Nifty

:

24924.70

Sensex

:

82429.90

916.70 (3.82%)
2975.43 (3.74%)

Login

Nifty
Sensex

:
:

24924.70
82429.90

916.70 (3.82%)
2975.43 (3.74%)

Vijay Textiles Ltd.

Textile

Rating :

N/A

BSE: 530151 | NSE: Not Listed

Watchlist

NSE BSE

10.45

12-May-2025

Open
High
Low
Previous Close

10
10.5
9.5
10.00

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

1129
11451
17.35
9.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19.13
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

221.04
N/A
0.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-17.26
-27.24
-19.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-29.46

PAT CAGR (%)

10 Years
5 Years
3 Years

2.01
32.50
26.90

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.70
0.72
0.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

91.01
147.03
274.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 3.09 -100.00% 2.24 3.10 -27.74% 2.25 4.18 -46.17% 3.05 3.96 -22.98%
Expenses 0.00 0.78 -100.00% 2.46 0.52 373.08% 3.31 4.51 -26.61% 8.12 2.62 209.92%
EBITDA 0.00 2.31 -100.00% -0.21 2.58 - -1.07 -0.34 - -5.07 1.34 -
EBIDTM 0.00% 74.89% -9.45% 83.12% -47.51% -8.02% -165.95% 33.80%
Other Income 0.00 0.18 -100.00% 0.02 0.18 -88.89% 0.07 0.19 -63.16% 0.03 0.32 -90.62%
Interest 0.00 2.21 -100.00% 2.21 2.19 0.91% 2.25 2.12 6.13% 2.16 0.60 260.00%
Depreciation 0.00 1.20 -100.00% 0.94 1.22 -22.95% 0.94 1.22 -22.95% 1.19 1.18 0.85%
PBT 0.00 -0.92 - -3.34 -0.64 - -4.19 -3.49 - -8.39 -0.12 -
Tax 0.00 -0.96 - 1.07 0.08 1,237.50% 0.00 -0.17 - 10.79 -0.57 -
PAT 0.00 0.04 -100.00% -4.41 -0.72 - -4.19 -3.32 - -19.18 0.45 -
PATM 0.00% 1.20% -196.57% -23.20% -186.17% -79.45% -627.96% 11.24%
EPS 0.00 0.02 -100.00% -2.41 -0.39 - -2.29 -1.81 - -10.48 0.24 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 10.63 13.42 25.73 25.93 25.21 65.81 94.85 110.29 115.96 107.90 89.26 Net Sales Growth -49.64% -47.84% -0.77% 2.86% -61.69% -30.62% -14.00% -4.89% 7.47% 20.88% Cost Of Goods Sold 7.72 6.63 10.89 11.56 18.78 26.72 42.64 52.52 62.53 56.72 59.82 Gross Profit 2.91 6.79 14.84 14.37 6.44 39.09 52.21 57.77 53.44 51.18 29.43 GP Margin 27.34% 50.60% 57.68% 55.42% 25.55% 59.40% 55.04% 52.38% 46.08% 47.43% 32.97% Total Expenditure 14.67 13.93 22.56 28.85 37.66 45.60 65.27 75.89 86.02 78.74 79.96 Power & Fuel Cost - 1.40 2.39 2.68 2.75 2.93 3.06 3.24 3.27 3.36 2.84 % Of Sales - 10.43% 9.29% 10.34% 10.91% 4.45% 3.23% 2.94% 2.82% 3.11% 3.18% Employee Cost - 2.67 4.48 4.97 5.15 6.17 6.22 6.37 5.93 4.99 4.89 % Of Sales - 19.90% 17.41% 19.17% 20.43% 9.38% 6.56% 5.78% 5.11% 4.62% 5.48% Manufacturing Exp. - 0.97 3.08 5.08 5.33 6.42 7.99 5.94 6.55 6.53 5.37 % Of Sales - 7.23% 11.97% 19.59% 21.14% 9.76% 8.42% 5.39% 5.65% 6.05% 6.02% General & Admin Exp. - 1.17 1.04 1.98 2.37 2.17 2.75 5.57 5.97 5.33 4.84 % Of Sales - 8.72% 4.04% 7.64% 9.40% 3.30% 2.90% 5.05% 5.15% 4.94% 5.42% Selling & Distn. Exp. - 0.05 0.16 0.27 0.47 0.94 2.39 2.08 1.61 1.55 1.82 % Of Sales - 0.37% 0.62% 1.04% 1.86% 1.43% 2.52% 1.89% 1.39% 1.44% 2.04% Miscellaneous Exp. - 1.06 0.53 2.31 2.81 0.25 0.23 0.16 0.16 0.27 1.82 % Of Sales - 7.90% 2.06% 8.91% 11.15% 0.38% 0.24% 0.15% 0.14% 0.25% 0.41% EBITDA -4.04 -0.51 3.17 -2.92 -12.45 20.21 29.58 34.40 29.94 29.16 9.30 EBITDA Margin -38.01% -3.80% 12.32% -11.26% -49.39% 30.71% 31.19% 31.19% 25.82% 27.03% 10.42% Other Income 0.30 0.57 0.54 7.15 0.12 0.49 1.05 1.42 3.53 0.63 0.34 Interest 8.83 8.67 7.74 14.65 16.64 17.75 21.90 22.10 21.83 20.22 20.41 Depreciation 4.27 4.83 5.03 6.00 6.59 7.59 6.59 7.01 7.42 8.50 8.80 PBT -16.84 -13.45 -9.06 -16.42 -35.56 -4.64 2.14 6.72 4.23 1.08 -19.57 Tax 10.90 10.08 -2.53 -4.91 -11.60 1.13 -0.87 -1.31 -0.34 0.07 -0.30 Tax Rate -64.73% -74.94% 27.92% 29.90% 32.62% -24.35% -40.65% -19.49% -8.04% 6.48% 1.53% PAT -27.74 -23.52 -6.53 -11.51 -23.96 -5.76 3.01 8.03 4.57 1.01 -19.27 PAT before Minority Interest -27.74 -23.52 -6.53 -11.51 -23.96 -5.76 3.01 8.03 4.57 1.01 -19.27 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 -260.96% -175.26% -25.38% -44.39% -95.04% -8.75% 3.17% 7.28% 3.94% 0.94% -21.59% PAT Growth 0.00% - - - - - -62.52% 75.71% 352.48% - EPS -15.16 -12.85 -3.57 -6.29 -13.09 -3.15 1.64 4.39 2.50 0.55 -10.53

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 45.16 68.45 74.88 86.25 118.62 124.37 69.15 61.26 105.64 101.87 Share Capital 18.31 18.31 18.31 18.31 15.29 15.29 13.13 13.13 64.26 61.50 Total Reserves 23.02 46.32 52.74 64.12 66.89 72.64 56.02 48.14 41.38 40.37 Non-Current Liabilities 156.38 142.97 145.38 121.31 133.29 126.04 173.27 162.75 114.51 110.54 Secured Loans 0.00 0.00 0.00 0.00 8.04 25.88 37.53 54.61 69.46 83.59 Unsecured Loans 152.92 148.42 146.69 116.27 106.60 92.51 89.12 58.59 35.40 17.38 Long Term Provisions 0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 142.27 131.18 123.76 150.46 132.07 121.78 112.37 113.71 96.52 90.97 Trade Payables 24.16 22.59 20.70 18.96 17.97 18.07 17.49 19.24 18.25 14.99 Other Current Liabilities 52.14 42.04 34.59 60.80 44.05 33.60 25.94 26.01 21.29 18.63 Short Term Borrowings 62.00 62.00 63.80 67.05 67.68 68.22 67.59 67.70 56.66 57.07 Short Term Provisions 3.98 4.54 4.68 3.66 2.37 1.89 1.35 0.75 0.31 0.28 Total Liabilities 343.81 342.60 344.02 358.02 383.98 372.19 354.79 337.72 316.67 303.38 Net Block 47.27 51.65 57.02 70.28 77.45 70.29 75.56 80.05 85.89 88.91 Gross Block 132.80 132.69 133.92 153.46 155.09 140.38 139.05 137.24 136.15 130.81 Accumulated Depreciation 85.54 81.04 76.90 83.19 77.64 70.08 63.50 57.19 50.27 41.91 Non Current Assets 49.48 54.09 59.37 72.68 80.06 72.69 77.94 82.43 88.16 91.94 Capital Work in Progress 0.00 0.29 0.19 0.00 0.21 0.00 0.00 0.00 0.00 0.69 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.21 2.16 2.16 2.40 2.40 2.40 2.39 2.38 2.27 2.35 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 294.34 288.50 284.65 285.35 303.92 299.50 276.84 255.30 228.50 211.44 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 104.27 103.62 110.25 113.92 127.53 139.81 130.99 110.22 90.46 86.49 Sundry Debtors 152.28 156.88 152.82 154.06 160.03 141.85 122.28 119.25 114.71 95.37 Cash & Bank 12.06 7.43 1.44 0.84 0.16 0.23 0.26 0.40 0.68 5.77 Other Current Assets 25.72 15.05 15.45 15.57 16.21 17.62 23.30 25.43 22.64 23.82 Short Term Loans & Adv. 10.70 5.52 4.71 0.97 0.50 1.92 2.35 4.55 2.01 2.22 Net Current Assets 152.06 157.33 160.89 134.89 171.85 177.72 164.47 141.59 131.98 120.47 Total Assets 343.82 342.59 344.02 358.03 383.98 372.19 354.78 337.73 316.66 303.38

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 5.83 9.91 -16.00 26.10 22.43 7.15 11.70 10.67 13.53 0.54 PBT -13.45 -9.06 -16.42 -35.56 -4.64 2.14 6.72 4.23 1.08 -19.57 Adjustment 13.19 12.36 16.06 23.39 25.31 28.02 27.97 28.12 28.56 28.94 Changes in Working Capital 6.08 6.61 -15.43 38.70 1.76 -22.78 -22.98 -21.69 -16.10 -8.83 Cash after chg. in Working capital 5.83 9.91 -15.79 26.53 22.43 7.38 11.70 10.67 13.54 0.54 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.21 -0.43 0.00 -0.23 0.00 0.00 0.00 0.00 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 0.04 0.21 9.35 0.29 -0.39 -1.29 -2.45 -1.50 -4.69 -0.64 Net Fixed Assets 0.18 1.13 19.35 1.84 -14.92 -1.33 -1.81 -1.09 -4.65 1.10 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.14 -0.92 -10.00 -1.55 14.53 0.04 -0.64 -0.41 -0.04 -1.74 Cash from Financing Activity -1.24 -4.12 7.25 -25.71 -22.11 -5.90 -9.39 -9.46 -13.93 5.48 Net Cash Inflow / Outflow 4.63 5.99 0.60 0.68 -0.07 -0.03 -0.13 -0.29 -5.08 5.38 Opening Cash & Equivalents 7.43 1.44 0.84 0.16 0.23 0.26 0.40 0.68 5.77 0.38 Closing Cash & Equivalent 12.06 7.43 1.44 0.84 0.16 0.23 0.26 0.40 0.68 5.77

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 22.58 35.30 38.81 45.03 53.75 57.51 52.69 46.68 45.98 45.10 ROA -6.85% -1.90% -3.28% -6.46% -1.52% 0.83% 2.32% 1.40% 0.32% -6.34% ROE -44.40% -9.62% -15.01% -29.11% -6.77% 3.84% 12.31% 8.01% 1.92% -31.19% ROCE -1.70% -0.45% -0.59% -6.10% 4.04% 7.91% 10.66% 9.59% 7.67% 0.31% Fixed Asset Turnover 0.10 0.19 0.18 0.16 0.45 0.68 0.80 0.85 0.81 0.69 Receivable days 4203.32 2195.12 2159.31 2273.72 837.14 508.21 399.65 368.19 355.31 349.31 Inventory Days 2826.36 1515.82 1577.30 1747.89 741.36 521.03 399.14 315.84 299.28 388.70 Payable days 1286.91 725.71 626.02 358.98 246.20 -136.03 67.98 63.20 69.95 83.31 Cash Conversion Cycle 5742.78 2985.24 3110.59 3662.62 1332.30 1165.27 730.81 620.84 584.64 654.70 Total Debt/Equity 5.45 3.42 3.11 2.59 2.46 2.32 3.05 3.26 1.68 1.67 Interest Cover -0.55 -0.17 -0.12 -1.14 0.74 1.10 1.30 1.19 1.05 0.04

Top Investors:

investor education and protection fund (iepf)

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