Nifty
Sensex
:
:
8518.45
29224.32
-141.80 (-1.64%)
-591.27 (-1.98%)

Textile

Rating :
53/99

BSE: 502986 | NSE: VTL

661.60
27-Mar-2020
  • Open
  • High
  • Low
  • Previous Close
  •  707.00
  •  719.80
  •  640.00
  •  661.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14475
  •  97.01
  •  1155.00
  •  640.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,869.00
  • 6.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,102.81
  • 2.60%
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.21%
  • 0.89%
  • 8.35%
  • FII
  • DII
  • Others
  • 7.51%
  • 19.93%
  • 1.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.46
  • 0.27
  • 4.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.41
  • 1.41
  • -0.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.58
  • 12.30
  • -8.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 10.08
  • 9.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.37
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.91
  • 6.50
  • 6.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1825
1729
6%
1664
1685
-1%
1650
1700
-3%
1763
1510
17%
Expenses
1613
1422
13%
1414
1354
4%
1400
1408
-1%
1500
1250
20%
EBITDA
212
307
-31%
250
331
-25%
251
292
-14%
263
259
2%
EBIDTM
12%
18%
15%
20%
15%
17%
15%
17%
Other Income
70
60
16%
30
42
-29%
33
27
20%
93
61
52%
Interest
29
27
10%
34
29
16%
37
34
10%
30
35
-15%
Depreciation
86
63
37%
83
62
33%
76
62
23%
67
63
7%
PBT
166
278
-40%
163
282
-42%
170
224
-24%
259
223
16%
Tax
-32
87
-
46
86
-47%
52
66
-22%
79
62
28%
PAT
198
191
4%
118
196
-40%
118
158
-25%
180
161
12%
PATM
11%
11%
7%
12%
7%
9%
10%
11%
EPS
35.25
34.69
2%
20.63
34.80
-41%
20.55
28.19
-27%
31.76
29.01
9%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
6,902.65
6,877.92
6,242.42
5,997.45
5,859.61
6,785.96
6,166.43
4,973.62
4,648.79
4,418.49
3,350.67
Net Sales Growth
4.20%
10.18%
4.08%
2.35%
-13.65%
10.05%
23.98%
6.99%
5.21%
31.87%
 
Cost Of Goods Sold
3,701.89
3,595.73
3,404.56
2,930.37
2,827.13
3,490.31
2,702.86
2,316.23
2,652.96
1,962.74
1,505.12
Gross Profit
3,200.76
3,282.19
2,837.86
3,067.08
3,032.48
3,295.65
3,463.57
2,657.39
1,995.83
2,455.74
1,845.55
GP Margin
46.37%
47.72%
45.46%
51.14%
51.75%
48.57%
56.17%
53.43%
42.93%
55.58%
55.08%
Total Expenditure
5,926.95
5,684.45
5,339.46
4,798.15
4,683.30
5,672.94
4,706.14
3,997.44
4,024.92
3,325.10
2,645.66
Power & Fuel Cost
-
709.14
627.09
596.13
643.76
716.03
648.70
558.70
460.44
457.03
414.14
% Of Sales
-
10.31%
10.05%
9.94%
10.99%
10.55%
10.52%
11.23%
9.90%
10.34%
12.36%
Employee Cost
-
550.23
506.26
478.85
433.79
448.37
408.84
349.40
292.47
273.63
215.64
% Of Sales
-
8.00%
8.11%
7.98%
7.40%
6.61%
6.63%
7.03%
6.29%
6.19%
6.44%
Manufacturing Exp.
-
514.78
500.35
513.23
493.17
593.56
541.51
437.09
360.29
367.85
344.21
% Of Sales
-
7.48%
8.02%
8.56%
8.42%
8.75%
8.78%
8.79%
7.75%
8.33%
10.27%
General & Admin Exp.
-
15.21
15.09
14.67
14.42
18.37
18.03
15.12
13.85
11.79
33.17
% Of Sales
-
0.22%
0.24%
0.24%
0.25%
0.27%
0.29%
0.30%
0.30%
0.27%
0.99%
Selling & Distn. Exp.
-
168.28
158.62
145.14
149.24
237.04
203.56
177.59
163.72
149.65
118.61
% Of Sales
-
2.45%
2.54%
2.42%
2.55%
3.49%
3.30%
3.57%
3.52%
3.39%
3.54%
Miscellaneous Exp.
-
131.08
127.49
119.76
121.78
169.27
182.64
143.31
81.20
102.40
118.61
% Of Sales
-
1.91%
2.04%
2.00%
2.08%
2.49%
2.96%
2.88%
1.75%
2.32%
0.44%
EBITDA
975.70
1,193.47
902.96
1,199.30
1,176.31
1,113.02
1,460.29
976.18
623.87
1,093.39
705.01
EBITDA Margin
14.14%
17.35%
14.46%
20.00%
20.07%
16.40%
23.68%
19.63%
13.42%
24.75%
21.04%
Other Income
226.00
223.01
197.35
553.86
147.11
166.24
98.98
49.01
57.93
34.11
85.29
Interest
130.53
119.65
118.19
128.68
125.48
124.87
176.19
177.09
173.62
107.73
122.34
Depreciation
312.20
254.02
240.00
343.40
374.25
532.21
335.48
295.31
273.52
264.67
256.64
PBT
758.97
1,042.81
742.12
1,281.08
823.68
622.17
1,047.61
552.78
234.66
755.10
411.32
Tax
144.66
318.19
167.19
323.67
247.44
176.52
282.10
168.22
66.31
187.58
108.95
Tax Rate
19.06%
30.51%
22.53%
25.27%
30.04%
28.37%
26.93%
30.43%
28.26%
24.84%
26.49%
PAT
614.31
714.79
563.68
944.55
566.76
400.21
718.35
356.38
141.36
525.26
261.47
PAT before Minority Interest
601.39
724.62
574.93
957.41
576.24
445.65
765.52
384.56
168.35
567.52
302.38
Minority Interest
-12.92
-9.83
-11.25
-12.86
-9.48
-45.44
-47.17
-28.18
-26.99
-42.26
-40.91
PAT Margin
8.90%
10.39%
9.03%
15.75%
9.67%
5.90%
11.65%
7.17%
3.04%
11.89%
7.80%
PAT Growth
-12.89%
27%
-40%
67%
42%
-44%
102%
152%
-73%
101%
 
