Nifty
Sensex
:
:
24402.65
80028.46
-10.85 (-0.04%)
-120.42 (-0.15%)

Retailing

Rating :
60/99

BSE: 532867 | NSE: V2RETAIL

769.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  791.00
  •  791.50
  •  749.65
  •  789.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53550
  •  408.40
  •  818.45
  •  120.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,754.35
  • 99.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,835.30
  • N/A
  • 10.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.30%
  • 7.13%
  • 27.15%
  • FII
  • DII
  • Others
  • 6.69%
  • 0.00%
  • 4.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.43
  • 2.31
  • 15.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.93
  • 10.25
  • 11.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.04
  • -
  • -0.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.64
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.84
  • 2.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.60
  • 7.37
  • 6.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
296.04
193.43
53.05%
373.76
239.66
55.95%
231.32
194.51
18.92%
263.61
211.28
24.77%
Expenses
264.63
179.20
47.67%
312.82
201.53
55.22%
211.44
184.45
14.63%
228.03
189.72
20.19%
EBITDA
31.40
14.23
120.66%
60.94
38.13
59.82%
19.88
10.06
97.61%
35.58
21.56
65.03%
EBIDTM
10.61%
7.36%
16.30%
15.91%
8.59%
5.17%
13.50%
10.21%
Other Income
0.94
2.13
-55.87%
3.02
2.39
26.36%
2.13
1.18
80.51%
1.39
0.97
43.30%
Interest
12.83
9.36
37.07%
11.70
10.42
12.28%
12.25
11.08
10.56%
10.44
9.70
7.63%
Depreciation
19.47
17.33
12.35%
20.86
17.60
18.52%
18.24
15.64
16.62%
18.15
16.48
10.13%
PBT
0.05
-10.32
-
31.41
12.50
151.28%
-8.48
-15.48
-
8.38
-3.65
-
Tax
-3.55
-2.62
-
7.84
3.19
145.77%
-2.78
-3.88
-
2.14
-0.82
-
PAT
3.60
-7.71
-
23.57
9.32
152.90%
-5.70
-11.60
-
6.24
-2.83
-
PATM
1.22%
-3.98%
6.31%
3.89%
-2.46%
-5.96%
2.37%
-1.34%
EPS
1.04
-2.24
-
6.81
2.71
151.29%
-1.65
-3.37
-
1.80
-0.82
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,164.73
838.88
629.22
538.65
701.23
298.32
237.82
109.99
42.46
1,128.25
1,105.46
Net Sales Growth
38.84%
33.32%
16.81%
-23.18%
135.06%
25.44%
116.22%
159.04%
-96.24%
2.06%
 
Cost Of Goods Sold
766.80
553.38
402.40
357.88
505.00
205.37
172.18
78.99
31.34
833.15
1,258.52
Gross Profit
397.93
285.51
226.82
180.77
196.23
92.95
65.64
31.01
11.13
295.10
-153.06
GP Margin
34.17%
34.03%
36.05%
33.56%
27.98%
31.16%
27.60%
28.19%
26.21%
26.16%
-13.85%
Total Expenditure
1,016.92
753.43
562.21
488.73
623.81
269.99
232.86
108.96
50.48
1,182.24
1,566.06
Power & Fuel Cost
-
28.45
20.72
14.83
19.90
5.04
4.72
1.74
1.05
34.84
38.31
% Of Sales
-
3.39%
3.29%
2.75%
2.84%
1.69%
1.98%
1.58%
2.47%
3.09%
3.47%
Employee Cost
-
88.61
63.00
50.68
62.93
18.35
15.92
8.27
5.18
79.50
88.55
% Of Sales
-
10.56%
10.01%
9.41%
8.97%
6.15%
6.69%
7.52%
12.20%
7.05%
8.01%
Manufacturing Exp.
-
38.04
33.90
27.90
9.39
1.14
0.82
0.86
0.78
24.21
26.37
% Of Sales
-
4.53%
5.39%
5.18%
1.34%
0.38%
0.34%
0.78%
1.84%
2.15%
2.39%
General & Admin Exp.
-
19.45
13.32
15.87
11.75
21.31
22.35
11.74
7.66
120.88
131.45
% Of Sales
-
2.32%
2.12%
2.95%
1.68%
7.14%
9.40%
10.67%
18.04%
10.71%
11.89%
Selling & Distn. Exp.
-
21.32
25.44
18.95
14.31
18.78
16.50
7.36
4.32
86.47
19.19
% Of Sales
-
2.54%
4.04%
3.52%
2.04%
6.30%
6.94%
6.69%
10.17%
7.66%
1.74%
Miscellaneous Exp.
-
4.17
3.42
2.61
0.52
0.00
0.37
0.00
0.15
3.19
19.19
% Of Sales
-
0.50%
0.54%
0.48%
0.07%
0%
0.16%
0%
0.35%
0.28%
0.33%
EBITDA
147.80
85.45
67.01
49.92
77.42
28.33
4.96
1.03
-8.02
-53.99
-460.60
EBITDA Margin
12.69%
10.19%
10.65%
9.27%
11.04%
9.50%
2.09%
0.94%
-18.89%
-4.79%
-41.67%
Other Income
7.48
6.67
15.89
22.97
2.48
2.54
2.21
2.11
3.74
109.82
13.03
Interest
47.22
42.02
38.94
32.67
32.79
10.33
8.95
6.82
8.33
109.26
91.38
Depreciation
76.72
67.05
58.83
55.51
50.98
2.09
3.48
2.27
2.60
33.73
46.57
PBT
31.36
-16.95
-14.86
-15.29
-3.87
18.45
-5.26
-5.95
-15.21
-87.16
-585.53
Tax
3.65
-4.14
-3.18
-2.45
-0.11
8.69
-0.76
-1.88
15.58
-21.94
-223.93
Tax Rate
11.64%
24.42%
21.40%
16.02%
-1.27%
47.10%
14.45%
31.60%
-102.43%
25.17%
38.24%
PAT
27.71
-12.82
-11.68
-12.84
8.78
9.75
-4.50
-4.07
-30.85
-65.22
-361.81
PAT before Minority Interest
27.71
-12.82
-11.68
-12.84
8.78
9.75
-4.50
-4.07
-30.79
-65.22
-361.60
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.06
0.00
-0.21
PAT Margin
2.38%
-1.53%
-1.86%
-2.38%
1.25%
3.27%
-1.89%
-3.70%
-72.66%
-5.78%
-32.73%
PAT Growth
316.15%
-
-
-
-9.95%
-
-
-
-
-
 
