Victoria Mills Ltd

₹ 8,355 -1.47%

23 Dec - close price

About

Incorporated in 1913, The Victoria Mills
Ltd is primarily in the business of real
estate development.

Key Points

Business Overview:^[1]^[2]
Company used to produce fabrics for local and international market but sold its textile mill in 1997 and started trading in textile and exporting value added textile products and garments. However, company found cloth trading activity unremunerative so it entered in real estate market. Company has a wholly owned subsidiary named Victoria Land Pvt.
Ltd. which is in real estate development. At present, company constructs luxury villas
in Alibaug with varied design. Company is
focusing on designing and developing high-
end premium residential and leisure properties.

Website BSE

Market Cap ₹ 82.7 Cr.
Current Price ₹ 8,355
High / Low ₹ 9,637 / 3,460
Stock P/E
Book Value ₹ 7,039
Dividend Yield 0.00 %
ROCE -0.15 %
ROE -0.14 %
Face Value ₹ 100

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 1.19 times its book value
Company has been maintaining a healthy dividend payout of 20.0%

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -2.20% over past five years.
Company has a low return on equity of -0.41% over last 3 years.
Working capital days have increased from 428 days to 642 days

* 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: Realty Industry: Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	0.00	0.00	0.00	0.00	0.00	0.00	24.44	17.00	0.00	0.00	0.00	14.20	0.00
	0.65	0.44	0.61	0.46	0.52	0.62	21.28	14.56	0.65	0.53	1.47	13.09	0.98
Operating Profit	-0.65	-0.44	-0.61	-0.46	-0.52	-0.62	3.16	2.44	-0.65	-0.53	-1.47	1.11	-0.98
OPM %							12.93%	14.35%				7.82%
	0.25	0.09	0.10	0.13	0.65	0.31	0.34	0.35	0.50	0.37	0.15	0.32	-0.08
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Profit before tax	-0.43	-0.38	-0.54	-0.36	0.10	-0.34	3.47	2.76	-0.18	-0.19	-1.35	1.40	-1.09
Tax %	0.00%	0.00%	1.85%	0.00%	0.00%	0.00%	19.88%	26.45%	-72.22%	-63.16%	0.74%	21.43%	-7.34%
	-0.43	-0.38	-0.55	-0.36	0.10	-0.35	2.78	2.03	-0.05	-0.07	-1.36	1.10	-1.01
EPS in Rs	-43.61	-38.54	-55.78	-36.51	10.14	-35.50	281.95	205.88	-5.07	-7.10	-137.93	111.56	-102.43
Raw PDF

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
	0.29	5.17	0.00	0.00	5.25	8.75	19.00	0.00	17.86	0.00	24.44	17.00	14.20
	1.83	5.29	1.32	3.18	5.29	8.59	16.51	1.66	16.52	2.12	22.89	17.23	16.07
Operating Profit	-1.54	-0.12	-1.32	-3.18	-0.04	0.16	2.49	-1.66	1.34	-2.12	1.55	-0.23	-1.87
OPM %	-531.03%	-2.32%			-0.76%	1.83%	13.11%		7.50%		6.34%	-1.35%	-13.17%
	2.05	1.26	2.14	19.06	1.09	1.30	0.91	1.02	1.66	0.54	1.61	1.58	0.76
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.06	0.05	0.08	0.03	0.02	0.02	0.04	0.08	0.12	0.12	0.13	0.13	0.12
Profit before tax	0.45	1.09	0.74	15.85	1.03	1.44	3.36	-0.72	2.88	-1.70	3.03	1.22	-1.23
Tax %	8.89%	14.68%	22.97%	22.71%	32.04%	25.00%	22.92%	1.39%	11.81%	0.59%	22.77%	40.16%
	0.41	0.93	0.57	12.25	0.71	1.07	2.59	-0.72	2.54	-1.71	2.34	0.73	-1.34
EPS in Rs	41.58	94.32	57.81	1,242.39	72.01	108.52	262.68	-73.02	257.61	-173.43	237.32	74.04	-135.90
Dividend Payout %	120.73%	53.23%	86.84%	4.04%	69.72%	46.26%	19.11%	-68.75%	19.49%	-28.95%	21.15%	67.81%

