V-Mart Retail Ltd
₹ 2,150
1.84%
28 Mar
3:23 p.m.
About
V-Mart Retail is engaged in the business of Value Retailing through the chain of stores situated at various cities in India.
Key Points
- Market Cap ₹ 4,252 Cr.
- Current Price ₹ 2,150
- High / Low ₹ 2,445 / 1,591
- Stock P/E
- Book Value ₹ 386
- Dividend Yield 0.00 %
- ROCE 5.17 %
- ROE -1.18 %
- Face Value ₹ 10.0
Pros
- Company's median sales growth is 22.0% of last 10 years
Cons
- Stock is trading at 5.46 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -0.20% over last 3 years.
- Promoter holding has decreased over last 3 years: -6.27%
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
282 | 383 | 575 | 720 | 809 | 1,002 | 1,222 | 1,434 | 1,662 | 1,075 | 1,666 | 2,465 | 2,711 | |
254 | 344 | 523 | 657 | 747 | 917 | 1,090 | 1,301 | 1,448 | 944 | 1,462 | 2,196 | 2,515 | |
Operating Profit | 28 | 39 | 52 | 64 | 62 | 85 | 133 | 133 | 214 | 131 | 204 | 269 | 196 |
OPM % | 10% | 10% | 9% | 9% | 8% | 8% | 11% | 9% | 13% | 12% | 12% | 11% | 7% |
0 | 1 | 1 | 0 | 2 | 4 | 4 | -4 | 4 | 21 | 14 | 15 | 24 | |
Interest | 7 | 6 | 4 | 4 | 3 | 4 | 2 | 2 | 55 | 59 | 77 | 117 | 140 |
Depreciation | 6 | 8 | 11 | 5 | 19 | 19 | 23 | 28 | 94 | 103 | 131 | 180 | 210 |
Profit before tax | 16 | 27 | 38 | 55 | 42 | 67 | 112 | 100 | 70 | -10 | 10 | -13 | -130 |
Tax % | 34% | 32% | 33% | 32% | 35% | 34% | 31% | 38% | 29% | 36% | -12% | 40% | |
10 | 18 | 25 | 37 | 28 | 44 | 78 | 62 | 49 | -6 | 12 | -8 | -95 | |
EPS in Rs | 10.02 | 14.01 | 20.74 | 15.29 | 24.30 | 42.93 | 33.99 | 27.18 | -3.15 | 5.89 | -3.97 | -47.94 | |
Dividend Payout % | 3% | 10% | 7% | 7% | 8% | 5% | 5% | 5% | 0% | 0% | 13% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 20% |
5 Years: | 15% |
3 Years: | 14% |
TTM: | 16% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -458% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | -5% |
3 Years: | -8% |
1 Year: | -1% |
Return on Equity | |
---|---|
10 Years: | 7% |
5 Years: | 4% |
3 Years: | 0% |
Last Year: | -1% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 7 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 20 | 20 | 20 | 20 |
Reserves | 47 | 130 | 152 | 187 | 213 | 252 | 329 | 391 | 441 | 806 | 830 | 829 | 743 |
41 | 35 | 44 | 31 | 27 | 36 | 1 | 0 | 517 | 568 | 902 | 1,332 | 1,419 | |
38 | 47 | 80 | 93 | 126 | 185 | 202 | 222 | 248 | 234 | 348 | 562 | 683 | |
Total Liabilities | 133 | 230 | 294 | 329 | 383 | 491 | 550 | 632 | 1,224 | 1,627 | 2,099 | 2,743 | 2,865 |
34 | 47 | 70 | 98 | 110 | 117 | 145 | 165 | 667 | 697 | 1,111 | 1,445 | 1,658 | |
CWIP | 1 | 1 | 1 | 1 | 2 | 1 | 4 | 4 | 2 | 2 | 6 | 109 | 9 |
Investments | 0 | 41 | 34 | 22 | 32 | 72 | 34 | 61 | 8 | 319 | 125 | 9 | 6 |
99 | 140 | 188 | 208 | 238 | 300 | 368 | 402 | 546 | 609 | 857 | 1,179 | 1,192 | |
Total Assets | 133 | 230 | 294 | 329 | 383 | 491 | 550 | 632 | 1,224 | 1,627 | 2,099 | 2,743 | 2,865 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
17 | 10 | 11 | 40 | 46 | 69 | 58 | 76 | 86 | 149 | -11 | 181 | |
-14 | -62 | -27 | -19 | -37 | -73 | -8 | -73 | 1 | -419 | 124 | -159 | |
-3 | 67 | 2 | -20 | -10 | 5 | -38 | -4 | -94 | 287 | -104 | -37 | |
Net Cash Flow | -0 | 14 | -14 | 1 | -1 | 1 | 11 | -1 | -8 | 17 | 8 | -15 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 160 | 155 | 154 | 132 | 131 | 140 | 135 | 124 | 155 | 216 | 224 | 199 |
Days Payable | 62 | 52 | 60 | 54 | 61 | 83 | 73 | 56 | 64 | 97 | 97 | 112 |
Cash Conversion Cycle | 98 | 103 | 95 | 78 | 70 | 57 | 62 | 68 | 91 | 119 | 126 | 87 |
Working Capital Days | 67 | 66 | 60 | 51 | 44 | 34 | 38 | 36 | 58 | 106 | 89 | 71 |
ROCE % | 25% | 23% | 21% | 26% | 18% | 25% | 35% | 29% | 18% | 4% | 5% | 5% |
Documents
Announcements
- Closure of Trading Window 22 Mar
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
15 Mar - Dear Sir/Madam, Pursuant to Regulation 30 of SEBI (Listing Obligations and Disclosures Requirements) Regulations, 2015, as amended, schedule of proposed Analyst/ Institutional Investor meetings.
-
Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
15 Mar - Listing Regulations, we submit the orders received by the Company under the Consumer Protection Act, 2019.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
11 Mar - Dear Sir/Madam, Pursuant to Regulation 30 of SEBI (Listing Obligations and Disclosures Requirements) Regulations, 2015, as amended, schedule of proposed Analyst/ Institutional Investor meetings.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
11 Mar - Dear Sir/Madam, Pursuant to Regulation 30 of SEBI (Listing Obligations and Disclosures Requirements) Regulations, 2015, as amended, schedule of proposed Analyst/ Institutional Investor meetings.
Annual reports
-
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 bse
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Oct 2022Transcript PPT
-
Aug 2022TranscriptNotesPPT
-
Jun 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Jul 2021TranscriptNotesPPT
-
Jun 2021Transcript PPT
-
Jan 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Jul 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Nov 2017Transcript PPT
-
Aug 2017TranscriptPPT
-
May 2017TranscriptPPT
-
Jan 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Aug 2016TranscriptPPT
-
May 2016TranscriptPPT
-
Feb 2016TranscriptPPT
Leading Value Retail Chain Operator [1] VMRL is mainly involved in value retailing of apparel with a minor presence in non-apparels (footwear, accessories, toys/ games, home textile, furnishing, décor, and appliances, etc.) and Kirana bazaar. It is one of the largest value retail chains in India in terms of store count and retail area, operating 400+ stores with total retail area of ~33 lakh sq. ft. as of September 2022. Most of VMRL stores are located in tier-II, III, and IV cities of India.