Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Retailing

Rating :
57/99

BSE: 532867 | NSE: V2RETAIL

165.30
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  165.05
  •  172.25
  •  163.10
  •  167.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20367
  •  34.36
  •  202.70
  •  44.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 562.78
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 593.99
  • N/A
  • 2.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.56%
  • 3.45%
  • 31.81%
  • FII
  • DII
  • Others
  • 6.42%
  • 0.18%
  • 4.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.92
  • 2.67
  • -10.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.13
  • 0.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.39
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.07
  • 46.36
  • 20.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.35
  • 0.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.41
  • 22.40
  • 13.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
82.55
36.98
123.23%
189.32
129.17
46.57%
227.36
0.00
0
85.00
0.00
0
Expenses
81.76
37.31
119.14%
186.87
126.28
47.98%
185.06
0.00
0
80.88
0.00
0
EBITDA
0.78
-0.33
-
2.45
2.88
-14.93%
42.30
0.00
0
4.12
0.00
0
EBIDTM
0.95%
-0.89%
1.29%
2.23%
18.60%
0.00%
4.85%
0.00%
Other Income
9.15
7.73
18.37%
8.41
0.77
992.21%
1.29
0.00
0
5.54
0.00
0
Interest
9.01
7.13
26.37%
8.98
7.28
23.35%
8.24
0.00
0
6.94
0.00
0
Depreciation
15.35
12.52
22.60%
14.64
12.44
17.68%
15.35
0.00
0
13.00
0.00
0
PBT
-14.42
-12.25
-
-12.76
-16.08
-
20.00
0.00
0
-10.28
0.00
-
Tax
-3.11
-2.94
-
-2.50
-3.99
-
5.11
0.00
0
-2.13
0.00
-
PAT
-11.31
-9.31
-
-10.27
-12.08
-
14.88
0.00
0
-8.15
0.00
-
PATM
-13.70%
-25.18%
-5.42%
-9.36%
6.55%
0.00%
-9.59%
0.00%
EPS
-3.32
-2.73
-
-3.01
-3.54
-
4.36
0.00
0
-2.39
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
538.65
701.23
298.32
237.82
109.99
42.46
1,128.25
1,105.46
1,323.23
1,005.31
Net Sales Growth
-
-23.18%
135.06%
25.44%
116.22%
159.04%
-96.24%
2.06%
-16.46%
31.62%
 
Cost Of Goods Sold
-
357.88
505.00
205.37
172.18
78.99
31.34
833.15
1,258.52
913.68
561.61
Gross Profit
-
180.77
196.23
92.95
65.64
31.01
11.13
295.10
-153.06
409.55
443.70
GP Margin
-
33.56%
27.98%
31.16%
27.60%
28.19%
26.21%
26.16%
-13.85%
30.95%
44.14%
Total Expenditure
-
488.73
623.81
269.99
232.86
108.96
50.48
1,182.24
1,566.06
1,323.15
883.30
Power & Fuel Cost
-
14.83
19.90
5.04
4.72
1.74
1.05
34.84
38.31
47.67
29.72
% Of Sales
-
2.75%
2.84%
1.69%
1.98%
1.58%
2.47%
3.09%
3.47%
3.60%
2.96%
Employee Cost
-
50.68
62.93
18.35
15.92
8.27
5.18
79.50
88.55
121.41
71.30
% Of Sales
-
9.41%
8.97%
6.15%
6.69%
7.52%
12.20%
7.05%
8.01%
9.18%
7.09%
Manufacturing Exp.
-
27.90
9.39
1.14
0.82
0.86
0.78
24.21
26.37
51.07
42.89
% Of Sales
-
5.18%
1.34%
0.38%
0.34%
0.78%
1.84%
2.15%
2.39%
3.86%
4.27%
General & Admin Exp.
-
15.87
11.75
21.31
22.35
11.74
7.66
120.88
131.45
155.06
94.94
% Of Sales
-
2.95%
1.68%
7.14%
9.40%
10.67%
18.04%
10.71%
11.89%
11.72%
9.44%
Selling & Distn. Exp.
-
18.95
14.31
18.78
16.50
7.36
4.32
86.47
19.19
34.14
82.83
% Of Sales
-
3.52%
2.04%
6.30%
6.94%
6.69%
10.17%
7.66%
1.74%
2.58%
8.24%
Miscellaneous Exp.
-
2.61
0.52
0.00
0.37
0.00
0.15
3.19
3.69
0.11
82.83
% Of Sales
-
0.48%
0.07%
0%
0.16%
0%
0.35%
0.28%
0.33%
0.01%
0%
EBITDA
-
49.92
77.42
28.33
4.96
1.03
-8.02
-53.99
-460.60
0.08
122.01
EBITDA Margin
-
9.27%
11.04%
9.50%
2.09%
0.94%
-18.89%
-4.79%
-41.67%
0.01%
12.14%
Other Income
-
22.97
2.48
2.54
2.21
2.11
3.74
109.82
13.03
9.48
7.76
Interest
-
32.67
32.79
10.33
8.95
6.82
8.33
109.26
91.38
98.36
38.99
Depreciation
-
55.51
50.98
2.09
3.48
2.27
2.60
33.73
46.57
48.81
27.60
PBT
-
-15.29
-3.87
18.45
-5.26
-5.95
-15.21
-87.16
-585.53
-137.60
63.19
Tax
-
-2.45
-0.11
8.69
-0.76
-1.88
15.58
-21.94
-223.93
-45.88
22.55
Tax Rate
-
16.02%
-1.27%
47.10%
14.45%
31.60%
-102.43%
25.17%
38.24%
33.34%
35.69%
PAT
-
-12.84
8.78
9.75
-4.50
-4.07
-30.85
-65.22
-361.81
-91.72
40.64
PAT before Minority Interest
-
-12.84
8.78
9.75
-4.50
-4.07
-30.79
-65.22
-361.60
-91.72
40.64
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
-0.06
0.00
-0.21
0.00
0.00
PAT Margin
-
-2.38%
1.25%
3.27%
-1.89%
-3.70%
-72.66%
-5.78%
-32.73%
-6.93%
4.04%
PAT Growth
-
-
-9.95%
-
-
-
-
-
-
-
 
