V-Mart Retail Ltd - Stock Valuation and Financial Performance

BSE: 534976 | NSE: VMART | Retailing | Small Cap

V-Mart Retail Share Price

2,133.25 29.65 1.41%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on V-Mart Retail

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

V-Mart Retail stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
4,256.2 Cr.
52-wk low:
1,591
52-wk high:
2,441.9

Is V-Mart Retail Ltd an attractive stock to invest in?

1. Is V-Mart Retail Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that V-Mart Retail Ltd is a average quality company.

2. Is V-Mart Retail Ltd undervalued or overvalued?

The key valuation ratios of V-Mart Retail Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is V-Mart Retail Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of V-Mart Retail Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of V-Mart Retail:

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.
V-Mart Retail Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 14.1%17.5%12.3%17%24.8%17.1%20.9%5.8%7.8%8.4%-
Value Creation
Index
0.00.3-0.10.20.80.20.5-0.6-0.4-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5757208091,0021,2221,4341,6621,0751,6662,4652,711
Sales YoY Gr.-25.3%12.4%23.8%22%17.3%15.9%-35.3%54.9%47.9%-
Adj EPS 1420.214.623.942.733.626.9-3.43.9-4.8-47.9
YoY Gr.-45.1%-27.9%64%78.4%-21.4%-19.8%-112.4%NA-221.5%-
BVPS (₹) 94.8113.7127.6149191.1223.7249.6415.3424.8422.9400.1
Adj Net
Profit
25.136.526.443.277.360.848.9-6.67.7-9.4-95
Cash Flow from Ops. 1139.946.168.757.776.386.3149-11.3181-
Debt/CF from Ops. 40.80.60.5000000.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 17.6%15.1%14%47.9%
Adj EPS -188.7%-164.5%-156.1%-221.5%
BVPS18.1%17.2%19.2%-0.5%
Share Price 23% -4.6% -7.9% -0.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
15.819.412.117.32516.111.3-10.9-1.1-11.7
Op. Profit
Mgn %
9.18.87.98.811.29.613.212.612.611.27.2
Net Profit
Mgn %
4.45.13.34.36.34.22.9-0.60.5-0.4-3.5
Debt to
Equity
0.30.20.10.1000000.2-
Working Cap
Days
10310511610694909818514714083
Cash Conv.
Cycle
5549453630355081715716

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 14.04%

Sales growth is good in last 4 quarters at 16.97%

Return on Equity is Poor

Latest Financials - V-Mart Retail Ltd.

Standalone Consolidated
TTM EPS (₹) -47.9 -
TTM Sales (₹ Cr.) 2,711 -
BVPS (₹.) 400.1 -
Reserves (₹ Cr.) 771 -
P/BV 5.38 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 1591.00 / 2441.90
All Time Low / High (₹) 104.00 / 4620.00
Market Cap (₹ Cr.) 4,256
Equity (₹ Cr.) 19.8
Face Value (₹) 10
Industry PE 107.9

Management X-Ray of V-Mart Retail:

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 V-Mart Retail

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales5757208091,0021,2221,4341,6621,0751,6662,465
Operating Expenses 5236577459141,0861,2971,4439401,4572,188
Manufacturing Costs353935435166795794142
Material Costs3975065717038309701,1267241,0911,597
Employee Cost 3848627898126154117180256
Other Costs 52647790106135854392194
Operating Profit 52646488137137219135209277
Operating Profit Margin (%) 9.1%8.8%7.9%8.8%11.2%9.5%13.2%12.6%12.6%11.2%
Other Income 1214464211415
Interest 445756606382125
Depreciation 1151919232894103131180
Exceptional Items 0-2100-100000
Profit Before Tax 3855426711210070-1010-13
Tax 13181523353820-3-1-5
Profit After Tax 25372844786249-612-8
PAT Margin (%) 4.4%5.2%3.4%4.4%6.4%4.3%3.0%-0.6%0.7%-0.3%
Adjusted EPS (₹)14.020.715.324.342.934.027.2-3.25.9-4.0
Dividend Payout Ratio (%)7%7%8%5%5%5%0%0%13%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 170205231269346406453818839836
Share Capital 18181818181818202020
Reserves 152187213251328387435799819816
Minority Interest0000000000
Debt4430273500100148
Long Term Debt0201000000
Short Term Debt4329273500100148
Trade Payables657596160167148197192291488
Others Liabilities 2533901828665575989311,217
Total Liabilities 3033444434835416201,2081,6082,0612,689

Fixed Assets

Gross Block1101421731351852307608201,3581,863
Accumulated Depreciation40446318406492124247417
Net Fixed Assets70981101171451656676971,1111,445
CWIP 112144226109
Investments 34223272346183191259
Inventories168183204269307329478428668871
Trade Receivables0000000000
Cash Equivalents 234318195273520
Others Assets28368920334247134115235
Total Assets 3033444434835416201,2081,6082,0612,689

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 11404669587686149-11181
PBT 3855426711310070-1010-13
Adjustment 262439192337150144189298
Changes in Working Capital -41-23-217-40-28-10918-198-86
Tax Paid -12-17-15-24-38-33-24-3-12-18
Cash Flow From Investing Activity -27-19-37-73-8-731-419124-159
Capex -33-34-26-42-48-41-55-41-149-278
Net Investments 614-12-3138-3455-379268119
Others 0010110151
Cash Flow From Financing Activity 2-20-105-38-4-94287-104-37
Net Proceeds from Shares 011012137184
Net Proceeds from Borrowing -2001000000
Interest Paid -4-4-3-3-2-2-55-59-77-116
Dividend Paid -2-2-50-2-4-300-1
Others 10-15-27-35-1-37-25-3577
Net Cash Flow -141-1111-1-8178-15
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)15.8319.9312.6917.5725.2716.411.49-0.981.4-0.94
ROCE (%)21.1926.4819.3926.1236.0727.8129.748.2611.0312.08
Asset Turnover Ratio2.142.232.062.162.392.471.820.760.911.04
PAT to CFO Conversion(x)0.441.081.641.570.741.231.76N/A-0.92N/A
Working Capital Days
Receivable Days0000000000
Inventory Days88898786868189154120114
Payable Days47505566725956988189

V-Mart Retail Ltd Stock News

V-Mart Retail Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of V-Mart Retail on 28-Mar-2024 16:01 is ₹2,133.3.
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 28-Mar-2024 16:01 the market cap of V-Mart Retail stood at ₹4,256.2.
The latest P/E ratio of V-Mart Retail as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of V-Mart Retail as of 28-Mar-2024 16:01 is 5.38.
The 52-week high of V-Mart Retail is ₹2,441.9 and the 52-week low is ₹1,591.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of V-Mart Retail is ₹2,711 ( Cr.) .

About V-Mart Retail Ltd

V-Mart Retail Ltd. was founded in 2002. V-Mart is a complete family retail store chain offering apparel, footwear and accessories for men, women and kids. The company also offers a wide range of home furnishings, general merchandise, toys, tableware, utensils, and other home utility items. In 2018, V-Mart Retail was adjudged the world’s best performing departmental store, as per data compiled by Bloomberg. In 2019, the company was bestowed with the 'Transforming India Through Retail' award for 'Transforming lives in Tier II and III cities' by Ministry of Textiles, Govt. of India.

Business area of the company

The company is engaged in the business of retail trade. The company is into business of apparels for Men, Women, Girls, Boys. It is also into Home decor and Kirana Bazar.

V-Mart has internally created 4 divisions/formats

V-Mart Aspire - This format caters to the young generation and hence the focus of the company is to provide GEN X latest trends in fashion. The target customers are the youth and hence the designers in the company study the market trend to purchase and stock the merchandise accordingly.

V-Mart Plus - These stores cater to all the age groups and serve the basic needs of customers and provide contemporary fashion as well. Since the store serves customers of all age group and across the sections of the society, the company stocks the merchandise accordingly. These stores are normally in an area where the target customers range from kids to senior citizens.

V-Mart Corporate - These stores are targeted at customers from the age group 22-25 years and serve their contemporary fashion needs. The merchandise in these stores are specifically for office going individuals, both male and female and this line has been internally termed by the company as Gold Line Fashion. These stores are located in areas where the population mostly comprises of working professionals.

V-Mart Values - These stores cater to all age group formats focusing on basic needs keeping in mind the economic status of the region where the store is situated. But along with providing low cost products with good fashion, the quality of the products is not compromised on and the company provides value for money while manufacturing/purchasing low cost products.

Awards

2016-17

  • India’s No. 1 Brand Awards 2016 in India’s Best Retail Fashion Store Chain category.

2017-18

  • V-Mart was recognised by Bloomberg as the “World’s best performing department store chain this year” in April 2018.
  • V-Mart was recognised by progressive Grocer as the “Value retailer of choice” in 2018”.
  • Chairman & Managing director of the Company, Mr. Lalit Agarwal, conferred as the ‘Retail Leader of the Year 2018’ by Franchise India”.

2018-19

  • In Jan 2019 V-Mart was bestowed the 'Transforming India Through Retail' award, for 'transforming lives in Tier II & III cities' by the Honorable Union Minister of Textiles.
  • The Company was also bestowed with the Retail Champion Award for Apparel & Lifestyle by Retail Association of India.
  • The Company was recognised in 2018 as The World’s Best Performing Department Store as per Bloomberg data. Lalit Agarwal, the Chairman and Managing Director was also conferred the award of the ‘Retail Leader of the Year-2018’ by Franchise India.
  • The Company was the 2018 Winner of “Best Practice in Learning Transfer for Improving Business Bottom Line” at the World HRD Congress.

2019-20

  • Most Admired Affordable Retailer in Visual Merchandising Concept at IFA- Images Fashion Awards.
  • V-Mart Certified as a ‘Great Place to Work’ by the Great Place to Work (GPTW) Institute, India.
  • Award from RSLDC (Rajasthan government) for Best Project Implementation Agency in the Skill Development Programme.

Milestones

  • 2002: Incorporated as Varin Commercial Private Limited.
  • 2003: Launched the maiden store in Gujrat.
  • 2004: Established its maiden store in New Delhi.
  • 2006: Renamed V-Mart Retail Private Limited; crosses 100,000 square aggregate feet in retail space.
  • 2008: Converted from a private limited to public limited company; secured private equity funding from Naman Finance (Aditya Birla Group) and DB Corp Limited.
  • 2011: Crossed Rs 2000 million turnover; declared a dividend of 4%.
  • 2012: Crossed 500,000 square feet in retail space; extended its presence to more than 50 cities; granted 153,252 ESOPs; declared a dividend of 4%.
  • 2013: Made a pre-IPO placement of 12,50,000 equity shares; made a public issue of 44,96,000 equity shares; issue oversubscribed 1.2 times; attracted marquee institutional and HNI investors.
  • 2014: Opened 23 new stores across 190,000 square feet; invested in infrastructure; achieved incremental footfall was 32%.
  • 2015: Consolidation of distribution centres; launched vendor portal; stores crossed 100 to 108 (8.82 lac square feet); corporate office relocated to Gurugram; Board was reconstituted.
  • 2016: Ventured into two new states (West Bengal and Odisha); opened 17 new stores (from 108 in FY15 to 123 in FY16); integrated vendor portal and advanced warehouse management system.
  • 2017: Crossed Rs 1000 cr of revenue, Best Short-term ICRA rating A1+.
  • 2018: Ventured into Tier IV towns; Private label business grows to 50 per cent.
  • 2019: The Company launched its omni channel platform in Oct, 2019 and has subsequently expanded it across its store network.
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.