Vinny Overseas Ltd

Vinny Overseas Ltd

₹ 4.40 -2.22%
23 Feb - close price
About

Incorporated in 1992, Vinny Overseas Ltd manufactures & processes textile fabric[1]

Key Points

Business Overview:[1]
Company does processing of fabrics on job basis received from its customers, Fabrics are manufactured on a job basis for export & domestic market. At the processing stage, various properties/ qualities are developed which make the grey fabrics in their usable form.

  • Market Cap 102 Cr.
  • Current Price 4.40
  • High / Low 16.8 / 2.42
  • Stock P/E 24.0
  • Book Value 1.28
  • Dividend Yield 0.00 %
  • ROCE 10.5 %
  • ROE 8.90 %
  • Face Value 1.00

Pros

Cons

  • Stock is trading at 3.43 times its book value
  • The company has delivered a poor sales growth of -4.15% over past five years.
  • Company has a low return on equity of -2.08% over last 3 years.
  • Company might be capitalizing the interest cost

* 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: Textiles Industry: Textiles - Processing

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
24.79 29.65 25.03 26.88 20.09 34.41 27.81 33.01 26.35
25.66 29.75 22.77 24.87 19.06 31.38 25.90 29.53 23.99
Operating Profit -0.87 -0.10 2.26 2.01 1.03 3.03 1.91 3.48 2.36
OPM % -3.51% -0.34% 9.03% 7.48% 5.13% 8.81% 6.87% 10.54% 8.96%
0.01 0.09 0.01 0.04 0.09 0.07 0.02 0.07 0.08
Interest 0.37 0.33 0.29 0.21 0.27 0.29 0.32 0.32 0.41
Depreciation 0.71 0.69 0.98 0.96 1.04 1.09 1.12 1.16 1.26
Profit before tax -1.94 -1.03 1.00 0.88 -0.19 1.72 0.49 2.07 0.77
Tax % 43.81% 43.69% -6.00% 36.36% -42.11% 38.37% 32.65% 15.46% -42.86%
-1.09 -0.57 1.06 0.55 -0.27 1.07 0.34 1.75 1.10
EPS in Rs -0.05 -0.02 0.05 0.02 -0.01 0.05 0.01 0.08 0.05
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
36 42 54 130 207 159 137 109 105 122
33 38 51 122 199 154 133 111 97 111
Operating Profit 3 4 3 8 8 5 5 -2 8 11
OPM % 9% 9% 6% 6% 4% 3% 4% -2% 8% 9%
0 0 0 0 0 0 0 0 0 0
Interest 2 2 0 2 3 2 2 2 1 1
Depreciation 2 2 2 2 2 3 3 3 4 5
Profit before tax 0 1 2 4 3 1 0 -6 3 5
Tax % 33% 0% 50% 24% 2% 28% -200% 24% 29%
0 1 1 3 3 0 0 -5 2 4
EPS in Rs 0.03 0.94 1.22 0.18 0.14 0.02 0.02 -0.19 0.10 0.19
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 7%
5 Years: -4%
3 Years: -13%
TTM: 20%
Compounded Profit Growth
10 Years: 10%
5 Years: -6%
3 Years: 86%
TTM: 453%
Stock Price CAGR
10 Years: %
5 Years: 22%
3 Years: 47%
1 Year: -71%
Return on Equity
10 Years: %
5 Years: 1%
3 Years: -2%
Last Year: 9%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 3 3 3 7 9 9 9 9 23 23
Reserves 3 4 5 10 20 20 21 16 5 7
14 13 11 20 28 29 23 15 18 17
7 8 9 27 35 25 31 17 17 20
Total Liabilities 27 28 29 64 93 83 84 57 63 67
15 13 12 18 20 22 19 19 21 25
CWIP 0 0 0 0 0 0 0 0 0 1
Investments 0 0 0 0 0 0 0 0 0 0
13 15 17 46 73 61 66 38 42 41
Total Assets 27 28 29 64 93 83 84 57 63 67

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0 2 4 -2 -12 7 7 13 5
0 -0 -1 -1 -4 -5 1 -3 -7
0 -2 -3 3 15 -3 -7 -11 2
Net Cash Flow 0 -1 0 0 -0 -0 -0 0 0

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 50 52 60 70 73 62 74 64 76
Inventory Days 94 102 70 51 88 122 49 128
Days Payable 121 112 113 74 74 114 91 214
Cash Conversion Cycle 23 42 60 27 50 76 82 22 -10
Working Capital Days 49 62 50 50 59 77 93 67 82
ROCE % 12% 10% 12% 5% 4% -9% 10%

Shareholding Pattern

Numbers in percentages

Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022May 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
71.81% 71.81% 71.81% 71.81% 71.87% 71.87% 71.87% 71.87% 71.87% 71.87% 71.87% 71.87%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.58% 2.58% 0.00% 0.00%
28.19% 28.19% 28.19% 28.19% 28.12% 28.12% 28.13% 28.12% 25.55% 25.55% 28.13% 28.12%
No. of Shareholders 1148687871071111114488,5229,78818,66828,103

* 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