Provogue (India) Ltd - Stock Valuation and Financial Performance

BSE: 532647 | NSE: PROVOGE | Textile | Small Cap

Provogue India Share Price

0.93 0.00 0.00%
as on 14-Nov'19 18:01

DeciZen - make an informed investing decision on Provogue India

M-Cap below 100cr DeciZen not available

Provogue (India) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
16.8 Cr.
52-wk low:
0.7
52-wk high:
0.7

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of Provogue (India) Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Provogue India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 4.7%6%5.3%4.6%3.5%-6.9%-24.5%-30.8%-70.4%-22.7%-
Value Creation
Index
-0.7-0.6-0.6-0.7-0.8-1.5-2.8-3.2NANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 48156561054161454542321491.872.659
Sales YoY Gr.-17.6%7.8%-11.3%13.6%-11.2%-22.4%-49.6%-57%-20.9%-
Adj EPS 2.43.42.21.20.3-7.2-16.8-7.7-9.6-2.4-2.9
YoY Gr.-42.1%-34.9%-44.1%-75%-2429%NANANANA-
BVPS (₹) 61.464.148.149.149.242.325.98.9-0.6-3.3-4.3
Adj Net
Profit
27.53925.414.23.5-82.6-192-180-224-55-67
Cash Flow from Ops. -44.2-10.817.839.2-14.644.817.210.61.80.2-
Debt/CF from Ops. -5-22.816.87.2-19.56.11720.487.7824.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -18.9%-34.8%-44.4%-20.9%
Adj EPS -199.8%-250.1%NANA
BVPS-172.2%-158.2%-150.3%NA
Share Price -18.4% -5.4% 8.9% 29.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
3.95.442.60.6-15.8-49.2-71.5-231.1121.676.5
Op. Profit
Mgn %
10.512.89.811.19.3-7.8-35.7-69-133.9-1.8-8.2
Net Profit
Mgn %
5.76.94.22.60.6-15.2-45.3-84.3-244.1-75.7-115
Debt to
Equity
0.30.30.50.50.50.611.1-11.7-2.1-
Working Cap
Days
401408413485432469486660801489247
Cash Conv.
Cycle
202217237286281348385498515160-1,014

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Provogue (India) Ltd.

Standalone Consolidated
TTM EPS (₹) -2.9 -4
TTM Sales (₹ Cr.) 58.7 89.8
BVPS (₹.) -4.3 -6.9
Reserves (₹ Cr.) -123 -185
P/BV -0.17 -0.10
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.72 / 0.72
All Time Low / High (₹) 0.43 / 292.00
Market Cap (₹ Cr.) 16.8
Equity (₹ Cr.) 23.3
Face Value (₹) 1
Industry PE 27.9

Management X-Ray of Provogue India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Provogue India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales480.67565.39609.72540.62614.36545.46423.44213.5391.7872.61
Operating Expenses 431.06494.54551.45482.02558.17588.17577.91360.95217.8573.88
Manufacturing Costs44.1639.5445.9239.0539.8846.1646.0623.1517.5914.19
Material Costs295.10372.97423.87377.28469.56509.90502.88300.27166.6547.52
Employee Cost 16.3615.9916.4014.5612.327.186.874.554.854.30
Other Costs 75.4566.0465.2651.1436.4124.9322.1032.9828.777.88
Operating Profit 49.6070.8458.2858.6056.19-42.71-154.47-147.42-126.08-1.27
Operating Profit Margin (%) 10.3%12.5%9.6%10.8%9.1%-7.8%-36.5%-69.0%-137.0%-1.7%
Other Income 22.7718.7216.6914.108.634.475.924.995.810.21
Interest 19.9526.0432.2135.5737.0138.8739.3734.4332.9941.55
Depreciation 12.2811.9311.8110.978.298.425.834.192.570.60
Exceptional Items 0-8.51-1.33-0.32-18.4310.4300-69.74-11.39
Profit Before Tax 40.1543.0829.6125.841.09-75.10-193.75-181.05-225.57-54.59
Tax 11.799.674.5812.940.14-0.540.35-1.250.618.54
Profit After Tax 28.3533.4125.0312.890.94-74.56-194.10-179.81-226.18-63.14
PAT Margin (%) 5.9%5.9%4.1%2.4%0.2%-13.7%-45.8%-84.2%-246.0%-87.0%
Adjusted EPS (₹)2.52.92.21.10.1-6.5-17.0-7.7-9.7-2.7
Dividend Payout Ratio (%)8%9%5%9%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund 702.60732.68549.53561.09562.03483.94296.19207.53-13.65-76.78
Share Capital 22.8722.8711.4411.4411.4411.4411.4423.3423.3423.34
Reserves 679.73709.81538.09549.66550.59472.50284.75184.19-36.99-100.12
Minority Interest0000000000
Debt219.70233.21280.89275.31279.63260.53272.36178.07124.25122.86
Long Term Debt219.7063.2842.5560.3358.1845.6630.05000
Short Term Debt0169.93238.35214.97221.45214.86242.32178.07124.25122.86
Trade Payables56.9155.1374.7084.7562.9766.2932.3429.5717.3118.73
Others Liabilities 6.4418.6221.725.894.938.3623.1540.89116.03162.48
Total Liabilities 985.651,039.64926.84927.04909.56819.11624.04456.06243.94227.29

