Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Retailing

Rating :
41/99

BSE: 532867 | NSE: V2RETAIL

100.95
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 101.55
  • 102.30
  • 100.55
  • 101.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11031
  •  11.16
  •  192.90
  •  95.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 348.19
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 395.33
  • N/A
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.56%
  • 5.59%
  • 28.53%
  • FII
  • DII
  • Others
  • 6.47%
  • 1.53%
  • 4.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.05
  • 2.38
  • -3.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.82
  • 3.23
  • -2.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.12
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.95
  • 19.83
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.75
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.08
  • 17.64
  • 6.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
194.51
149.53
30.08%
211.28
82.55
155.94%
158.25
189.32
-16.41%
238.89
227.36
5.07%
Expenses
184.45
132.01
39.72%
189.72
81.76
132.05%
151.78
186.87
-18.78%
199.02
185.06
7.54%
EBITDA
10.06
17.53
-42.61%
21.56
0.78
2,664.10%
6.47
2.45
164.08%
39.87
42.30
-5.74%
EBIDTM
5.17%
11.72%
10.20%
0.95%
4.09%
1.29%
16.69%
18.60%
Other Income
1.18
2.02
-41.58%
0.97
9.15
-89.40%
3.66
8.41
-56.48%
1.07
1.29
-17.05%
Interest
11.08
9.08
22.03%
9.70
9.01
7.66%
9.41
8.98
4.79%
9.07
8.24
10.07%
Depreciation
15.64
14.74
6.11%
16.48
15.35
7.36%
13.66
14.64
-6.69%
15.09
15.35
-1.69%
PBT
-15.48
-4.27
-
-3.65
-14.42
-
-12.94
-12.76
-
16.78
20.00
-16.10%
Tax
-3.88
-1.13
-
-0.82
-3.11
-
-3.43
-2.50
-
4.49
5.11
-12.13%
PAT
-11.59
-3.14
-
-2.83
-11.31
-
-9.51
-10.27
-
12.29
14.88
-17.41%
PATM
-5.96%
-2.10%
-1.34%
-13.70%
-6.01%
-5.42%
5.14%
6.55%
EPS
-3.37
-0.91
-
-0.82
-3.32
-
-2.77
-3.01
-
3.57
4.36
-18.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
802.93
629.22
538.65
701.23
298.32
237.82
109.99
42.46
1,128.25
1,105.46
1,323.23
Net Sales Growth
23.76%
16.81%
-23.18%
135.06%
25.44%
116.22%
159.04%
-96.24%
2.06%
-16.46%
 
