Visagar Polytex Ltd

About

Visagar Polytex Limited is engaged in the business of retail, wholesale, trading and manufacturing of textiles and textile-related goods.

  • Market Cap 23.4 Cr.
  • Current Price 0.80
  • High / Low 2.00 / 0.30
  • Stock P/E 45.9
  • Book Value 0.65
  • Dividend Yield 0.00 %
  • ROCE 0.77 %
  • ROE 0.21 %
  • Face Value 1.00

Pros

Cons

  • The company has delivered a poor sales growth of -45.79% over past five years.
  • Promoter holding is low: 25.12%
  • Company has a low return on equity of -18.87% for last 3 years.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 1347.69 days.
  • Promoter holding has decreased over last 3 years: -7.88%

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
13.66 22.11 3.95 1.17 3.72 3.01 1.77 1.43 1.41 1.47 0.51 0.72
12.44 21.59 4.15 0.69 2.69 2.61 0.99 1.83 1.27 1.28 -0.11 0.50
Operating Profit 1.22 0.52 -0.20 0.48 1.03 0.40 0.78 -0.40 0.14 0.19 0.62 0.22
OPM % 8.93% 2.35% -5.06% 41.03% 27.69% 13.29% 44.07% -27.97% 9.93% 12.93% 121.57% 30.56%
Other Income 0.00 0.01 0.06 0.00 -16.00 0.02 0.01 0.00 0.00 0.00 0.30 0.00
Interest 0.33 0.32 0.37 0.24 0.25 0.32 -0.49 0.00 0.09 0.02 0.05 0.01
Depreciation 0.50 0.00 0.37 0.00 0.00 0.00 0.74 0.00 0.00 0.00 0.64 0.14
Profit before tax 0.39 0.21 -0.88 0.24 -15.22 0.10 0.54 -0.40 0.05 0.17 0.23 0.07
Tax % 0.00% 0.00% -6.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit 0.38 0.21 -0.93 0.24 -15.22 0.10 0.53 -0.40 0.05 0.17 0.22 0.07
EPS in Rs 0.02 0.01 -0.03 0.01 -0.52 0.00 0.02 -0.01 0.00 0.01 0.01 0.00

Profit & Loss

Figures in Rs. Crores

Jun 2010 Jun 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
39.83 54.03 59.24 62.21 70.47 60.60 102.76 81.15 82.27 53.83 10.17 4.81 4.11
38.53 52.40 56.53 58.94 67.37 56.32 99.75 77.19 78.18 51.52 23.60 4.25 2.94
Operating Profit 1.30 1.63 2.71 3.27 3.10 4.28 3.01 3.96 4.09 2.31 -13.43 0.56 1.17
OPM % 3.26% 3.02% 4.57% 5.26% 4.40% 7.06% 2.93% 4.88% 4.97% 4.29% -132.06% 11.64% 28.47%
Other Income -0.02 0.03 0.01 0.03 0.02 0.04 0.02 0.02 0.03 0.08 0.14 0.30 0.30
Interest 0.33 0.39 0.82 1.16 1.21 0.90 1.02 1.35 1.41 1.30 0.32 0.17 0.17
Depreciation 0.16 0.13 0.70 1.00 0.75 1.11 1.86 0.97 1.00 0.87 0.74 0.64 0.78
Profit before tax 0.79 1.14 1.20 1.14 1.16 2.31 0.15 1.66 1.71 0.22 -14.35 0.05 0.52
Tax % 20.25% 16.67% 16.67% 17.54% 12.93% 25.97% 33.33% 18.07% 17.54% 27.27% 0.00% 0.00%
Net Profit 0.63 0.95 1.00 0.94 1.01 1.71 0.11 1.36 1.41 0.16 -14.35 0.04 0.51
EPS in Rs 0.03 0.04 0.04 0.04 0.04 0.07 0.00 0.06 0.06 0.01 -0.49 0.00 0.02
Dividend Payout % 12.70% 16.84% 16.80% 17.87% 16.63% 9.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:-19%
5 Years:-46%
3 Years:-61%
TTM:-59%
Compounded Profit Growth
10 Years:-24%
5 Years:-18%
3 Years:-70%
TTM:-54%
Stock Price CAGR
10 Years:-22%
5 Years:-19%
3 Years:0%
1 Year:129%
Return on Equity
10 Years:-3%
5 Years:-9%
3 Years:-19%
Last Year:0%

Balance Sheet

Figures in Rs. Crores

Jun 2010 Jun 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
0.80 1.60 1.68 1.68 1.68 1.68 18.47 24.62 24.62 29.27 29.27 29.27
Reserves 9.69 9.65 20.97 21.72 22.53 24.04 6.70 1.90 3.31 4.03 -10.32 -10.28
Borrowings 2.15 4.08 8.03 9.74 8.79 9.86 12.12 11.20 11.37 9.69 10.05 9.47
6.09 10.49 8.61 13.31 22.86 25.66 5.24 14.31 26.79 16.35 4.90 6.72
Total Liabilities 18.73 25.82 39.29 46.45 55.86 61.24 42.53 52.03 66.09 59.34 33.90 35.18
1.27 2.25 6.85 6.00 5.46 4.72 7.62 6.67 7.04 6.29 5.55 4.93
CWIP 0.00 1.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.17 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.14 0.00 0.00
17.29 22.16 32.28 40.29 50.24 56.36 34.75 45.20 58.89 52.91 28.35 30.25
Total Assets 18.73 25.82 39.29 46.45 55.86 61.24 42.53 52.03 66.09 59.34 33.90 35.18

Cash Flows

Figures in Rs. Crores

Jun 2010 Jun 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
0.67 -8.97 0.64 1.37 0.10 3.21 0.17 -1.19 -3.65 -0.13 -0.06
-2.37 -5.30 -0.14 -0.21 -0.36 -4.76 -0.03 -1.37 -0.12 0.00 -0.02
1.74 14.35 -0.52 -1.28 0.26 1.60 0.00 2.52 3.91 0.00 0.00
Net Cash Flow 0.04 0.08 -0.02 -0.12 -0.01 0.05 0.14 -0.03 0.14 -0.14 -0.08

Ratios

Figures in Rs. Crores

Jun 2010 Jun 2011 Jun 2012 Jun 2013 Jun 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 93.93 104.03 149.91 160.35 156.21 197.38 30.69 79.21 138.82 164.36 612.64 1,347.69
Inventory Days 55.02 31.58 38.36 69.17 116.57 152.45 96.40 129.40 119.09 188.81 146.96 952.38
Days Payable 59.37 72.17 54.78 84.30 136.61 167.13 18.97 65.36 113.34 106.40 49.95 465.40
Cash Conversion Cycle 89.59 63.44 133.48 145.22 136.18 182.69 108.11 143.24 144.57 246.77 709.65 1,834.67
Working Capital Days 100.80 72.15 140.48 151.96 137.88 178.83 100.70 132.15 143.30 245.66 840.54 1,778.71
ROCE % 12.56% 10.94% 8.78% 7.21% 7.17% 9.34% 3.21% 8.03% 8.10% 3.67% -39.34% 0.77%

Shareholding Pattern

Numbers in percentages

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
29.87 27.27 25.12 25.12 25.12 25.12 25.12 25.12 25.12 25.12 25.12 25.12
0.04 0.03 0.03 0.03 0.03 0.21 0.06 0.06 0.04 0.04 0.04 0.04
70.09 72.70 74.84 74.84 74.84 74.67 74.81 74.82 74.84 74.84 74.84 74.84

Documents