Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

VIP Clothing Ltd.

Textile

Rating :

51/99

BSE: 532613 | NSE: VIPCLOTHNG

Watchlist

NSE BSE

24.60

20-May-2022

Open
High
Low
Previous Close

24.40
24.85
24.05
23.90

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

36844
9.00
33.95
13.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

201.12
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

281.91
N/A
1.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-4.21
-9.18
-11.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-15.64
-27.23
-5.29

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-32.31
-44.64

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.92
0.92
0.92

EV:EBITDA (Average)

8 Years
5 Years
3 Years

176.78
96.03
131.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 49.80 41.51 19.97% 59.86 42.18 41.92% 23.40 17.65 32.58% 41.72 30.55 36.56%
Expenses 51.26 39.94 28.34% 54.11 39.95 35.44% 26.03 19.46 33.76% 40.73 34.03 19.69%
EBITDA -1.45 1.57 - 5.75 2.23 157.85% -2.63 -1.81 - 0.99 -3.49 -
EBIDTM -2.92% 3.78% 9.60% 5.28% -11.24% -10.26% 2.36% -11.42%
Other Income 1.44 0.27 433.33% 0.92 0.82 12.20% 0.64 0.12 433.33% 0.85 0.51 66.67%
Interest 2.49 2.81 -11.39% 2.20 2.62 -16.03% 2.24 2.78 -19.42% 2.70 3.16 -14.56%
Depreciation 0.97 0.99 -2.02% 0.98 0.99 -1.01% 0.93 1.01 -7.92% 0.94 1.78 -47.19%
PBT -3.48 -1.96 - 3.49 -0.56 - -5.15 -5.47 - -1.80 -7.92 -
Tax -1.07 -6.55 - 1.33 -0.25 - -1.10 -0.33 - -1.62 5.10 -
PAT -2.41 4.58 - 2.16 -0.31 - -4.06 -5.13 - -0.19 -13.01 -
PATM -4.83% 11.04% 3.61% -0.73% -17.35% -29.10% -0.45% -42.60%
EPS -0.29 0.55 - 0.26 -0.04 - -0.49 -0.62 - -0.02 -1.58 -

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 174.78 143.05 172.76 207.46 222.38 231.50 194.46 261.10 257.42 249.47 219.90 Net Sales Growth 32.52% -17.20% -16.73% -6.71% -3.94% 19.05% -25.52% 1.43% 3.19% 13.45% Cost Of Goods Sold 102.11 83.40 112.58 121.95 128.82 141.16 115.06 155.82 160.57 147.48 124.65 Gross Profit 72.67 59.65 60.18 85.52 93.56 90.34 79.40 105.28 96.84 101.99 95.24 GP Margin 41.58% 41.70% 34.83% 41.22% 42.07% 39.02% 40.83% 40.32% 37.62% 40.88% 43.31% Total Expenditure 172.13 140.23 188.38 203.76 211.96 217.68 195.96 233.26 234.48 233.20 204.45 Power & Fuel Cost - 0.65 0.97 0.99 1.00 1.02 1.39 2.66 2.95 2.89 1.53 % Of Sales - 0.45% 0.56% 0.48% 0.45% 0.44% 0.71% 1.02% 1.15% 1.16% 0.70% Employee Cost - 17.15 21.49 21.10 18.28 17.00 15.70 16.52 15.69 14.40 12.89 % Of Sales - 11.99% 12.44% 10.17% 8.22% 7.34% 8.07% 6.33% 6.10% 5.77% 5.86% Manufacturing Exp. - 19.80 28.22 31.32 33.11 28.98 30.63 34.09 30.80 35.35 39.75 % Of Sales - 13.84% 16.33% 15.10% 14.89% 12.52% 15.75% 13.06% 11.96% 14.17% 18.08% General & Admin Exp. - 5.98 9.24 11.72 10.41 9.00 8.94 10.80 10.25 9.15 7.10 % Of Sales - 4.18% 5.35% 5.65% 4.68% 3.89% 4.60% 4.14% 3.98% 3.67% 3.23% Selling & Distn. Exp. - 10.05 12.55 15.71 19.48 14.76 18.89 9.71 11.20 21.64 9.87 % Of Sales - 7.03% 7.26% 7.57% 8.76% 6.38% 9.71% 3.72% 4.35% 8.67% 4.49% Miscellaneous Exp. - 3.20 3.33 0.97 0.87 5.75 5.35 3.67 3.02 2.29 9.87 % Of Sales - 2.24% 1.93% 0.47% 0.39% 2.48% 2.75% 1.41% 1.17% 0.92% 3.93% EBITDA 2.66 2.82 -15.62 3.70 10.42 13.82 -1.50 27.84 22.94 16.27 15.45 EBITDA Margin 1.52% 1.97% -9.04% 1.78% 4.69% 5.97% -0.77% 10.66% 8.91% 6.52% 7.03% Other Income 3.85 2.07 2.77 1.97 1.28 1.20 0.58 0.50 1.33 5.44 3.27 Interest 9.63 10.75 10.50 8.87 10.93 12.19 12.60 12.54 12.70 13.92 14.91 Depreciation 3.82 3.93 4.24 3.31 3.35 3.36 3.87 4.91 3.51 3.40 3.52 PBT -6.94 -9.79 -27.58 -6.51 -2.59 -0.53 -17.38 10.89 8.06 4.39 0.29 Tax -2.46 -8.75 -12.63 -0.32 0.46 -0.35 0.46 3.90 2.73 1.54 1.52 Tax Rate 35.45% 89.38% 45.79% 4.92% -17.62% 4.52% -4.86% 35.81% 33.87% 35.08% 24.68% PAT -4.50 -1.05 -14.95 -6.19 -3.07 -7.39 -9.93 6.99 5.33 2.85 4.64 PAT before Minority Interest -4.50 -1.05 -14.95 -6.19 -3.07 -7.39 -9.93 6.99 5.33 2.85 4.64 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 -2.57% -0.73% -8.65% -2.98% -1.38% -3.19% -5.11% 2.68% 2.07% 1.14% 2.11% PAT Growth 0.00% - - - - - - 31.14% 87.02% -38.58% EPS -0.54 -0.13 -1.81 -0.75 -0.37 -0.89 -1.20 0.85 0.65 0.35 0.56

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 135.05 136.59 151.79 194.64 156.23 93.33 99.42 102.77 99.61 99.29 Share Capital 16.52 16.52 16.52 16.52 13.22 13.22 16.57 24.46 24.46 24.46 Total Reserves 118.53 120.07 135.27 177.81 143.01 80.12 79.44 78.30 75.14 74.82 Non-Current Liabilities 22.49 28.11 41.89 60.48 60.31 16.96 16.31 16.54 16.11 15.57 Secured Loans 3.13 0.15 0.22 0.31 0.42 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.98 1.03 0.85 0.90 0.56 0.00 0.00 0.00 0.00 0.00 Current Liabilities 112.60 107.60 108.71 108.47 124.45 133.04 138.84 127.38 137.38 106.34 Trade Payables 21.35 20.75 20.75 24.09 22.68 34.02 31.69 33.16 31.78 18.19 Other Current Liabilities 3.98 4.22 2.98 2.46 5.61 4.79 6.17 5.84 3.89 2.49 Short Term Borrowings 85.46 78.58 82.46 79.79 94.24 93.97 94.26 83.03 98.76 82.53 Short Term Provisions 1.80 4.05 2.52 2.12 1.92 0.26 6.73 5.34 2.95 3.13 Total Liabilities 270.14 272.30 302.39 363.59 340.99 243.33 254.57 246.69 253.10 221.20 Net Block 106.53 109.23 108.52 166.03 171.10 61.53 66.58 71.75 69.44 70.33 Gross Block 136.17 135.67 130.86 185.09 188.51 99.94 103.37 101.25 96.31 94.54 Accumulated Depreciation 29.64 26.44 22.34 19.06 17.40 38.41 36.79 29.49 26.87 24.21 Non Current Assets 107.88 110.60 109.90 167.66 172.70 69.03 83.51 86.90 84.58 79.81 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.15 1.85 0.03 0.03 0.00 Non Current Investment 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1.34 1.37 1.37 1.61 1.59 2.68 4.45 4.81 5.46 5.83 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 4.66 10.63 10.29 9.64 3.64 Current Assets 162.27 161.70 192.49 195.93 168.28 174.30 171.06 159.79 168.52 141.39 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 76.68 92.37 111.70 113.49 103.32 115.56 92.34 100.09 107.63 91.77 Sundry Debtors 60.36 48.62 60.44 65.17 52.85 55.04 75.62 56.47 56.68 47.01 Cash & Bank 7.93 4.47 5.72 5.11 3.99 2.91 2.54 2.72 3.73 2.42 Other Current Assets 17.28 14.69 12.79 9.78 8.12 0.79 0.56 0.51 0.47 0.18 Short Term Loans & Adv. 1.52 1.56 1.85 2.38 2.63 0.00 0.00 0.00 0.00 0.00 Net Current Assets 49.67 54.11 83.78 87.46 43.84 41.26 32.22 32.41 31.14 35.05 Total Assets 270.15 272.30 302.39 363.59 340.98 243.33 254.57 246.69 253.10 221.20

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 5.80 14.29 6.93 -16.64 10.23 9.97 12.31 34.80 4.81 22.04 PBT -9.79 -27.58 -6.51 -2.59 -0.53 -17.38 10.89 8.06 4.39 0.29 Adjustment 14.57 9.24 11.04 13.19 15.01 16.43 15.56 14.01 15.06 16.37 Changes in Working Capital 1.10 32.75 2.46 -27.65 3.07 4.48 -12.87 11.49 -16.20 1.01 Cash after chg. in Working capital 5.88 14.41 7.00 -17.05 17.55 3.52 13.58 33.56 3.25 17.67 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.08 -0.12 -0.06 0.43 -0.11 -2.82 -2.68 0.00 0.51 -2.47 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 -0.02 -7.21 9.27 1.41 1.24 1.05 6.84 Cash From Investing Activity -1.23 3.10 -0.68 2.87 11.80 1.57 -4.14 -4.87 -2.97 7.57 Net Fixed Assets -0.50 -4.81 54.23 3.42 -88.42 5.13 -3.94 -4.94 -1.80 48.26 Net Investments 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.73 7.90 -54.91 -0.55 100.22 -3.56 -0.20 0.07 -1.17 -40.69 Cash from Financing Activity -2.14 -15.59 -6.24 14.88 -20.98 -11.17 -8.34 -30.95 -0.53 -28.56 Net Cash Inflow / Outflow 2.42 1.80 0.01 1.12 1.06 0.37 -0.18 -1.02 1.31 1.05 Opening Cash & Equivalents 1.82 0.02 0.01 3.99 2.93 2.54 2.72 3.73 2.42 1.37 Closing Cash & Equivalent 4.24 1.82 0.02 5.11 3.99 2.91 2.54 2.72 3.73 2.42

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 16.35 16.54 18.38 23.53 20.86 12.46 12.88 12.72 12.28 12.23 ROA -0.39% -5.20% -1.86% -0.87% -2.53% -3.99% 2.79% 2.13% 1.20% 1.96% ROE -0.77% -10.37% -3.58% -1.75% -5.92% -10.71% 7.64% 5.96% 3.25% 5.35% ROCE 0.43% -7.59% 0.93% 3.16% 2.02% 1.64% 12.34% 10.80% 9.62% 11.09% Fixed Asset Turnover 1.05 1.30 1.31 1.19 1.61 1.91 2.55 2.61 2.77 2.01 Receivable days 139.03 115.20 110.49 96.86 85.05 122.62 92.33 80.22 71.64 76.45 Inventory Days 215.67 215.57 198.09 177.93 172.55 195.11 134.50 147.27 137.76 154.25 Payable days 92.13 67.28 42.01 39.30 41.64 37.74 36.85 39.10 25.05 27.37 Cash Conversion Cycle 262.57 263.49 266.57 235.48 215.97 280.00 189.99 188.39 184.35 203.33 Total Debt/Equity 0.66 0.58 0.55 0.41 0.62 1.01 0.98 0.81 0.99 0.83 Interest Cover 0.09 -1.63 0.27 0.76 0.36 0.25 1.87 1.63 1.32 1.41

Top Investors:

mukesh gobindram kimtani

mukesh gobindram kimtani

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