Cost Of Goods Sold
534.62
402.40
357.88
505.00
205.37
172.18
78.99
31.34
833.15
1,258.52
913.68
Gross Profit
268.31
226.82
180.77
196.23
92.95
65.64
31.01
11.13
295.10
-153.06
409.55
GP Margin
33.42%
36.05%
33.56%
27.98%
31.16%
27.60%
28.19%
26.21%
26.16%
-13.85%
30.95%
Total Expenditure
724.97
562.21
488.73
623.81
269.99
232.86
108.96
50.48
1,182.24
1,566.06
1,323.15
Power & Fuel Cost
-
20.72
14.83
19.90
5.04
4.72
1.74
1.05
34.84
38.31
47.67
% Of Sales
-
3.29%
2.75%
2.84%
1.69%
1.98%
1.58%
2.47%
3.09%
3.47%
3.60%
Employee Cost
-
63.00
50.68
62.93
18.35
15.92
8.27
5.18
79.50
88.55
121.41
% Of Sales
-
10.01%
9.41%
8.97%
6.15%
6.69%
7.52%
12.20%
7.05%
8.01%
9.18%
Manufacturing Exp.
-
33.54
27.90
9.39
1.14
0.82
0.86
0.78
24.21
26.37
51.07
% Of Sales
-
5.33%
5.18%
1.34%
0.38%
0.34%
0.78%
1.84%
2.15%
2.39%
3.86%
General & Admin Exp.
-
13.83
15.87
11.75
21.31
22.35
11.74
7.66
120.88
131.45
155.06
% Of Sales
-
2.20%
2.95%
1.68%
7.14%
9.40%
10.67%
18.04%
10.71%
11.89%
11.72%
Selling & Distn. Exp.
-
25.45
18.95
14.31
18.78
16.50
7.36
4.32
86.47
19.19
34.14
% Of Sales
-
4.04%
3.52%
2.04%
6.30%
6.94%
6.69%
10.17%
7.66%
1.74%
2.58%
Miscellaneous Exp.
-
3.27
2.61
0.52
0.00
0.37
0.00
0.15
3.19
3.69
34.14
% Of Sales
-
0.52%
0.48%
0.07%
0%
0.16%
0%
0.35%
0.28%
0.33%
0.01%
EBITDA
77.96
67.01
49.92
77.42
28.33
4.96
1.03
-8.02
-53.99
-460.60
0.08
EBITDA Margin
9.71%
10.65%
9.27%
11.04%
9.50%
2.09%
0.94%
-18.89%
-4.79%
-41.67%
0.01%
Other Income
6.88
15.89
22.97
2.48
2.54
2.21
2.11
3.74
109.82
13.03
9.48
Interest
39.26
38.94
32.67
32.79
10.33
8.95
6.82
8.33
109.26
91.38
98.36
Depreciation
60.87
58.83
55.51
50.98
2.09
3.48
2.27
2.60
33.73
46.57
48.81
PBT
-15.29
-14.86
-15.29
-3.87
18.45
-5.26
-5.95
-15.21
-87.16
-585.53
-137.60
Tax
-3.64
-3.18
-2.45
-0.11
8.69
-0.76
-1.88
15.58
-21.94
-223.93
-45.88
Tax Rate
23.81%
21.40%
16.02%
-1.27%
47.10%
14.45%
31.60%
-102.43%
25.17%
38.24%
33.34%
PAT
-11.64
-11.68
-12.84
8.78
9.75
-4.50
-4.07
-30.85
-65.22
-361.81
-91.72
PAT before Minority Interest
-11.64
-11.68
-12.84
8.78
9.75
-4.50
-4.07
-30.79
-65.22
-361.60
-91.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.06
0.00
-0.21
0.00
PAT Margin
-1.45%
-1.86%
-2.38%
1.25%
3.27%
-1.89%
-3.70%
-72.66%
-5.78%
-32.73%
-6.93%
PAT Growth
0.00%
-
-
-9.95%
-
-
-
-
-
-
 
