Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Textile

Rating :
59/99

BSE: 502986 | NSE: VTL

337.20
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 337.30
  • 347.90
  • 334.55
  • 335.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  230595
  •  789.47
  •  576.00
  •  245.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,729.92
  • 6.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,591.24
  • 2.02%
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.91%
  • 0.90%
  • 11.02%
  • FII
  • DII
  • Others
  • 7.51%
  • 16.38%
  • 1.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.82
  • 9.04
  • 12.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 20.29
  • 19.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.81
  • 22.37
  • 39.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 9.96
  • 9.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.22
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 7.16
  • 7.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,811.83
1,926.97
45.92%
2,707.11
1,947.07
39.04%
2,603.18
1,750.10
48.74%
2,385.08
1,625.23
46.75%
Expenses
2,286.27
1,448.17
57.87%
2,207.87
1,552.91
42.18%
1,983.78
1,473.36
34.64%
1,708.61
1,480.58
15.40%
EBITDA
525.56
478.80
9.77%
499.24
394.16
26.66%
619.40
276.74
123.82%
676.47
144.65
367.66%
EBIDTM
18.69%
24.85%
18.44%
20.24%
23.79%
15.81%
28.36%
8.90%
Other Income
19.96
44.99
-55.63%
48.44
47.40
2.19%
63.62
56.75
12.11%
67.46
54.25
24.35%
Interest
26.26
25.74
2.02%
28.97
28.41
1.97%
21.48
23.25
-7.61%
23.53
27.93
-15.75%
Depreciation
93.14
91.31
2.00%
92.19
91.85
0.37%
92.36
91.61
0.82%
91.65
91.39
0.28%
PBT
426.12
406.74
4.76%
426.52
321.30
32.75%
569.18
218.63
160.34%
628.75
79.58
690.09%
Tax
105.27
99.00
6.33%
117.52
77.77
51.11%
147.00
53.34
175.59%
156.13
22.71
587.49%
PAT
320.85
307.74
4.26%
309.00
243.53
26.88%
422.18
165.29
155.42%
472.62
56.87
731.05%
PATM
11.41%
15.97%
11.41%
12.51%
16.22%
9.44%
19.82%
3.50%
EPS
11.58
11.11
4.23%
11.33
8.77
29.19%
15.12
6.03
150.75%
17.00
2.13
698.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
10,507.20
9,622.34
6,139.87
6,735.00
6,877.92
6,242.42
5,997.45
5,859.61
6,785.96
6,166.43
4,973.62
Net Sales Growth
44.94%
56.72%
-8.84%
-2.08%
10.18%
4.08%
2.35%
-13.65%
10.05%
23.98%
 
Cost Of Goods Sold
5,199.57
4,560.71
3,260.46
3,554.95
3,595.73
3,404.56
2,930.37
2,827.13
3,490.31
2,702.86
2,316.23
Gross Profit
5,307.63
5,061.63
2,879.41
3,180.05
3,282.19
2,837.86
3,067.08
3,032.48
3,295.65
3,463.57
2,657.39
GP Margin
50.51%
52.60%
46.90%
47.22%
47.72%
45.46%
51.14%
51.75%
48.57%
56.17%
53.43%
Total Expenditure
8,186.53
7,348.43
5,326.03
5,797.65
5,684.45
5,339.46
4,798.15
4,683.30
5,672.94
4,706.14
3,997.44
Power & Fuel Cost
-
762.46
606.63
754.87
709.14
627.09
596.13
643.76
716.03
648.70
558.70
% Of Sales
-
7.92%
9.88%
11.21%
10.31%
10.05%
9.94%
10.99%
10.55%
10.52%
11.23%
Employee Cost
-
729.06
590.11
595.93
550.23
506.26
478.85
433.79
448.37
408.84
349.40
% Of Sales
-
7.58%
9.61%
8.85%
8.00%
8.11%
7.98%
7.40%
6.61%
6.63%
7.03%
Manufacturing Exp.
-
679.42
452.38
554.12
514.78
500.35
513.23
493.17
593.56
541.51
437.09
% Of Sales
-
7.06%
7.37%
8.23%
7.48%
8.02%
8.56%
8.42%
8.75%
8.78%
8.79%
General & Admin Exp.
-
24.15
22.82
26.68
15.21
15.09
14.67
14.42
18.37
18.03
15.12
% Of Sales
-
0.25%
0.37%
0.40%
0.22%
0.24%
0.24%
0.25%
0.27%
0.29%
0.30%
Selling & Distn. Exp.
-
339.45
194.58
160.93
168.28
158.62
145.14
149.24
237.04
203.56
177.59
% Of Sales
-
3.53%
3.17%
2.39%
2.45%
2.54%
2.42%
2.55%
3.49%
3.30%
3.57%
Miscellaneous Exp.
-
253.18
199.05
150.17
131.08
127.49
119.76
121.78
169.27
182.64
177.59
% Of Sales
-
2.63%
3.24%
2.23%
1.91%
2.04%
2.00%
2.08%
2.49%
2.96%
2.88%
EBITDA
2,320.67
2,273.91
813.84
937.35
1,193.47
902.96
1,199.30
1,176.31
1,113.02
1,460.29
976.18
EBITDA Margin
22.09%
23.63%
13.26%
13.92%
17.35%
14.46%
20.00%
20.07%
16.40%
23.68%
19.63%
Other Income
199.48
224.51
201.56
174.47
223.01
197.35
553.86
147.11
166.24
98.98
49.01
Interest
100.24
99.72
113.32
135.27
119.65
118.19
128.68
125.48
124.87
176.19
177.09
Depreciation
369.34
367.51
363.81
333.22
254.02
240.00
343.40
374.25
532.21
335.48
295.31
PBT
2,050.57
2,031.19
538.27
643.33
1,042.81
742.12
1,281.08
823.68
622.17
1,047.61
552.78
Tax
525.92
519.65
131.99
64.50
318.19
167.19
323.67
247.44
176.52
282.10
168.22
Tax Rate
25.65%
25.58%
24.52%
10.03%
30.51%
22.53%
25.27%
30.04%
28.37%
26.93%
30.43%
PAT
1,524.65
1,546.89
414.35
565.38
714.78
563.68
944.55
566.76
400.21
718.35
356.38
PAT before Minority Interest
1,519.12
1,551.23
426.91
578.83
724.62
574.93
957.41
576.24
445.65
765.52
384.56
Minority Interest
-5.53
-4.34
-12.56
-13.45
-9.84
-11.25
-12.86
-9.48
-45.44
-47.17
-28.18
PAT Margin
14.51%
16.08%
6.75%
8.39%
10.39%
9.03%
15.75%
9.67%
5.90%
11.65%
7.17%
PAT Growth
97.13%
273.33%
-26.71%
-20.90%
26.81%
-40.32%
66.66%
41.62%
-44.29%
101.57%
 
