V2 Retail Ltd
Company primarily operates in Tier-II and
Tier-III cities, with a chain of “V2 Retail” stores offering apparel and general merchandise,
catering to the entire family.[1]
- Market Cap ₹ 5,077 Cr.
- Current Price ₹ 1,470
- High / Low ₹ 1,484 / 246
- Stock P/E 123
- Book Value ₹ 83.1
- Dividend Yield 0.00 %
- ROCE 10.8 %
- ROE 10.4 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 16.8 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -0.10% over last 3 years.
* 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: Textiles - Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
109 | 229 | 287 | 334 | 472 | 559 | 748 | 701 | 538 | 629 | 839 | 1,165 | 1,465 | |
108 | 224 | 258 | 302 | 429 | 506 | 699 | 623 | 487 | 566 | 759 | 1,021 | 1,290 | |
Operating Profit | 1 | 5 | 28 | 32 | 43 | 54 | 49 | 79 | 50 | 63 | 80 | 144 | 175 |
OPM % | 1% | 2% | 10% | 10% | 9% | 10% | 7% | 11% | 9% | 10% | 10% | 12% | 12% |
1 | 2 | 3 | 6 | 25 | 3 | -17 | 15 | 22 | 16 | 6 | 7 | 7 | |
Interest | 7 | 9 | 10 | 14 | 10 | 3 | 3 | 32 | 32 | 38 | 41 | 47 | 52 |
Depreciation | 2 | 3 | 2 | 4 | 6 | 8 | 14 | 50 | 54 | 57 | 64 | 73 | 80 |
Profit before tax | -7 | -5 | 18 | 20 | 52 | 46 | 15 | 10 | -13 | -16 | -19 | 31 | 50 |
Tax % | -26% | -17% | 47% | 40% | 24% | 32% | -36% | 3% | -16% | -21% | -23% | 11% | |
-5 | -5 | 10 | 12 | 39 | 31 | 20 | 10 | -11 | -13 | -14 | 27 | 41 | |
EPS in Rs | -2.35 | -2.01 | 4.14 | 4.89 | 12.62 | 9.16 | 6.01 | 2.98 | -3.24 | -3.75 | -4.21 | 7.89 | 11.94 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 18% |
5 Years: | 9% |
3 Years: | 29% |
TTM: | 58% |
Compounded Profit Growth | |
---|---|
10 Years: | 23% |
5 Years: | -8% |
3 Years: | 64% |
TTM: | 11065% |
Stock Price CAGR | |
---|---|
10 Years: | 42% |
5 Years: | 71% |
3 Years: | 99% |
1 Year: | 458% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | -1% |
3 Years: | 0% |
Last Year: | 10% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 22 | 22 | 24 | 25 | 31 | 34 | 34 | 34 | 34 | 34 | 34 | 35 | 35 |
Reserves | 248 | 241 | 251 | 271 | 127 | 240 | 261 | 246 | 238 | 226 | 213 | 240 | 253 |
70 | 83 | 69 | 98 | 9 | 0 | 11 | 311 | 388 | 384 | 410 | 502 | 630 | |
27 | 39 | 61 | 55 | 73 | 115 | 158 | 116 | 133 | 128 | 108 | 189 | 351 | |
Total Liabilities | 368 | 385 | 405 | 449 | 240 | 389 | 464 | 707 | 793 | 772 | 765 | 966 | 1,268 |
9 | 14 | 18 | 29 | 51 | 63 | 100 | 330 | 382 | 375 | 389 | 449 | 602 | |
CWIP | 1 | 0 | 1 | 4 | 4 | 7 | 4 | 4 | 5 | 0 | 0 | 0 | 4 |
Investments | 32 | 31 | 30 | 25 | 0 | 90 | 0 | 15 | 15 | 15 | 15 | 15 | 15 |
326 | 340 | 355 | 391 | 185 | 231 | 360 | 359 | 391 | 382 | 361 | 502 | 647 | |
Total Assets | 368 | 385 | 405 | 449 | 240 | 389 | 464 | 707 | 793 | 772 | 765 | 966 | 1,268 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-12 | 12 | 36 | -15 | -1 | 27 | -48 | 94 | -15 | 61 | 80 | 86 | |
-4 | -7 | -6 | -9 | -12 | -110 | 41 | -5 | -16 | -12 | -9 | -29 | |
8 | -4 | -30 | 26 | 16 | 81 | 11 | -37 | -14 | -59 | -75 | -52 | |
Net Cash Flow | -8 | 0 | -1 | 2 | 3 | -1 | 4 | 52 | -45 | -9 | -4 | 4 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 1 | 0 | 0 |
Inventory Days | 207 | 118 | 141 | 177 | 126 | 154 | 195 | 142 | 255 | 221 | 151 | 155 |
Days Payable | 114 | 60 | 60 | 61 | 71 | 97 | 100 | 75 | 113 | 93 | 57 | 69 |
Cash Conversion Cycle | 93 | 58 | 81 | 116 | 54 | 58 | 95 | 73 | 143 | 130 | 94 | 87 |
Working Capital Days | -57 | -31 | -27 | 19 | 48 | 56 | 81 | 62 | 131 | 114 | 86 | 80 |
ROCE % | 0% | 1% | 8% | 8% | 14% | 21% | 13% | 7% | 3% | 3% | 3% | 11% |
Documents
Announcements
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 2d
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 10 Dec
-
Announcement under Regulation 30 (LODR)-Change in Corporate Office Address
2 Dec - Change of corporate office address effective December 2, 2024.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
28 Nov - Schedule of Analyst and Institutional Investor Meeting.
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 7 Nov
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Concalls
-
Oct 2024TranscriptPPTREC
-
Oct 2024TranscriptNotesPPT REC
-
Aug 2024TranscriptNotesPPTREC
-
Jul 2024TranscriptPPTREC
-
Jul 2024Transcript PPT
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Feb 2022Transcript PPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Jun 2021TranscriptNotesPPT
-
Jun 2021Transcript PPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020TranscriptNotesPPT
-
Jan 2020TranscriptNotesPPT
-
Oct 2019TranscriptNotesPPT
-
Jul 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Jan 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Jun 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Oct 2017TranscriptNotesPPT
-
Jun 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
History[1]
Incorporated in 2001; to provide merchandise to the masses at affordable prices. The Company went public in the year 2007. The brand
“Vishal” was sold in the year 2011 due to operational losses. The Company was renamed V2 Retail Limited. It caters to the ‘neo middle class’ and ‘middle class’.