Vedant Fashions Ltd

Vedant Fashions Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vedant Fashions Ltd

₹ 984 2.72%
10 May - close price
vedantfashions.com BSE: 543463 NSE : MANYAVAR
About

Vedant Fashions Limited caters to the Indian celebration wear market with a diverse portfolio of brands. The company offers its customers a one-stop destination for every celebratory occasion and the largest men's Indian wedding and celebration wear by revenue.VFL commands a dominant position in conventionally unorganized market segment.[1]

Key Points

Leadership[1]
Largest company in India in men’s Indian wedding & celebration wear.

Website BSE NSE
  • Market Cap ₹ 23,909 Cr.
  • Current Price ₹ 984
  • High / Low ₹ 1,488 / 886
  • Stock P/E 57.7
  • Book Value ₹ 65.8
  • Dividend Yield 0.92 %
  • ROCE 31.8 %
  • ROE 27.7 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 29.6%
  • Company has been maintaining a healthy dividend payout of 46.9%

Cons

  • Stock is trading at 15.0 times its book value
  • Company has high debtors of 151 days.
  • Working capital days have increased from 178 days to 292 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Retail Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
182 152 195 373 289 317 242 431 336 311 218 474 362
102 86 106 187 149 157 129 212 170 163 125 232 188
Operating Profit 80 66 89 186 140 160 113 219 166 148 93 242 175
OPM % 44% 43% 46% 50% 48% 50% 47% 51% 49% 48% 43% 51% 48%
8 18 8 11 11 7 9 9 12 15 15 15 24
Interest 6 6 6 7 8 7 7 7 8 9 11 11 13
Depreciation 22 20 21 23 25 25 23 23 26 29 32 34 38
Profit before tax 61 59 70 167 118 135 92 197 143 124 65 212 147
Tax % 28% 26% 25% 25% 26% 26% 25% 26% 25% 26% 25% 26% 22%
44 44 52 125 87 100 69 147 107 92 49 158 116
EPS in Rs 3.56 3.52 2.15 5.15 3.60 4.12 2.84 6.05 4.41 3.80 2.02 6.49 4.76
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
504 596 760 794 915 542 1,009 1,326 1,365
354 423 526 521 517 307 528 668 708
Operating Profit 150 173 234 274 398 235 480 658 657
OPM % 30% 29% 31% 34% 44% 43% 48% 50% 48%
2 3 10 19 32 58 49 37 68
Interest 6 5 6 4 25 25 27 30 44
Depreciation 7 8 10 8 82 89 88 97 132
Profit before tax 139 164 229 280 323 178 414 567 548
Tax % 35% 35% 35% 35% 24% 27% 25% 25% 24%
90 106 149 182 245 131 308 423 415
EPS in Rs 76.04 89.43 11.94 14.56 19.57 10.55 12.70 17.42 17.07
Dividend Payout % 13% 0% 0% 0% 20% 0% 39% 52% 50%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 36%
TTM: 3%
Compounded Profit Growth
10 Years: %
5 Years: 18%
3 Years: 48%
TTM: -1%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -22%
Return on Equity
10 Years: %
5 Years: 25%
3 Years: 30%
Last Year: 28%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 12 12 23 25 25 25 24 24 24
Reserves 221 317 683 865 1,051 1,075 1,060 1,371 1,573
22 9 13 0 307 204 263 293 444
109 154 221 257 208 320 402 473 461
Total Liabilities 364 492 940 1,147 1,591 1,623 1,749 2,161 2,503
104 141 316 252 482 446 495 518 663
CWIP 3 5 1 2 0 0 0 2 0
Investments 0 0 138 195 371 553 524 793 958
257 345 485 698 737 624 730 848 882
Total Assets 364 492 940 1,147 1,591 1,623 1,749 2,161 2,503

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
37 52 179 241 253 341 459 478
-22 -279 -165 -96 -90 62 -228 -104
-16 224 -13 -138 -165 -406 -226 -361
Net Cash Flow -0 -4 1 7 -2 -3 5 14

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 78 115 155 155 156 247 143 130 151
Inventory Days 291 266 131 147 173 275 207 191 139
Days Payable 108 93 64 98 73 133 100 93 88
Cash Conversion Cycle 261 289 221 204 256 389 250 228 202
Working Capital Days 109 154 149 148 163 219 130 112 292
ROCE % 57% 44% 35% 30% 15% 33% 39%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
84.91% 84.91% 84.91% 84.89% 84.87% 74.99% 74.99% 74.98% 74.97%
3.46% 3.35% 3.35% 3.41% 3.41% 6.27% 6.68% 7.75% 8.13%
9.89% 9.94% 9.74% 9.71% 9.88% 15.57% 14.88% 13.73% 12.64%
1.75% 1.81% 2.00% 1.99% 1.83% 3.16% 3.46% 3.55% 4.27%
No. of Shareholders 61,22051,89257,58763,43961,20768,26174,73774,37992,083

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls