Vivid Mercantile Ltd
Incorporated in 1994, Vivid Mercantile Ltd is in real estate development
- Market Cap ₹ 59.8 Cr.
- Current Price ₹ 5.97
- High / Low ₹ 10.8 / 5.26
- Stock P/E 27.4
- Book Value ₹ 5.45
- Dividend Yield 0.00 %
- ROCE 2.80 %
- ROE 2.64 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 1.09 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -14.5% over past five years.
- Company has a low return on equity of -1.29% over last 3 years.
- Earnings include an other income of Rs.2.49 Cr.
* 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
Consumer Discretionary Realty Realty Residential, Commercial Projects
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0.03 | 0.04 | 0.03 | 0.04 | 11.47 | 11.31 | 30.01 | 16.97 | 17.87 | 4.42 | 9.73 | 13.71 | 6.21 | |
0.03 | 0.04 | 0.03 | 0.04 | 11.91 | 11.52 | 29.49 | 16.92 | 17.78 | 4.83 | 13.37 | 15.15 | 6.21 | |
Operating Profit | 0.00 | 0.00 | 0.00 | 0.00 | -0.44 | -0.21 | 0.52 | 0.05 | 0.09 | -0.41 | -3.64 | -1.44 | -0.00 |
OPM % | 0.00% | 0.00% | 0.00% | 0.00% | -3.84% | -1.86% | 1.73% | 0.29% | 0.50% | -9.28% | -37.41% | -10.50% | -0.00% |
0.00 | 0.00 | 0.00 | 0.00 | 1.35 | -2.69 | -0.47 | 3.66 | 5.21 | 4.98 | 18.60 | 3.04 | 2.49 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.15 | 0.09 | 0.08 | 0.11 | 0.08 | 0.02 | 0.01 | 0.01 |
Profit before tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.82 | -3.05 | -0.04 | 3.63 | 5.19 | 4.49 | 14.94 | 1.59 | 2.48 |
Tax % | 18.29% | 0.00% | 0.00% | 1.38% | 9.63% | 3.56% | 13.12% | 13.84% | |||||
0.00 | 0.00 | 0.00 | 0.00 | 0.67 | -3.05 | -0.04 | 3.58 | 4.69 | 4.34 | 12.98 | 1.38 | 2.18 | |
EPS in Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 | -0.30 | -0.00 | 0.36 | 0.47 | 0.43 | 1.29 | 0.14 | 0.21 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | -15% |
3 Years: | -8% |
TTM: | -64% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 24% |
3 Years: | 310% |
TTM: | -83% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 24% |
3 Years: | 21% |
1 Year: | -17% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -1% |
3 Years: | -1% |
Last Year: | 3% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.05 | 0.05 | 0.05 | 0.05 | 2.77 | 7.96 | 7.96 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 |
Reserves | 0.04 | 0.04 | 0.04 | 0.04 | 3.11 | 8.99 | 8.95 | 10.45 | 15.18 | 19.52 | 42.32 | 44.64 |
0.02 | 0.02 | 0.03 | 0.03 | 0.72 | 4.21 | 0.00 | 0.00 | 0.63 | 3.47 | 4.51 | 5.33 | |
0.13 | 0.13 | 0.13 | 0.14 | 2.01 | 0.39 | 8.97 | 0.06 | 0.59 | 0.48 | 3.10 | 3.13 | |
Total Liabilities | 0.24 | 0.24 | 0.25 | 0.26 | 8.61 | 21.55 | 25.88 | 20.54 | 26.43 | 33.50 | 59.96 | 63.13 |
0.22 | 0.22 | 0.22 | 0.22 | 1.26 | 1.12 | 1.03 | 0.95 | 0.31 | 0.25 | 0.24 | 0.23 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 3.62 | 11.51 | 11.33 | 9.84 | 9.45 | 19.27 | 28.60 | 19.90 |
0.02 | 0.02 | 0.03 | 0.04 | 3.73 | 8.92 | 13.52 | 9.75 | 16.67 | 13.98 | 31.12 | 43.00 | |
Total Assets | 0.24 | 0.24 | 0.25 | 0.26 | 8.61 | 21.55 | 25.88 | 20.54 | 26.43 | 33.50 | 59.96 | 63.13 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | 0.00 | -2.27 | -7.03 | 1.56 | -1.43 | -6.89 | -12.75 | -20.23 | |||
0.00 | 0.00 | 0.00 | -3.41 | -10.66 | 0.22 | 1.50 | 6.14 | 10.33 | 20.17 | |||
0.00 | 0.00 | 0.00 | 5.90 | 12.29 | -1.82 | 0.00 | 0.63 | 2.56 | 0.00 | |||
Net Cash Flow | 0.00 | 0.00 | 0.00 | 0.21 | -5.40 | -0.04 | 0.07 | -0.12 | 0.14 | -0.06 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0.00 | 0.00 | 0.00 | 0.00 | 10.82 | 142.32 | 93.65 | 9.03 | 29.00 | 0.00 | 197.69 | |
Inventory Days | 365.00 | 365.00 | 1,095.00 | 547.50 | 68.71 | 79.46 | 30.53 | 192.30 | 305.48 | 1,082.11 | 567.48 | |
Days Payable | 2,190.00 | 2,555.00 | 2,920.00 | 1,642.50 | 60.00 | 12.60 | 110.70 | 0.22 | 1.04 | 22.56 | 1.49 | |
Cash Conversion Cycle | -1,825.00 | -2,190.00 | -1,825.00 | -1,095.00 | 19.52 | 209.18 | 13.48 | 201.12 | 333.45 | 1,059.55 | 763.68 | |
Working Capital Days | -1,338.33 | -1,003.75 | -1,338.33 | -1,003.75 | 27.05 | 193.96 | 54.37 | 205.41 | 314.96 | 813.40 | 918.69 | |
ROCE % | 0.00% | 0.00% | 0.00% | -11.31% | -2.16% | 2.47% | -0.16% | 0.09% | 0.65% | -6.96% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
13h - Newspaper Publication of Annual report for the FY 2024-25
-
Notice Convening The Annual General Meeting For The Financial Year 2024-25
1d - Annual Report & AGM notice for FY2024-25; AGM 27 Sep 2025; revenue Rs1675.26L, PAT Rs137.70L; auditor appointments proposed.
-
Board Meeting Outcome for For Considering And Approving The Notice Of Annual General Meeting For The Financial Year 2024-25
2d - Board approved FY2024-25 reports; appointed Shah Karia auditors for five years; AGM and e-voting scheduled Sept 21–27/24–26, 2025.
-
Board Meeting Intimation for Intimation Of Board Meeting
28 Aug - Board meeting on 03 Sep 2025 to fix AGM date, approve directors' report, appoint statutory and secretarial auditors.
-
Announcement Under Regulation 30 Of SEBI (LODR) Regulations, 2015
20 Aug - Shift registered office to G/19 Hemkut, Ahmedabad; added 505 Ratnanjali business; effective 20 Aug 2025.
Business Overview:[1]
Company was into Graphic Designing printing and printing business and trading of of general mercantile. At present, company is into real estate business which includes development and sale of land, residential properties including identification and acquisition of land, development of land and infrastructure, acquisition of development rights of projects, marketing of projects/land