Unadjusted EPS
108.19
129.45
106.56
163.11
100.89
64.02
114.90
57.00
22.61
80.31
46.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
5,591.48
4,953.70
4,273.23
3,999.89
3,375.28
3,132.02
2,506.48
2,206.65
2,264.17
1,604.18
Share Capital
56.48
56.43
54.91
60.92
62.52
62.52
62.52
62.52
62.52
56.64
Total Reserves
5,518.64
4,886.15
4,218.32
3,938.97
3,312.77
3,069.50
2,443.96
2,144.14
2,201.65
1,547.55
Non-Current Liabilities
1,449.61
1,495.91
1,029.60
1,304.51
2,940.29
3,166.72
10,170.19
2,936.97
2,161.46
2,871.71
Secured Loans
1,088.79
1,209.77
742.70
1,039.72
1,418.32
2,055.16
2,099.55
2,043.57
1,921.18
2,346.50
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
296.55
Long Term Provisions
12.36
7.69
9.69
6.36
1,284.07
806.61
7,804.88
658.44
4.86
0.00
Current Liabilities
1,862.06
1,685.70
2,086.03
2,105.86
1,896.47
1,968.53
1,555.41
1,134.99
1,386.45
761.70
Trade Payables
315.57
290.60
245.15
180.33
220.89
160.66
83.84
116.24
122.80
86.71
Other Current Liabilities
626.46
557.51
769.91
889.32
1,088.90
870.41
629.29
465.75
350.00
214.50
Short Term Borrowings
886.42
821.19
1,066.32
1,030.75
473.66
840.73
778.01
505.23
862.80
0.00
Short Term Provisions
33.61
16.40
4.65
5.46
113.02
96.72
64.27
47.77
50.85
460.48
Total Liabilities
9,016.22
8,244.09
7,501.05
7,513.31
8,653.06
8,663.61
14,587.56
6,619.82
6,126.31
5,509.56
Net Block
3,201.09
2,630.90
2,590.59
2,627.01
2,875.33
3,153.84
2,703.99
2,577.90
2,537.02
2,556.24
Gross Block
4,359.07
3,533.10
3,309.37
6,023.65
6,096.26
5,795.01
5,045.43
4,661.36
4,418.50
4,179.33
Accumulated Depreciation
1,157.98
902.20
718.78
3,396.64
3,220.93
2,641.16
2,341.44
2,083.46
1,881.48
1,623.10
Non Current Assets
4,335.23
3,698.49
3,662.65
3,969.37
4,892.02
4,536.24
11,027.28
3,773.98
2,745.11
2,604.41
Capital Work in Progress
273.68
105.71
49.03
86.01
83.24
94.40
213.49
185.15
125.13
45.28
Non Current Investment
753.36
854.58
933.92
1,152.35
456.79
371.43
109.52
264.89
23.58
2.90
Long Term Loans & Adv.
78.47
78.34
59.24
90.67
1,341.78
885.81
7,939.74
744.55
58.86
0.00
Other Non Current Assets
28.63
28.96
29.87
13.33
134.88
30.76
60.54
1.49
0.52
0.00
Current Assets
4,680.99
4,545.60
3,838.40
3,543.93
3,761.05
4,127.37
3,560.28
2,845.84
3,381.19
2,905.15
Current Investments
592.37
979.09
934.40
160.28
411.82
412.12
471.14
246.72
209.85
89.36
Inventories
2,610.25
2,256.64
1,752.81
1,925.12
1,915.75
2,192.42
1,784.00
1,534.77
1,932.89
1,297.84
Sundry Debtors
803.08
757.53
733.50
777.59
809.51
867.85
746.48
630.38
667.18
475.85
Cash & Bank
43.85
73.76
44.65
278.87
202.76
80.75
64.98
83.88
70.63
262.38
Other Current Assets
631.44
75.01
145.01
193.89
421.20
574.22
493.69
350.10
500.66
779.73
Short Term Loans & Adv.
491.68
403.57
228.03
208.19
388.98
549.04
469.38
344.44
492.17
779.72
Net Current Assets
2,818.93
2,859.90
1,752.37
1,438.07
1,864.58
2,158.84
2,004.88
1,710.85
1,994.75
2,143.46
Total Assets
9,016.22
8,244.09
7,501.05
7,513.30
8,653.07
8,663.61
14,587.56
6,619.82
6,126.30
5,509.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
498.98
103.32
1,350.28
915.09
1,412.30
833.88
332.84
1,020.09
30.76
11.30
PBT
1,058.74
759.63
1,317.94
871.52
622.17
1,047.61
552.78
234.66
755.10
411.32
Adjustment
196.63
181.53
-61.79
330.33
587.91
420.68
439.28
398.65
360.16
302.40
Changes in Working Capital
-499.11
-625.73
402.79
-38.30
426.87
-399.48
-509.68
444.06
-902.11
-628.78
Cash after chg. in Working capital
756.26
315.43
1,658.94
1,163.54
1,636.95
1,068.82
482.39
1,077.37
213.15
84.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-257.28
-212.11
-308.66
-248.44
-224.65
-234.95
-149.55
-57.28
-182.39
-73.65
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
-277.51
-167.31
-343.19
-451.41
-315.23
-779.51
-516.98
-646.83
-456.39
-131.88
Net Fixed Assets
-957.88
-257.90
2,495.32
-343.46
-252.66
-576.85
-392.49
-355.21
-184.62
-197.39
Net Investments
504.87
50.79
-572.36
-396.26
38.17
-153.04
-44.58
-162.07
-72.16
54.49
Others
175.50
39.80
-2,266.15
288.31
-100.74
-49.62
-79.91
-129.55
-199.61
11.02
Cash from Financing Activity
-251.79
92.07
-1,180.16
-364.83
-975.06
-38.59
165.24
-355.07
233.88
10.00
Net Cash Inflow / Outflow
-30.32
28.08
-173.07
98.85
122.01
15.77
-18.90
18.19
-191.75
-110.59
Opening Cash & Equivalents
70.37
42.29
215.36
180.02
80.75
64.98
83.88
70.63
262.38
372.97
Closing Cash & Equivalent
40.05
70.37
42.29
278.87
202.76
80.75
64.98
83.88
70.63
262.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
987.10
875.88
778.22
656.59
539.89
500.98
400.92
352.96
362.16
283.25
ROA
8.40%
7.30%
12.75%
7.13%
5.15%
6.58%
3.63%
2.64%
9.75%
5.76%
ROE
13.78%
12.48%
23.15%
15.63%
13.70%
27.15%
16.32%
7.53%
29.34%
20.24%
ROCE
15.35%
12.48%
21.45%
15.01%
11.93%
20.09%
13.71%
8.03%
18.25%
13.07%
Fixed Asset Turnover
1.74
1.83
1.29
0.97
1.15
1.15
1.03
1.03
1.04
0.84
Receivable days
41.41
43.55
45.73
49.13
44.82
47.46
50.12
50.57
46.44
44.22
Inventory Days
129.14
117.11
111.31
118.90
109.78
116.90
120.80
135.13
131.25
109.89
Payable days
19.02
17.56
8.67
8.21
11.77
8.83
8.66
10.66
10.34
10.24
Cash Conversion Cycle
151.53
143.10
148.38
159.82
142.84
155.53
162.26
175.04
167.35
143.87
Total Debt/Equity
0.41
0.47
0.52
0.66
0.78
1.08
1.27
1.25
1.30
1.65
Interest Cover
9.72
7.28
10.96
7.56
5.98
6.95
4.12
2.35
8.01
4.36

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.