EPS
52.77
53.54
14.34
19.57
24.74
19.51
32.69
19.62
13.85
24.87
12.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
7,703.76
6,468.26
6,047.87
5,591.48
4,953.70
4,273.23
3,999.89
3,375.28
3,132.02
2,506.48
Share Capital
56.84
56.56
56.52
56.48
56.43
54.91
60.92
62.52
62.52
62.52
Total Reserves
7,641.64
6,393.70
5,976.64
5,518.64
4,886.15
4,218.32
3,938.97
3,312.77
3,069.50
2,443.96
Non-Current Liabilities
1,208.10
1,591.70
1,549.51
1,449.61
1,495.91
1,029.60
1,304.51
2,940.29
3,166.72
10,170.19
Secured Loans
921.06
1,296.60
1,266.14
1,088.79
1,209.77
742.70
1,039.72
1,418.32
2,055.16
2,099.55
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
15.98
16.96
16.17
12.36
7.69
9.69
6.36
1,284.07
806.61
7,804.88
Current Liabilities
1,929.70
1,423.77
1,635.50
1,862.06
1,685.70
2,086.03
2,105.86
1,896.47
1,968.53
1,555.41
Trade Payables
395.57
299.26
357.21
315.57
290.60
245.15
180.33
220.89
160.66
83.84
Other Current Liabilities
888.71
537.85
538.13
623.96
557.51
769.91
889.32
1,088.90
870.41
629.29
Short Term Borrowings
596.82
551.63
736.92
886.42
821.19
1,066.32
1,030.75
473.66
840.73
778.01
Short Term Provisions
48.60
35.03
3.24
36.11
16.40
4.65
5.46
113.02
96.72
64.27
Total Liabilities
10,979.10
9,616.93
9,353.52
9,016.22
8,244.09
7,501.05
7,513.31
8,653.06
8,663.61
14,587.56
Net Block
3,494.02
3,529.03
3,628.43
3,201.09
2,630.90
2,590.59
2,627.01
2,875.33
3,153.84
2,703.99
Gross Block
5,680.74
5,362.77
5,104.07
4,359.07
3,533.10
3,309.37
6,023.65
6,096.26
5,795.01
5,045.43
Accumulated Depreciation
2,186.72
1,833.74
1,475.64
1,157.98
902.20
718.78
3,396.64
3,220.93
2,641.16
2,341.44
Non Current Assets
5,123.84
4,414.73
4,470.98
4,335.23
3,698.49
3,662.65
3,969.37
4,892.02
4,536.24
11,027.28
Capital Work in Progress
241.21
77.96
141.64
273.68
105.71
49.03
86.01
83.24
94.40
213.49
Non Current Investment
1,070.69
566.86
572.53
753.36
854.58
933.92
1,152.35
456.79
371.43
109.52
Long Term Loans & Adv.
126.94
65.11
64.36
78.47
78.34
59.24
90.67
1,341.78
885.81
7,939.74
Other Non Current Assets
190.98
175.77
64.02
28.63
28.96
29.87
13.33
134.88
30.76
60.54
Current Assets
5,855.26
5,202.20
4,882.54
4,680.99
4,545.60
3,838.40
3,543.93
3,761.05
4,127.37
3,560.28
Current Investments
620.37
507.67
572.38
592.37
979.09
934.40
160.28
411.82
412.12
471.14
Inventories
2,882.29
2,796.04
2,681.05
2,610.25
2,256.64
1,752.81
1,925.12
1,915.75
2,192.42
1,784.00
Sundry Debtors
1,321.24
1,038.62
821.00
803.08
757.53
733.50
777.59
809.51
867.85
746.48
Cash & Bank
121.71
211.50
279.89
43.85
73.76
44.65
278.87
202.76
80.75
64.98
Other Current Assets
909.65
261.85
148.14
144.41
478.58
373.04
402.08
421.20
574.22