EPS
-
-3.73
2.55
2.83
-1.31
-1.18
-8.97
-18.96
-105.18
-26.66
11.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
268.69
279.17
274.26
262.43
269.52
274.73
307.25
-232.77
177.27
271.16
Share Capital
34.10
34.10
23.58
22.40
22.40
22.40
22.40
22.40
22.40
22.40
Total Reserves
230.81
243.67
249.99
240.03
247.12
252.33
283.87
-256.14
154.87
248.76
Non-Current Liabilities
288.31
256.56
-239.37
-228.25
-238.77
-251.51
-279.06
503.54
706.01
535.00
Secured Loans
0.12
4.94
0.00
0.00
0.00
0.00
0.00
381.69
372.07
448.90
Unsecured Loans
0.00
0.00
15.59
37.72
31.56
17.00
5.54
384.55
378.74
83.90
Long Term Provisions
2.80
2.39
6.96
4.65
0.13
0.05
0.04
0.00
0.00
0.00
Current Liabilities
231.86
163.14
107.49
80.12
65.99
50.25
60.89
246.21
193.81
156.67
Trade Payables
131.54
103.25
35.22
28.20
24.67
7.80
0.74
179.19
94.33
48.13
Other Current Liabilities
48.39
30.37
71.80
51.16
40.78
42.06
60.14
61.33
53.64
65.52
Short Term Borrowings
49.75
27.59
0.00
0.13
0.13
0.34
0.00
0.00
0.00
0.00
Short Term Provisions
2.19
1.93
0.47
0.63
0.42
0.05
0.02
5.70
45.84
43.02
Total Liabilities
788.86
698.87
142.38
114.30
96.74
73.47
89.08
516.98
1,077.32
962.96
Net Block
394.94
338.79
18.25
14.33
8.58
6.54
10.45
221.58
270.54
208.93
Gross Block
624.19
512.52
24.64
19.43
11.06
7.72
12.31
363.77
372.61
262.30
Accumulated Depreciation
229.24
173.73
6.39
5.10
2.48
1.18
1.86
142.19
102.07
53.37
Non Current Assets
426.08
391.02
55.32
52.31
46.71
43.74
43.83
221.58
276.80
229.44
Capital Work in Progress
4.62
4.11
1.16
0.04
1.25
0.07
0.06
0.00
6.26
20.51
Non Current Investment
0.00
0.00
30.39
31.19
32.05
32.96
29.96
0.00
0.00
0.00
Long Term Loans & Adv.
26.23
25.29
4.63
5.83
3.97
3.26
2.71
0.00
0.00
0.00
Other Non Current Assets
0.28
22.83
0.89
0.92
0.86
0.90
0.65
0.00
0.00
0.00
Current Assets
362.78
307.85
87.06
61.99
50.03
29.73
45.25
295.40
799.21
733.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
301.77
215.18
79.32
55.52
44.83
16.04
0.00
219.96
667.08
557.47
Sundry Debtors
0.66
0.01
0.13
0.12
0.10
0.52
0.08
2.92
2.86
0.00
Cash & Bank
22.60
67.53
1.12
2.15
1.81
10.26
43.34
11.13
15.19
55.00
Other Current Assets
37.76
0.56
0.02
0.01
3.29
2.91
1.83
61.40
114.08
120.94
Short Term Loans & Adv.
36.73
24.57
6.47
4.20
3.27
0.62
0.68
61.40
114.08
120.94
Net Current Assets
130.92
144.72
-20.43
-18.13
-15.96
-20.52
-15.64
49.19
605.40
576.74
Total Assets
788.86
698.87
142.38
114.30
96.74
73.47
89.08
516.98
1,077.31
962.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
3.37
74.10
34.94
11.79
-11.90
-38.35
88.08
56.79
-65.21
-197.59
PBT
-15.29
8.67
18.45
-5.26
-7.16
-19.23
-184.09
-585.74
-137.60
63.19
Adjustment
71.04
67.15
11.56
11.31
8.68
9.63
234.07
109.55
152.33
77.90
Changes in Working Capital
-52.16
-1.43
4.94
5.16
-13.43
-28.75
