Vandana Knitwear Ltd

Vandana Knitwear Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vandana Knitwear Ltd

₹ 6.57 -1.94%
22 Nov - close price
vandanaknitwear.com BSE: 532090
About

Incorporated in 1995, Vandana Knitwear Ltd (Formerly known as Trendy Knitwear Ltd) manufactures and sells garments.

Key Points

Product Profile:[1]
Socks, shirts, sweaters, readymade garments, hosiery goods and various textile fabrics. It is also engaged in commission and investment activities and exports.

Website BSE
  • Market Cap ₹ 70.3 Cr.
  • Current Price ₹ 6.57
  • High / Low ₹ 8.00 / 1.78
  • Stock P/E 586
  • Book Value ₹ 1.07
  • Dividend Yield 0.00 %
  • ROCE 1.43 %
  • ROE 0.88 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 6.11 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 0.92% over last 3 years.
  • Debtor days have increased from 26.8 to 44.3 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: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

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
0.01 2.40 0.30 0.39 0.77 0.83 1.36 0.75 0.68 0.54 1.75 0.94 0.79
0.04 2.38 0.63 0.42 0.73 0.87 1.67 0.84 0.81 0.66 1.90 1.03 0.80
Operating Profit -0.03 0.02 -0.33 -0.03 0.04 -0.04 -0.31 -0.09 -0.13 -0.12 -0.15 -0.09 -0.01
OPM % -300.00% 0.83% -110.00% -7.69% 5.19% -4.82% -22.79% -12.00% -19.12% -22.22% -8.57% -9.57% -1.27%
0.05 0.01 0.39 0.06 0.00 0.07 0.38 0.11 0.20 0.16 0.19 0.15 0.06
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.01 0.01 0.01 0.00
Depreciation 0.00 0.00 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.02 0.03 0.05 0.03 0.04 0.03 0.06 0.02 0.05 0.03 0.03 0.05 0.05
Tax % 50.00% 33.33% 20.00% 33.33% 25.00% 33.33% 33.33% 50.00% 20.00% 66.67% 33.33% 20.00% 20.00%
0.02 0.02 0.04 0.02 0.03 0.03 0.05 0.01 0.04 0.02 0.02 0.04 0.04
EPS in Rs 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
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
4.39 4.68 4.16 4.16 0.62 0.60 1.84 0.30 0.03 2.72 3.18 3.71 4.02
4.21 4.44 3.96 3.94 0.54 0.51 2.01 0.47 0.13 3.06 3.70 4.20 4.39
Operating Profit 0.18 0.24 0.20 0.22 0.08 0.09 -0.17 -0.17 -0.10 -0.34 -0.52 -0.49 -0.37
OPM % 4.10% 5.13% 4.81% 5.29% 12.90% 15.00% -9.24% -56.67% -333.33% -12.50% -16.35% -13.21% -9.20%
0.00 0.00 0.00 0.00 0.00 0.30 0.20 0.18 0.11 0.46 0.70 0.68 0.56
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.03
Depreciation 0.01 0.03 0.03 0.02 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.00
Profit before tax 0.17 0.21 0.17 0.20 0.08 0.39 0.03 0.00 0.00 0.11 0.17 0.13 0.16
Tax % 35.29% 33.33% 35.29% 30.00% 37.50% 12.82% 33.33% 27.27% 29.41% 30.77%
0.11 0.14 0.12 0.14 0.04 0.33 0.01 0.01 0.00 0.08 0.13 0.10 0.12
EPS in Rs 0.01 0.01 0.01 0.01 0.00 0.03 0.00 0.00 0.00 0.01 0.01 0.01 0.00
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -2%
5 Years: 15%
3 Years: 398%
TTM: 11%
Compounded Profit Growth
10 Years: -3%
5 Years: 21%
3 Years: %
TTM: -8%
Stock Price CAGR
10 Years: -15%
5 Years: 89%
3 Years: 63%
1 Year: 208%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: 1%
Last Year: 1%

Balance Sheet

Figures in Rs. Crores

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 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70
Reserves -0.08 0.07 0.18 0.32 0.37 0.40 0.42 0.42 0.41 0.49 0.62 0.72 0.80
0.00 0.00 0.11 0.00 0.00 0.00 0.00 0.00 0.00 3.58 1.63 0.78 0.15
0.16 1.01 4.67 7.89 4.23 3.94 0.19 0.11 -0.01 0.24 0.33 0.23 0.17
Total Liabilities 10.78 11.78 15.66 18.91 15.30 15.04 11.31 11.23 11.10 15.01 13.28 12.43 11.82
0.10 0.08 0.05 0.03 0.03 0.02 0.02 0.07 0.06 0.05 0.05 0.05 0.05
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 2.64 2.64 2.64 2.08 0.17 0.75 1.54 2.50 1.91 0.00 0.00 0.00 0.00
8.04 9.06 12.97 16.80 15.10 14.27 9.75 8.66 9.13 14.96 13.23 12.38 11.77
Total Assets 10.78 11.78 15.66 18.91 15.30 15.04 11.31 11.23 11.10 15.01 13.28 12.43 11.82

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0.33 -0.48 0.10 0.83 -2.16 3.66 -3.30 0.99 -0.74 -6.84 1.84 -0.30
0.03 -0.06 -1.10 0.55 0.97 0.55 2.99 -1.26 0.75 3.16 0.70 0.68
0.46 0.61 0.78 -0.78 0.62 0.20 0.48 0.18 0.00 3.57 -1.94 -0.90
Net Cash Flow 0.16 0.07 -0.22 0.60 -0.56 4.40 0.18 -0.08 0.01 -0.10 0.59 -0.53

Ratios

Figures in Rs. Crores

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 0.00 67.07 341.31 616.81 3,002.42 620.50 160.68 316.33 0.00 18.79 17.22 44.27
Inventory Days 0.00 0.00 0.00 0.00 50.99 573.57 1.36 35.92 14.23
Days Payable 0.00 0.00 14.98 25.49 15.25
Cash Conversion Cycle 0.00 67.07 341.31 616.81 3,002.42 620.50 211.67 889.90 0.00 5.17 27.65 43.26
Working Capital Days 628.56 594.29 709.82 574.70 5,345.48 5,189.08 1,739.70 9,380.50 100,010.00 1,971.27 1,411.79 1,187.48
ROCE % 1.61% 1.96% 1.56% 1.82% 0.72% 0.81% -1.53% -1.62% 0.00% 0.85% 1.23% 1.43%

Shareholding Pattern

Numbers in percentages

4 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
45.84% 45.84% 48.64% 48.64% 50.33% 50.51% 50.51% 50.51% 50.51% 50.51% 50.51% 50.51%
54.16% 54.16% 51.36% 51.36% 49.69% 49.49% 49.48% 49.49% 49.48% 49.48% 49.50% 49.49%
No. of Shareholders 7,5107,1956,6676,3305,9865,8055,5995,3925,2955,4286,1636,321

Documents

Announcements

Annual reports