493.69
Short Term Loans & Adv.
482.83
386.52
380.08
487.03
403.57
228.03
208.19
388.98
549.04
469.38
Net Current Assets
3,925.56
3,778.43
3,247.04
2,818.93
2,859.90
1,752.37
1,438.07
1,864.58
2,158.84
2,004.88
Total Assets
10,979.10
9,616.93
9,353.52
9,016.22
8,244.09
7,501.05
7,513.30
8,653.07
8,663.61
14,587.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,444.58
167.68
849.41
498.98
103.32
1,350.28
915.09
1,412.30
833.88
332.84
PBT
2,070.88
558.90
655.47
1,058.74
759.63
1,317.94
871.52
622.17
1,047.61
552.78
Adjustment
312.81
313.49
309.02
196.63
181.53
-61.79
330.33
587.91
420.68
439.28
Changes in Working Capital
-421.87
-658.44
-1.75
-499.11
-625.73
402.79
-38.30
426.87
-399.48
-509.68
Cash after chg. in Working capital
1,961.82
213.95
962.74
756.26
315.43
1,658.94
1,163.54
1,636.95
1,068.82
482.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-517.24
-46.27
-113.33
-257.28
-212.11
-308.66
-248.44
-224.65
-234.95
-149.55
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
-899.19
-115.89
-379.02
-277.51
-167.31
-343.19
-451.41
-315.23
-779.51
-516.98
Net Fixed Assets
-480.23
-325.05
-591.58
-957.88
-257.90
2,495.32
-343.46
-252.66
-576.85
-392.49
Net Investments
-644.68
218.29
55.64
504.87
50.79
-572.36
-396.26
38.17
-153.04
-44.58
Others
225.72
-9.13
156.92
175.50
39.80
-2,266.15
288.31
-100.74
-49.62
-79.91
Cash from Financing Activity
-571.40
-174.00
-295.59
-251.79
92.07
-1,180.16
-364.83
-975.06
-38.59
165.24
Net Cash Inflow / Outflow
-26.01
-122.21
174.80
-30.32
28.08
-173.07
98.85
122.01
15.77
-18.90
Opening Cash & Equivalents
92.64
214.85
40.05
70.37
42.29
215.36
180.02
80.75
64.98
83.88
Closing Cash & Equivalent
66.63
92.64
214.85
40.05
70.37
42.29
278.87
202.76
80.75
64.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
270.88
228.09
1067.44
987.10
875.88
778.22
656.59
539.89
500.98
400.92
ROA
15.06%
4.50%
6.30%
8.40%
7.30%
12.75%
7.13%
5.15%
6.58%
3.63%
ROE
21.93%
6.84%
9.97%
13.78%
12.48%
23.15%
15.63%
13.70%
27.15%
16.32%
ROCE
23.74%
7.97%
9.65%
15.35%
12.48%
21.45%
15.01%
11.93%
20.09%
13.71%
Fixed Asset Turnover
1.74
1.17
1.42
1.74
1.83
1.29
0.97
1.15
1.15
1.03
Receivable days
44.76
55.27
44.01
41.41
43.55
45.73
49.13
44.82
47.46
50.12
Inventory Days
107.70
162.80
143.38
129.14
117.11
111.31
118.90
109.78
116.90
120.80
Payable days
27.80
36.75
20.38
19.02
17.56
8.67
8.21
11.77
8.83
8.66
Cash Conversion Cycle
124.65
181.33
167.01
151.53
143.10
148.38
159.82
142.84
155.53
162.26
Total Debt/Equity
0.26
0.33
0.37
0.41
0.47
0.52
0.66
0.78
1.08
1.27
Interest Cover
21.77
5.93
5.76
9.72
7.28
10.96
7.56
5.98
6.95
4.12

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.