38.11
533.06
-72.20
-314.58
Cash after chg. in Working capital
3.59
74.39
34.94
11.20
-11.90
-38.35
88.09
56.88
-57.47
-173.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.22
-0.29
0.00
0.59
0.00
0.00
-0.01
-0.08
-7.74
-24.09
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
-20.30
6.54
-6.17
-7.13
-4.47
-0.74
56.36
5.25
-108.25
-114.58
Net Fixed Assets
-107.26
-481.04
-6.33
-7.16
-4.52
4.52
351.39
15.09
-95.98
Net Investments
0.00
15.39
1.00
0.87
0.91
-2.83
-29.96
-0.12
-0.13
Others
86.96
472.19
-0.84
-0.84
-0.86
-2.43
-265.07
-9.72
-12.14
Cash from Financing Activity
-21.64
-28.43
-29.80
-4.34
7.93
6.01
-111.13
-66.10
132.88
356.37
Net Cash Inflow / Outflow
-38.56
52.21
-1.02
0.32
-8.44
-33.08
33.31
-4.06
-40.58
44.21
Opening Cash & Equivalents
60.49
8.29
2.15
1.83
10.26
43.34
10.02
15.19
55.77
10.79
Closing Cash & Equivalent
21.93
60.49
1.12
2.15
1.81
10.26
43.34
11.13
15.19
55.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
77.68
81.45
116.03
117.16
120.33
122.65
136.74
-104.36
78.56
121.01
ROA
-1.73%
2.09%
7.60%
-4.27%
-4.78%
-37.88%
-21.52%
-45.36%
-8.99%
4.22%
ROE
-4.73%
3.19%
3.64%
-1.69%
-1.50%
-10.60%
-179.85%
0.00%
-41.04%
14.99%
ROCE
5.47%
12.64%
8.35%
1.07%
0.26%
-1.96%
4.88%
-67.68%
-4.53%
12.71%
Fixed Asset Turnover
0.95
2.61
13.54
15.60
11.72
4.24
6.00
3.00
4.17
3.83
Receivable days
0.23
0.03
0.15
0.17
1.04
2.62
0.49
0.95
0.79
0.00
Inventory Days
175.15
76.65
82.49
77.01
101.00
137.91
0.00
146.44
168.89
202.40
Payable days
69.88
41.63
42.14
43.00
46.19
25.41
37.64
33.76
21.33
13.02
Cash Conversion Cycle
105.50
35.05
40.50
34.17
55.85
115.12
-37.15
113.63
148.35
189.38
Total Debt/Equity
0.20
0.12
0.25
0.32
0.26
0.21
0.21
-3.28
4.27
1.97
Interest Cover
0.53
1.26
2.79
0.41
0.13
-0.83
0.20
-5.41
-0.40
2.62

News Update:


  • V2 Retail opens new retail store in Bihar
    5th Oct 2021, 14:08 PM

    Currently 97 Retail stores of the company are operational

    Read More
  • V2 Retail opens new retail store in Odisha
    9th Sep 2021, 09:35 AM

    The company currently has 96 operational stores spread across 15 states and 84 cities with a total retail area in excess of 10.0 lac sq. ft

    Read More
  • V2 Retail’s consolidated net loss widens to Rs 11 crore in Q1
    17th Aug 2021, 12:31 PM

    Total income of the company reported 2- fold jump at Rs 91.69 crore for Q1FY22

    Read More
  • V2 Retail opens new retail store at Uttar Pradesh
    10th Aug 2021, 11:00 AM

    Earlier, the company had opened one new retail store located at Dehradun

    Read More
  • V2 Retail opens new retail store at Dehradun
    27th Jul 2021, 15:01 PM

    Therefore, currently 94 Retail stores of the Company are operational

    Read More

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.