Fixed Assets

Gross Block105.45105.33105.3099.0595.9596.1522.0724.1721.0620.83
Accumulated Depreciation36.4539.2847.1953.0357.9771.125.6011.6012.7812.96
Net Fixed Assets6966.0558.1146.0137.9725.0316.4612.578.277.87
CWIP 0.450.360.060000000
Investments 289.86290.18136.14150.04121.03108.96127.89128.43129.83117.19
Inventories220.36271.88293.64324.18343.58380.67324.53200.4216.7310.97
Trade Receivables140.99171.46215.18203.57235.35200.7872.3247.4237.2139.96
Cash Equivalents 29.8415.697.5917.229.7125.0611.2811.496.596.80
Others Assets235.13224.02216.12186.02161.9278.6071.5555.7345.3144.51
Total Assets 985.651,039.64926.84927.04909.56819.11624.04456.06243.94227.29

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity -44.21-10.7917.7639.23-14.5944.8317.1710.641.820.19
PBT 39.7643.0829.6125.841.09-75.10-193.75-181.05-155.83-43.20
Adjustment 12.6921.5425.0729.7832.9635.5543.3554.8650.2544.09
Changes in Working Capital -85.48-62.42-22.31-11.82-46.2885.01167.57136.84107.61-0.27
Tax Paid -11.56-12.98-14.61-4.57-2.35-0.6300-0.22-0.43
Cash Flow From Investing Activity 31.766.86-45.296.0335.369.220.798.962.803.20
Capex -19.19-10.60-7.83-0.43-1.10-0.20-0.80-0.090.520.03
Net Investments 59.211.80-49.77-5.4029.0213.161.65-0.74-1.633.98
Others -8.2615.6612.3111.867.44-3.75-0.069.783.91-0.81
Cash Flow From Financing Activity 29.62-10.6412.15-38.89-30.04-44.60-27.01-16.87-5.77-3.24
Net Proceeds from Shares -12.39000000000
Net Proceeds from Borrowing 66.04-22.93-20.7317.79-2.15-5.01-15.33000
Interest Paid -19.95-26.04-32.21-31.97-33.02-33-39.14-34.3400
Dividend Paid -4.09-2.67-3.32-1.33-1.3400000
Others 040.9968.42-23.376.47-6.5927.4617.47-5.77-3.24
Net Cash Flow 17.18-14.57-15.386.37-9.279.44-9.062.73-1.150.15
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)4.124.653.92.320.17-14.26-49.76-71.39N/AN/A
ROCE (%)6.817.276.777.274.51-4.52-22.96-28.95N/AN/A
Asset Turnover Ratio0.510.560.630.580.670.630.590.40.260.31
PAT to CFO Conversion(x)-1.56-0.320.713.04-15.52N/AN/AN/AN/AN/A
Working Capital Days
Receivable Days88101115141130146118102168194
Inventory Days15615916820819824230444943270
Payable Days615556775746363851138

Provogue (India) Ltd Stock News

Provogue (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Provogue India on 14-Nov-2019 18:01 is ₹0.93.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 14-Nov-2019 18:01 the market cap of Provogue India stood at ₹16.80.
The latest P/E ratio of Provogue India as of 14-Nov-2019 18:01 is 0.00.
The latest P/B ratio of Provogue India as of 14-Nov-2019 18:01 is -0.17.
The 52-week high of Provogue India is ₹0.72 and the 52-week low is ₹0.72.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Provogue India is ₹58.65 ( Cr.) .

About Provogue (India) Ltd

Provogue was incorporated on November 1997 as Acme Clothing. It is engaged in retailing of apparels and accessories in men and women segment. The company launched its brand ‘Provogue’ in March 1998.

The name was changed to present one on March 2005.

Company’s brands are retailed through leading national chain stores such as Shopper's Stop, Lifestyle, Globus, Westside etc.

Provogue fashions and accessories were available across 124 Provogue stores and 104 national chain store locations.

The company has association with supermodels and stars namely John Abraham, Hrithik Roshan, Fardeen Khan, Saif Ali Khan and Esha Deol as their brand ambassadors.

Prozone Enterprises a subsidiary which is engaged in the process of developing properties for commercialpurposes including development of shopping malls. Beside this company owns 19 subsidiaries namely Prozone Enterprise, Castle Mall, Hagwood Commercial Developers, Sporting and Outdoor Ad-Agency, Probrand Enterprises, Millennium Accessories are among others.

The company owns Promart a division is retail store that offers consumers their favourite brands at reasonable price.

Awards

Provogue was Lycra IFA Winner as ‘Most Admired Fashion Forward Brand of the year’ in 2005.

The company received DFU’s inside Fashion brand award for excellence in retail performance for the year 2004

The company received Golden Scale Award for the Best Brand in Apparel by CMAI in 2004.

Outlook

The company plans to invest a Rs 90 crore for its expansion plan. Provogue plans to set up 10 new Promart stores in tier 2 cities.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.