 7.71 8.78 8.68 9.16 7.20 8.14 7.89 Total Assets 13.29 15.00 11.10 11.23 11.30 15.04 15.29 18.90 15.66 11.78

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.84 -6.84 -0.74 0.85 -3.30 3.66 -2.16 0.83 0.10 -0.49 PBT 0.18 0.11 0.00 0.01 0.03 0.09 0.07 0.20 0.17 0.21 Adjustment -0.69 -0.45 -0.10 -0.18 -0.48 -0.30 -0.62 0.69 -0.64 -0.59 Changes in Working Capital 2.38 -6.50 -0.64 1.02 -2.84 3.92 -1.56 -0.01 0.63 -0.04 Cash after chg. in Working capital 1.87 -6.83 -0.75 0.85 -3.29 3.72 -2.10 0.88 0.16 -0.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.03 0.00 0.00 0.00 -0.01 -0.06 -0.05 -0.06 -0.06 -0.07 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.70 3.16 0.75 -1.09 2.99 0.55 0.97 0.55 -1.10 -0.06 Net Fixed Assets 0.00 0.09 0.00 -0.06 0.00 0.00 0.00 0.04 0.00 0.00 Net Investments 0.00 1.91 0.59 -0.96 -0.79 -0.58 1.91 0.56 0.00 0.00 Others 0.70 1.16 0.16 -0.07 3.78 1.13 -0.94 -0.05 -1.10 -0.06 Cash from Financing Activity -1.94 3.57 0.00 0.16 0.48 0.20 0.62 -0.78 0.78 0.62 Net Cash Inflow / Outflow 0.59 -0.10 0.01 -0.08 0.18 4.40 -0.56 0.60 -0.22 0.07 Opening Cash & Equivalents 0.02 0.12 0.11 0.20 4.45 0.04 0.64 0.04 0.27 0.20 Closing Cash & Equivalent 0.61 0.02 0.12 0.11 4.62 4.45 0.08 0.64 0.04 0.27

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 1.06 1.05 1.04 1.04 1.04 1.04 1.03 1.03 1.02 1.01 ROA 0.92% 0.65% 0.02% 0.05% 0.11% 0.25% 0.25% 0.83% 0.84% 1.26% ROE 1.16% 0.76% 0.02% 0.05% 0.13% 0.34% 0.38% 1.31% 1.06% 1.33% ROCE 1.27% 0.89% 0.04% 0.11% 0.26% 0.87% 0.69% 1.87% 1.57% 1.96% Fixed Asset Turnover 61.91 28.36 0.20 2.83 23.54 3.89 7.98 42.50 35.38 39.79 Receivable days 16.52 19.19 0.00 643.76 181.46 3663.57 3545.57 478.36 208.09 67.15 Inventory Days 18.54 8.38 1514.19 179.82 36.74 0.00 0.00 0.00 0.00 0.00 Payable days 19.20 15.33 0.00 0.00 0.00 5025.17 6737.50 580.62 245.28 70.74 Cash Conversion Cycle 15.86 12.24 1514.19 823.58 218.20 -1361.60 -3191.93 -102.26 -37.18 -3.59 Total Debt/Equity 0.14 0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Interest Cover 340.24 61.96 2.83 2.70 7.17 22.59 36.62 49.34 151.83 1718.47

Top Investors:

noval scriptradex private limited

atvo scriptradex private limited

sourabh hemraj bora huf

fairwealth securities limited

spice merchants pvt. ltd.

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback