Vardhman Polytex Ltd

Vardhman Polytex Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vardhman Polytex Ltd

₹ 8.61 -0.81%
28 Mar - close price
oswalgroup.com BSE: 514175 NSE: VARDMNPOLY
About

Incorporated in 1981, Vardhman Polytex
Ltd manufactures yarn and garments[1]

Key Points

Business Overview:[1][2]
VPL is a flagship company of Oswal Group. It manufactures range of Cotton Yarns (Carded, Combed, Organic, BCI), Cotton Polyester Yarns and Value Added Yarns (Grey and Dyed) in variable counts. Company has entered into arrangement with few vendors, from whom company is purchases raw materials, processes it and sells the finished output back to them

Website BSE NSE
  • Market Cap ₹ 375 Cr.
  • Current Price ₹ 8.61
  • High / Low ₹ 15.4 / 8.05
  • Stock P/E 25.2
  • Book Value ₹ -8.52
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Promoter holding has decreased over last quarter: -18.4%
  • The company has delivered a poor sales growth of -14.2% over past five years.
  • Promoter holding is low: 30.8%
  • Contingent liabilities of Rs.148 Cr.
  • Promoters have pledged 81.5% of their holding.
  • Earnings include an other income of Rs.22.1 Cr.

* 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: Textiles Industry: Textiles - Cotton/Blended

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
244 278 258 101 93 163 136 101 61 74 64 64 75
232 265 256 107 111 178 139 121 78 75 73 68 49
Operating Profit 12 13 3 -6 -18 -15 -3 -20 -18 -1 -9 -4 27
OPM % 5% 5% 1% -5% -20% -9% -2% -20% -29% -1% -14% -6% 35%
1 1 2 27 52 23 20 2 3 5 5 9 3
Interest 16 17 12 15 14 13 13 13 -23 0 4 3 4
Depreciation 3 3 3 3 3 3 3 3 3 2 2 2 2
Profit before tax -6 -7 -10 3 17 -8 1 -34 5 1 -11 1 24
Tax % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-6 -7 -10 3 17 -8 1 -34 5 1 -11 1 24
EPS in Rs -0.22 -0.23 -0.36 0.11 0.57 -0.27 0.04 -1.07 0.15 0.03 -0.30 0.02 0.55
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
784 921 941 876 859 618 808 560 507 928 615 376 277
699 829 878 814 792 659 807 560 493 868 651 418 265
Operating Profit 85 92 63 62 66 -41 1 -0 14 59 -36 -42 13
OPM % 11% 10% 7% 7% 8% -7% 0% -0% 3% 6% -6% -11% 5%
9 20 -12 50 14 -295 3 177 3 3 103 29 22
Interest 63 75 76 74 60 68 60 60 59 64 53 3 11
Depreciation 37 33 32 28 21 21 18 16 15 14 12 10 9
Profit before tax -5 3 -58 9 -1 -424 -74 102 -57 -16 2 -27 15
Tax % -123% -44% -50% 0% 0% 0% 0% 0% 0% 0% 0% 0%
1 5 -29 9 -1 -424 -74 102 -57 -16 1 -27 15
EPS in Rs 0.05 0.19 -0.99 0.31 -0.02 -14.57 -2.55 3.50 -1.95 -0.53 0.05 -0.75 0.30
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -9%
5 Years: -14%
3 Years: -10%
TTM: -40%
Compounded Profit Growth
10 Years: %
5 Years: 7%
3 Years: 7%
TTM: 127%
Stock Price CAGR
10 Years: 7%
5 Years: 91%
3 Years: 50%
1 Year: 7%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

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 18 20 22 22 22 22 22 22 22 22 22 27 27
Reserves 84 109 106 85 85 -339 -414 -313 -370 -386 -385 -388 -399
498 465 451 405 396 448 446 490 523 529 447 76 69
85 121 118 115 122 264 269 113 130 161 206 560 553
Total Liabilities 685 715 697 627 626 395 324 313 306 326 291 276 250
295 283 258 239 244 229 211 195 182 170 159 130 122
CWIP 14 8 4 7 5 3 0 0 0 0 0 0 0
Investments 137 137 92 92 92 0 0 0 0 0 0 0 0
239 287 344 290 285 163 112 117 123 156 133 146 128
Total Assets 685 715 697 627 626 395 324 313 306 326 291 276 250

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
72 62 76 108 76 49 63 13 24 61 40 -14
-1 -11 1 -7 -20 -5 -1 0 -1 -1 -1 26
-49 -64 -79 -104 -55 -50 -64 -14 -23 -61 -39 -12
Net Cash Flow 22 -13 -2 -4 1 -5 -1 -0 -0 0 0 1

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 26 26 20 31 33 16 4 4 6 4 0 0
Inventory Days 37 55 77 44 47 32 12 18 19 23 11 19
Days Payable 35 39 38 39 42 31 26 53 74 54 99 209
Cash Conversion Cycle 29 42 59 36 38 18 -10 -31 -49 -26 -88 -190
Working Capital Days 3 10 28 13 11 -139 -97 -40 -54 -25 -81 -137
ROCE % 9% 13% 9% 15% 12% -18% -16% -10% 1% 28% -34%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
60.16% 60.16% 60.16% 60.16% 60.16% 60.16% 55.21% 49.14% 49.14% 49.14% 49.14% 30.75%
1.49% 1.81% 1.83% 1.96% 2.82% 1.52% 1.40% 0.65% 0.38% 0.24% 0.32% 0.64%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.00%
38.34% 38.02% 38.00% 37.87% 37.02% 38.31% 43.40% 50.20% 50.47% 50.62% 50.53% 68.60%
No. of Shareholders 16,34416,46716,42916,43716,08514,75213,82513,52913,37119,67423,18926,802

* 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