Zodiac Clothing Company Ltd
Incorporated in 1984, Zodiac Clothing Company Limited deals in clothing and clothing accessories[1]
- Market Cap ₹ 307 Cr.
- Current Price ₹ 118
- High / Low ₹ 151 / 92.8
- Stock P/E
- Book Value ₹ 91.2
- Dividend Yield 0.00 %
- ROCE -4.74 %
- ROE -9.22 %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -6.46% over past five years.
- Company has a low return on equity of -7.73% 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: Readymade Garments/ Apparells Industry: Textiles - Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
306 | 305 | 344 | 323 | 301 | 269 | 236 | 214 | 189 | 100 | 128 | 169 | 141 | |
294 | 286 | 317 | 315 | 302 | 275 | 258 | 224 | 179 | 121 | 143 | 174 | 157 | |
Operating Profit | 12 | 19 | 28 | 8 | -2 | -6 | -22 | -9 | 10 | -21 | -15 | -5 | -16 |
OPM % | 4% | 6% | 8% | 3% | -1% | -2% | -9% | -4% | 5% | -21% | -12% | -3% | -11% |
11 | 8 | 7 | 16 | 11 | 17 | 16 | 8 | 17 | 31 | 32 | 45 | 50 | |
Interest | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 6 | 15 | 10 | 7 | 8 | 6 |
Depreciation | 6 | 8 | 8 | 8 | 9 | 11 | 11 | 10 | 35 | 23 | 18 | 17 | 18 |
Profit before tax | 14 | 16 | 22 | 12 | -5 | -5 | -21 | -18 | -23 | -23 | -9 | 15 | 10 |
Tax % | 22% | 31% | 33% | 20% | 29% | -29% | 9% | -4% | 9% | -3% | -12% | -4% | |
11 | 11 | 15 | 10 | -4 | -6 | -19 | -18 | -21 | -24 | -10 | 16 | 10 | |
EPS in Rs | 5.70 | 5.70 | 7.70 | 4.87 | -1.85 | -2.99 | -9.67 | -8.66 | -9.49 | -9.66 | -3.99 | 6.07 | 3.98 |
Dividend Payout % | 53% | 61% | 58% | 64% | -54% | -33% | -10% | -12% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -6% |
5 Years: | -6% |
3 Years: | -4% |
TTM: | -16% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | -4% |
3 Years: | -2% |
TTM: | -25% |
Stock Price CAGR | |
---|---|
10 Years: | -8% |
5 Years: | -14% |
3 Years: | 9% |
1 Year: | 27% |
Return on Equity | |
---|---|
10 Years: | -4% |
5 Years: | -8% |
3 Years: | -8% |
Last Year: | -9% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 21 | 22 | 25 | 25 | 26 | 26 |
Reserves | 145 | 150 | 157 | 162 | 157 | 232 | 224 | 229 | 203 | 203 | 199 | 230 | 211 |
47 | 45 | 42 | 52 | 66 | 59 | 67 | 60 | 142 | 90 | 73 | 64 | 75 | |
47 | 52 | 68 | 60 | 55 | 50 | 56 | 56 | 39 | 34 | 38 | 32 | 38 | |
Total Liabilities | 258 | 266 | 286 | 293 | 298 | 361 | 366 | 367 | 406 | 351 | 335 | 353 | 350 |
64 | 84 | 87 | 95 | 108 | 141 | 133 | 127 | 191 | 149 | 122 | 114 | 120 | |
CWIP | 20 | 2 | 4 | 6 | 5 | 3 | 2 | 2 | 2 | 0 | 1 | 1 | 1 |
Investments | 18 | 25 | 24 | 22 | 21 | 73 | 57 | 54 | 29 | 37 | 51 | 84 | 78 |
156 | 156 | 171 | 169 | 164 | 144 | 174 | 183 | 184 | 166 | 161 | 153 | 151 | |
Total Assets | 258 | 266 | 286 | 293 | 298 | 361 | 366 | 367 | 406 | 351 | 335 | 353 | 350 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 16 | 12 | 2 | 4 | -3 | -39 | -34 | 10 | -9 | -5 | -1 | |
2 | -9 | -4 | -3 | -11 | 15 | 40 | 2 | 24 | 6 | 14 | 16 | |
-0 | -10 | -8 | 1 | 7 | -10 | 1 | 32 | -33 | -2 | -10 | -15 | |
Net Cash Flow | 6 | -4 | 0 | 0 | -1 | 1 | 2 | 0 | 1 | -5 | -1 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 22 | 32 | 34 | 33 | 29 | 28 | 39 | 38 | 31 | 61 | 58 | 53 |
Inventory Days | 245 | 189 | 179 | 203 | 222 | 239 | 288 | 433 | 476 | 651 | 434 | 287 |
Days Payable | 85 | 79 | 88 | 87 | 90 | 97 | 135 | 109 | 122 | 199 | 181 | 112 |
Cash Conversion Cycle | 182 | 143 | 126 | 149 | 162 | 170 | 192 | 362 | 385 | 514 | 311 | 228 |
Working Capital Days | 95 | 93 | 80 | 92 | 94 | 72 | 111 | 156 | 190 | 325 | 231 | 177 |
ROCE % | 7% | 8% | 12% | 7% | -0% | 1% | -5% | -3% | -2% | -3% | -0% | -5% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
- Compliance Certificate Under Regulation 40 (9) & 40 (10) Of The SEBI (LODR) Regulations, 2015 For The Year Ended March 31, 2024 16 Apr
- Compliance Certificate For The Period Ended March 31, 2024 8 Apr
-
Announcement under Regulation 30 (LODR)-Change in Directorate
29 Mar - Of appointment of Additional Executive/s Directors of the Company.
- Closure of Trading Window 27 Mar
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
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1]
ZCCL is in the business of cutting, stitching, washing, and pressing of fabric into apparels. It operates in men’s formal wear through its flagship brand, Zodiac, in party /club wear through its sub-brand, ZOD!, and in relaxed casual wear through its sub-brand, Z3. These brands are licensed by ZCCL from its group company, Metropolitan Trading Company, that is 100% owned by the promoters under a perpetual licensing arrangement. MTC charges a royalty of 1% on annual turnover from ZCCL