EPS
-3.38
-3.40
-3.73
2.55
2.83
-1.31
-1.18
-8.97
-18.96
-105.18
-26.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
258.20
268.69
279.17
274.26
262.43
269.52
274.73
307.25
-232.77
177.27
Share Capital
34.39
34.10
34.10
23.58
22.40
22.40
22.40
22.40
22.40
22.40
Total Reserves
222.71
230.81
243.67
249.99
240.03
247.12
252.33
283.87
-256.14
154.87
Non-Current Liabilities
291.23
288.31
256.56
-239.37
-228.25
-238.77
-251.51
-279.06
503.54
706.01
Secured Loans
0.00
0.12
4.94
0.00
0.00
0.00
0.00
0.00
381.69
372.07
Unsecured Loans
5.61
0.00
0.00
15.59
37.72
31.56
17.00
5.54
384.55
378.74
Long Term Provisions
4.04
2.80
2.39
6.96
4.65
0.13
0.05
0.04
0.00
0.00
Current Liabilities
215.34
231.99
163.14
107.49
80.12
65.99
50.25
60.89
246.21
193.81
Trade Payables
119.54
131.44
103.25
35.22
28.20
24.67
7.80
0.74
179.19
94.33
Other Current Liabilities
44.73
48.61
30.37
71.80
51.16
40.78
42.06
60.14
61.33
53.64
Short Term Borrowings
48.82
49.75
27.59
0.00
0.13
0.13
0.34
0.00
0.00
0.00
Short Term Provisions
2.25
2.19
1.93
0.47
0.63
0.42
0.05
0.02
5.70
45.84
Total Liabilities
764.77
788.99
698.87
142.38
114.30
96.74
73.47
89.08
516.98
1,077.32
Net Block
393.83
394.94
338.79
18.25
14.33
8.58
6.54
10.45
221.58
270.54
Gross Block
681.01
624.19
512.52
24.64
19.43
11.06
7.72
12.31
363.77
372.61
Accumulated Depreciation
287.17
229.24
173.73
6.39
5.10
2.48
1.18
1.86
142.19
102.07
Non Current Assets
422.37
428.20
391.02
55.32
52.31
46.71
43.74
43.83
221.58
276.80
Capital Work in Progress
0.00
4.62
4.11
1.16
0.04
1.25
0.07
0.06
0.00
6.26
Non Current Investment
0.00
0.00
0.00
30.39
31.19
32.05
32.96
29.96
0.00
0.00
Long Term Loans & Adv.
28.15
28.35
25.29
4.63
5.83
3.97
3.26
2.71
0.00
0.00
Other Non Current Assets
0.40
0.28
22.83
0.89
0.92
0.86
0.90
0.65
0.00
0.00
Current Assets
342.40
360.80
307.85
87.06
61.99
50.03
29.73
45.25
295.40
799.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
290.78
301.77
215.18
79.32
55.52
44.83
16.04
0.00
219.96
667.08
Sundry Debtors
0.94
0.66
0.01
0.13
0.12
0.10
0.52
0.08
2.92
2.86
Cash & Bank
7.40
22.60
67.53
1.12
2.15
1.81
10.26
43.34
11.13
15.19
Other Current Assets
43.28
1.16
0.56
0.02
4.21
3.29
2.91
1.83
61.40
114.08
Short Term Loans & Adv.
42.59
34.62
24.57
6.47
4.20
3.27
0.62
0.68
61.40
114.08
Net Current Assets
127.05
128.81
144.72
-20.43
-18.13
-15.96
-20.52
-15.64
49.19
605.40
Total Assets
764.77
789.00
698.87
142.38
114.30
96.74
73.47
89.08
516.98
1,077.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
58.61
3.37
74.10
34.94
11.79
-11.90
-38.35
88.08
56.79
-65.21
PBT
-14.86
-15.29
8.67
18.45
-5.26
-7.16
-19.23
-184.09
-585.74
-137.60
Adjustment
89.74
79.43
67.15
11.56
11.31
8.68
9.63
234.07
109.55
152.33
Changes in Working Capital
-16.68
-60.50
-1.43
4.94
5.16
-13.43
-28.75
38.11
533.06
-72.20
Cash after chg. in Working capital
58.20
3.63
74.39
34.94
11.20
-11.90
-38.35
88.09
56.88
-57.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.42
-0.26
-0.29
0.00
0.59
0.00
0.00
-0.01
-0.08
-7.74
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
-15.71
-20.30
6.54
-6.17
-7.13
-4.47
-0.74
56.36
5.25
-108.25
Net Fixed Assets
-43.28
-107.26
-481.04
-6.33
-7.16
-4.52
4.52
351.39
15.09
-95.98
Net Investments
0.00
0.00
15.39
1.00
0.87
0.91
-2.83
-29.96
-0.12
-0.13
Others
27.57
86.96
472.19
-0.84
-0.84
-0.86
-2.43
-265.07
-9.72
-12.14
Cash from Financing Activity
-58.29
-21.64
-28.43
-29.80
-4.34
7.93
6.01
-111.13
-66.10
132.88
Net Cash Inflow / Outflow
-15.39
-38.56
52.21
-1.02
0.32
-8.44
-33.08
33.31
-4.06
-40.58
Opening Cash & Equivalents
21.93
60.49
8.29
2.15
1.83
10.26
43.34
10.02
15.19
55.77
Closing Cash & Equivalent
6.54
21.93
60.49
1.12
2.15
1.81
10.26
43.34
11.13
15.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
74.76
77.68
81.45
116.03
117.16
120.33
122.65
136.74
-104.36
78.56
ROA
-1.50%
-1.73%
2.09%
7.60%
-4.27%
-4.78%
-37.88%
-21.52%
-45.36%
-8.99%
ROE
-4.47%
-4.73%
3.19%
3.64%
-1.69%
-1.50%
-10.60%
-179.85%
0.00%
-41.04%
ROCE
7.58%
5.47%
12.64%
8.35%
1.07%
0.26%
-1.96%
4.88%
-67.68%
-4.53%
Fixed Asset Turnover
0.96
0.95
2.61
13.54
15.60
11.72
4.24
6.00
3.00
4.17
Receivable days
0.46
0.23
0.03
0.15
0.17
1.04
2.62
0.49
0.95
0.79
Inventory Days
171.86
175.15
76.65
82.49
77.01
101.00
137.91
0.00
146.44
168.89
Payable days
113.83
119.68
41.63
42.14
43.00
46.19
25.41
37.64
33.76
21.33
Cash Conversion Cycle
58.50
55.69
35.05
40.50
34.17
55.85
115.12
-37.15
113.63
148.35
Total Debt/Equity
0.21
0.20
0.12
0.25
0.32
0.26
0.21
0.21
-3.28
4.27
Interest Cover
0.62
0.53
1.26
2.79
0.41
0.13
-0.83
0.20
-5.41
-0.40

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.