Compounded Sales Growth
10 Years:	13%
5 Years:	-2%
3 Years:	-2%
TTM:	-66%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-130%

Stock Price CAGR
10 Years:	16%
5 Years:	35%
3 Years:	46%
1 Year:	116%

Return on Equity
10 Years:	0%
5 Years:	0%
3 Years:	0%
Last Year:	0%

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	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99
Reserves	18.61	18.96	18.94	30.60	34.81	36.28	38.21	33.45	43.18	44.44	52.78	62.29	68.41
	5.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	1.51	2.51	2.63	2.09	2.18	2.47	2.52	2.58	2.98	7.60	12.30	16.75	4.74
Total Liabilities	26.41	22.46	22.56	33.68	37.98	39.74	41.72	37.02	47.15	53.03	66.07	80.03	74.14
	0.43	0.39	0.30	0.27	0.25	0.45	0.56	1.02	0.91	0.92	0.82	0.68	0.62
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	14.06	9.64	5.56	18.15	18.91	24.59	37.41	22.01	44.11	30.03	38.72	33.15	29.87
	11.92	12.43	16.70	15.26	18.82	14.70	3.75	13.99	2.13	22.08	26.53	46.20	43.65
Total Assets	26.41	22.46	22.56	33.68	37.98	39.74	41.72	37.02	47.15	53.03	66.07	80.03	74.14

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
	2.03	-4.78	-6.00	-5.75	-3.83	4.81	13.40	-12.43	13.67	-18.19	2.01	-16.80
	-1.44	5.63	6.23	6.46	3.75	-4.13	-11.59	12.40	-12.67	18.08	-1.05	16.55
	-0.55	-0.57	-0.58	-0.59	0.00	-0.59	-0.59	-0.59	-0.49	-0.49	-0.49	-0.49
Net Cash Flow	0.04	0.28	-0.35	0.12	-0.08	0.09	1.22	-0.63	0.51	-0.60	0.47	-0.74

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	3,096.21	134.14			0.00	0.00	0.00		0.00		0.00	0.00
Inventory Days	5,840.00	158.66			1,610.46	669.00	0.00		0.00		434.99	1,122.36
Days Payable	0.00	0.00			0.00	0.00					0.00	0.00
Cash Conversion Cycle	8,936.21	292.80			1,610.46	669.00	0.00		0.00		434.99	1,122.36
Working Capital Days	6,846.90	675.64			1,169.39	516.84	9.03		-22.48		213.71	641.54
ROCE %	1.93%	2.32%	-2.46%	-9.36%	1.54%	3.01%	7.90%	-2.23%	3.97%	-4.58%	3.97%	-0.15%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	55.74%	55.74%	55.74%	55.74%	55.99%	56.15%	56.15%	56.15%	56.15%	56.15%	56.15%	56.15%
	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%
	44.13%	44.13%	44.13%	44.13%	43.88%	43.70%	43.71%	43.71%	43.72%	43.72%	43.72%	43.71%
No. of Shareholders	3,449	3,429	3,414	3,413	3,369	3,332	3,300	3,254	3,161	3,154	3,158	3,291

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	55.25%	55.25%	55.56%	55.74%	55.74%	55.74%	56.15%	56.15%	56.15%
	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%	0.13%
	44.62%	44.62%	44.31%	44.13%	44.13%	44.13%	43.70%	43.72%	43.71%
No. of Shareholders	4,003	3,656	3,608	3,549	3,419	3,429	3,332	3,154	3,291

* 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

Announcements

All

Victoria Mills Ltd

Victoria Mills Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports