V2 Retail Ltd

V2 Retail Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

V2 Retail Ltd

₹ 789 -1.36%
04 Jul - close price
v2retail.com BSE: 532867 NSE: V2RETAIL
About

Company primarily operates in Tier-II and
Tier-III cities, with a chain of “V2 Retail” stores offering apparel and general merchandise,
catering to the entire family.[1]

Key Points

History[1]
Incorporated in 2001; to provide merchandise to the masses at affordable prices. The Company went public in the year 2007. The brand
“Vishal” was sold in the year 2011 due to operational losses. The Company was renamed V2 Retail Limited. It caters to the ‘neo middle class’ and ‘middle class’.

Website BSE NSE - BE
  • Market Cap ₹ 2,738 Cr.
  • Current Price ₹ 789
  • High / Low ₹ 819 / 120
  • Stock P/E 100
  • Book Value ₹ 79.4
  • Dividend Yield 0.00 %
  • ROCE 10.7 %
  • ROE 10.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 9.94 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -0.07% 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: Retail Industry: Textiles - Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
189.32 82.55 149.53 238.89 158.25 211.28 194.51 239.66 193.43 263.61 231.32 373.76 296.04
185.43 80.94 134.99 200.05 152.52 189.63 187.19 202.39 180.85 230.94 212.52 313.19 265.74
Operating Profit 3.89 1.61 14.54 38.84 5.73 21.65 7.32 37.27 12.58 32.67 18.80 60.57 30.30
OPM % 2.05% 1.95% 9.72% 16.26% 3.62% 10.25% 3.76% 15.55% 6.50% 12.39% 8.13% 16.21% 10.24%
8.38 9.08 2.01 1.04 3.45 0.89 0.92 2.30 2.04 1.29 2.00 2.80 0.79
Interest 8.79 8.90 8.98 8.96 9.23 9.53 10.95 10.22 9.19 10.23 11.98 11.45 12.47
Depreciation 14.19 14.88 14.26 14.55 12.90 15.68 14.95 16.82 16.48 17.19 17.26 19.78 18.29
Profit before tax -10.71 -13.09 -6.69 16.37 -12.95 -2.67 -17.66 12.53 -11.05 6.54 -8.44 32.14 0.33
Tax % 19.61% 22.15% 22.87% 27.24% 26.87% 21.72% 24.12% 25.78% 26.06% 24.92% 32.58% 25.02% -1,072.73%
-8.61 -10.18 -5.17 11.92 -9.47 -2.09 -13.39 9.30 -8.17 4.92 -5.68 24.09 3.87
EPS in Rs -2.52 -2.98 -1.50 3.47 -2.75 -0.61 -3.89 2.70 -2.38 1.42 -1.64 6.96 1.12
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
109 229 287 334 472 559 748 701 538 629 839 1,165
108 224 258 302 429 506 699 623 487 566 759 1,022
Operating Profit 1 5 28 32 43 54 49 79 50 63 80 142
OPM % 1% 2% 10% 10% 9% 10% 7% 11% 9% 10% 10% 12%
1 2 3 6 25 3 -17 15 22 16 6 7
Interest 7 9 10 14 10 3 3 32 32 38 41 46
Depreciation 2 3 2 4 6 8 14 50 54 57 64 73
Profit before tax -7 -5 18 20 52 46 15 10 -13 -16 -19 31
Tax % 26% 17% 47% 40% 24% 32% -36% 3% 16% 21% 23% 11%
-5 -5 10 12 39 31 20 10 -11 -13 -14 27
EPS in Rs -2.35 -2.01 4.14 4.89 12.62 9.16 6.01 2.98 -3.24 -3.75 -4.21 7.89
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 18%
5 Years: 9%
3 Years: 29%
TTM: 39%
Compounded Profit Growth
10 Years: 24%
5 Years: -7%
3 Years: 65%
TTM: 287%
Stock Price CAGR
10 Years: 48%
5 Years: 35%
3 Years: 87%
1 Year: 474%
Return on Equity
10 Years: 4%
5 Years: -1%
3 Years: 0%
Last Year: 10%

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
Equity Capital 22 22 24 25 31 34 34 34 34 34 34 35
Reserves 248 241 250 263 125 240 261 246 238 226 213 240
70 83 69 98 9 0 11 311 388 384 410 502
27 39 62 64 75 115 158 116 133 128 109 189
Total Liabilities 368 385 405 449 240 389 464 707 793 772 766 966
9 14 18 29 51 63 100 330 382 375 389 449
CWIP 1 0 1 4 4 7 4 4 5 0 0 0
Investments 32 31 30 25 0 90 0 15 15 15 15 15
326 340 355 391 185 231 360 359 391 382 362 502
Total Assets 368 385 405 449 240 389 464 707 793 772 766 966

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
-12 12 36 -15 -1 27 -48 94 -15 61 80 86
-4 -7 -6 -9 -12 -110 41 -5 -16 -12 -9 -29
8 -4 -30 26 16 81 11 -37 -14 -59 -75 -52
Net Cash Flow -8 0 -1 2 3 -1 4 52 -45 -9 -4 4

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 0 0 0 0 0 0 0 7 0 1 0 0
Inventory Days 207 118 141 177 126 154 195 142 255 221 151 155
Days Payable 114 60 60 61 71 97 100 75 113 93 58 69
Cash Conversion Cycle 93 58 81 116 54 58 95 73 143 130 93 87
Working Capital Days -57 -31 -27 19 48 56 81 62 131 114 86 80
ROCE % 0% 1% 8% 8% 14% 21% 13% 7% 3% 3% 3%

Shareholding Pattern

Numbers in percentages

6 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
54.00% 53.56% 53.56% 53.56% 53.56% 53.57% 53.57% 53.57% 54.26% 54.26% 54.28% 54.28%
6.45% 6.42% 6.40% 6.44% 6.40% 6.47% 6.40% 6.40% 6.37% 6.36% 6.36% 6.57%
0.00% 0.18% 1.53% 1.54% 1.53% 1.53% 1.53% 1.91% 0.37% 0.37% 0.37% 0.36%
39.54% 39.84% 38.51% 38.46% 38.51% 38.45% 38.51% 38.13% 39.00% 39.01% 38.99% 38.80%
No. of Shareholders 21,59420,85320,16019,49319,51319,74419,72919,59718,63417,32416,16616,244

* 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

Annual reports

Credit ratings

Concalls