EPS
8.01
-3.71
-3.38
-3.71
2.54
2.82
-1.30
-1.18
-8.92
-18.85
-104.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
246.92
258.20
268.69
279.17
274.26
262.43
269.52
274.73
307.25
-232.77
Share Capital
34.39
34.39
34.10
34.10
23.58
22.40
22.40
22.40
22.40
22.40
Total Reserves
209.72
222.71
230.81
243.67
249.99
240.03
247.12
252.33
283.87
-256.14
Non-Current Liabilities
310.13
291.23
288.31
256.56
-239.37
-228.25
-238.77
-251.51
-279.06
503.54
Secured Loans
0.00
0.00
0.12
4.94
0.00
0.00
0.00
0.00
0.00
381.69
Unsecured Loans
7.22
5.61
0.00
0.00
15.59
37.72
31.56
17.00
5.54
384.55
Long Term Provisions
4.44
4.04
2.80
2.39
6.96
4.65
0.13
0.05
0.04
0.00
Current Liabilities
205.21
215.34
231.99
163.14
107.49
80.12
65.99
50.25
60.89
246.21
Trade Payables
107.46
119.54
131.44
103.25
35.22
28.20
24.67
7.80
0.74
179.19
Other Current Liabilities
48.50
44.73
48.61
30.37
71.80
51.16
40.78
42.06
60.14
61.33
Short Term Borrowings
46.48
48.82
49.75
27.59
0.00
0.13
0.13
0.34
0.00
0.00
Short Term Provisions
2.78
2.25
2.19
1.93
0.47
0.63
0.42
0.05
0.02
5.70
Total Liabilities
762.26
764.77
788.99
698.87
142.38
114.30
96.74
73.47
89.08
516.98
Net Block
408.12
393.83
394.94
338.79
18.25
14.33
8.58
6.54
10.45
221.58
Gross Block
680.31
681.01
624.19
512.52
24.64
19.43
11.06
7.72
12.31
363.77
Accumulated Depreciation
272.19
287.17
229.24
173.73
6.39
5.10
2.48
1.18
1.86
142.19
Non Current Assets
435.39
421.99
428.20
391.02
55.32
52.31
46.71
43.74
43.83
221.58
Capital Work in Progress
0.41
0.00
4.62
4.11
1.16
0.04
1.25
0.07
0.06
0.00
Non Current Investment
0.00
0.00
0.00
0.00
30.39
31.19
32.05
32.96
29.96
0.00
Long Term Loans & Adv.
26.36
27.76
28.35
25.29
4.63
5.83
3.97
3.26
2.71
0.00
Other Non Current Assets
0.50
0.40
0.28
22.83
0.89
0.92
0.86
0.90
0.65
0.00
Current Assets
326.88
342.78
360.80
307.85
87.06
61.99
50.03
29.73
45.25
295.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
278.88
290.78
301.77
215.18
79.32
55.52
44.83
16.04
0.00
219.96
Sundry Debtors
0.07
1.32
0.66
0.01
0.13
0.12
0.10
0.52
0.08
2.92
Cash & Bank
5.14
7.40
22.60
67.53
1.12
2.15
1.81
10.26
43.34
11.13
Other Current Assets
42.79
0.69
1.16
0.56
6.49
4.21
3.29
2.91
1.83
61.40
Short Term Loans & Adv.
41.95
42.59
34.62
24.57
6.47
4.20
3.27
0.62
0.68
61.40
Net Current Assets
121.66
127.44
128.81
144.72
-20.43
-18.13
-15.96
-20.52
-15.64
49.19
Total Assets
762.27
764.77
789.00
698.87
142.38
114.30
96.74
73.47
89.08
516.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
86.36
58.61
3.37
74.10
34.94
11.79
-11.90
-38.35
88.08
56.79
PBT
-16.95
-14.86
-15.29
8.67
18.45
-5.26
-7.16
-19.23
-184.09
-585.74
Adjustment
111.67
89.74
79.43
67.15
11.56
11.31
8.68
9.63
234.07
109.55
Changes in Working Capital
-9.43
-17.06
-60.50
-1.43
4.94
5.16
-13.43
-28.75
38.11
533.06
Cash after chg. in Working capital
85.29
57.82
3.63
74.39
34.94
11.20
-11.90
-38.35
88.09
56.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.06
0.80
-0.26
-0.29
0.00
0.59
0.00
0.00
-0.01
-0.08
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
-12.27
-15.71
-20.30
6.54
-6.17
-7.13
-4.47
-0.74
56.36
5.25
Net Fixed Assets
1.89
-43.28
-107.26
-481.04
-6.33
-7.16
-4.52
4.52
351.39
15.09
Net Investments
0.00
0.00
0.00
15.39
1.00
0.87
0.91
-2.83
-29.96
-0.12
Others
-14.16
27.57
86.96
472.19
-0.84
-0.84
-0.86
-2.43
-265.07
-9.72
Cash from Financing Activity
-75.70
-58.29
-21.64
-28.43
-29.80
-4.34
7.93
6.01
-111.13
-66.10
Net Cash Inflow / Outflow
-1.62
-15.39
-38.56
52.21
-1.02
0.32
-8.44
-33.08
33.31
-4.06
Opening Cash & Equivalents
6.54
21.93
60.49
8.29
2.15
1.83
10.26
43.34
10.02
15.19
Closing Cash & Equivalent
4.92
6.54
21.93
60.49
1.12
2.15
1.81
10.26
43.34
11.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
70.98
74.76
77.68
81.45
116.03
117.16
120.33
122.65
136.74
-104.36
ROA
-1.68%
-1.50%
-1.73%
2.09%
7.60%
-4.27%
-4.78%
-37.88%
-21.52%
-45.36%
ROE
-5.11%
-4.47%
-4.73%
3.19%
3.64%
-1.69%
-1.50%
-10.60%
-179.85%
0.00%
ROCE
8.17%
7.58%
5.47%
12.64%
8.35%
1.07%
0.26%
-1.96%
4.88%
-67.68%
Fixed Asset Turnover
1.23
0.96
0.95
2.61
13.54
15.60
11.72
4.24
6.00
3.00
Receivable days
0.30
0.57
0.23
0.03
0.15
0.17
1.04
2.62
0.49
0.95
Inventory Days
123.93
171.86
175.15
76.65
82.49
77.01
101.00
137.91
0.00
146.44
Payable days
74.86
113.83
119.68
41.63
42.14
43.00
46.19
25.41
37.64
33.76
Cash Conversion Cycle
49.37
58.61
55.69
35.05
40.50
34.17
55.85
115.12
-37.15
113.63
Total Debt/Equity
0.22
0.21
0.20
0.12
0.25
0.32
0.26
0.21
0.21
-3.28
Interest Cover
0.60
0.62
0.53
1.26
2.79
0.41
0.13
-0.83
0.20
-5.41

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.