Vardhman Textiles Ltd - Stock Valuation and Financial Performance

BSE: 502986 | NSE: VTL | Textile | Small Cap

Vardhman Textiles Share Price

445 12.00 2.77%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Vardhman Textiles

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Vardhman Textiles stock performance -

mw4me loader
P/E Ratio (SA):
22.45
Market Cap:
12,827.8 Cr.
52-wk low:
272.7
52-wk high:
456

Is Vardhman Textiles Ltd an attractive stock to invest in?

1. Is Vardhman Textiles Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Vardhman Textiles Ltd is a average quality company.

2. Is Vardhman Textiles Ltd undervalued or overvalued?

The key valuation ratios of Vardhman Textiles Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Vardhman Textiles Ltd a good buy now?

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

10 Year X-Ray of Vardhman Textiles:

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.
Vardhman Textiles 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 % 13.7%6.7%12.9%12.8%9.2%10.1%8.2%5.8%19.5%8.5%-
Value Creation
Index
0.0-0.5-0.1-0.1-0.3-0.3-0.4-0.60.4-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5,1715,7425,6135,6905,8516,4156,3255,9269,3869,8419,314
Sales YoY Gr.-11%-2.2%1.4%2.8%9.6%-1.4%-6.3%58.4%4.8%-
Adj EPS 20.78.921.525.318.222.518.513.457.526.319.8
YoY Gr.--57.2%141.6%18%-28.3%23.7%-17.5%-27.7%329.2%-54.2%-
BVPS (₹) 89.596.9118.9142.5160.9181.7196.5212.7260.8286.9301.4
Adj Net
Profit
6602836657085216455333861,661761571
Cash Flow from Ops. 7061,2118691,28990.14478511151,4301,815-
Debt/CF from Ops. 4.62.131.725.452.618.51.40.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.4%11%15.9%4.8%
Adj EPS 2.7%7.7%12.4%-54.2%
BVPS13.8%12.3%13.4%10%
Share Price 20% 15.6% 22.6% 54.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
25.89.519.718.412.113.19.86.524.39.66.7
Op. Profit
Mgn %
25.116.419.719.914.717.614.114.424.813.79.8
Net Profit
Mgn %
12.84.911.912.48.910.18.46.517.77.76.1
Debt to
Equity
1.10.80.70.60.50.40.40.40.30.2-
Working Cap
Days
263252225187193209226263194179108
Cash Conv.
Cycle
16114814914514615617119813812783

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 15.87%

Net Profit is growing at healthy rate in last 3 years 12.43%

Return on Equity has declined versus last 3 years average to 6.70%

Sales growth is not so good in last 4 quarters at -6.92%

Latest Financials - Vardhman Textiles Ltd.

Standalone Consolidated
TTM EPS (₹) 19.8 20.4
TTM Sales (₹ Cr.) 9,314 9,531
BVPS (₹.) 301.4 310.8
Reserves (₹ Cr.) 8,658 8,929
P/BV 1.47 1.43
PE 22.45 21.75
From the Market
52 Week Low / High (₹) 272.70 / 455.95
All Time Low / High (₹) 3.63 / 576.00
Market Cap (₹ Cr.) 12,828
Equity (₹ Cr.) 57.8
Face Value (₹) 2
Industry PE 27.9

Management X-Ray of Vardhman Textiles:

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 Vardhman Textiles

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
Sales5,1715,7425,6135,6905,8516,4156,3255,9269,3869,841
Operating Expenses 3,9114,8004,5054,5594,9935,2835,4425,1597,1248,556
Manufacturing Costs9791,0791,0781,0481,0691,1611,2441,0321,4101,527
Material Costs2,3403,1062,7472,7923,1663,3163,3343,1544,3995,775
Employee Cost 320351410454480520551575714750
Other Costs 272264270266278286313399601504
Operating Profit 1,2619421,1081,1318591,1328837672,2621,285
Operating Profit Margin (%) 24.4%16.4%19.7%19.9%14.7%17.6%14.0%12.9%24.1%13.1%
Other Income 86188296628185218172188385193
Interest 173152142125114118133113100102
Depreciation 294489363329229241319358362389
Exceptional Items 0000000000
Profit Before Tax 8794898991,3057019906034842,186987
Tax 22813022330315529558117508238
Profit After Tax 6523596761,0025466965453671,677749
PAT Margin (%) 12.6%6.3%12.0%17.6%9.3%10.8%8.6%6.2%17.9%7.6%
Adjusted EPS (₹)20.511.321.835.819.024.219.012.758.125.9
Dividend Payout Ratio (%)11%18%14%8%16%14%0%27%12%14%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 2,8483,0833,6903,9864,6215,2235,6526,1217,5348,293
Share Capital 64646256575758585858
Reserves 2,7853,0203,6283,9304,5635,1655,5946,0637,4768,235
Minority Interest0000000000
Debt2,7611,7862,0391,7742,0011,9401,9891,8481,5151,275
Long Term Debt1,9251,3171,0227191,1961,0711,2661,297921931
Short Term Debt8364691,0171,055806869723551594343
Trade Payables97130146177247240292258349307
Others Liabilities 1,9802,2981,1101,0218279667948371,178986
Total Liabilities 7,6867,2976,9856,9597,6968,3698,7279,06410,57610,861

Fixed Assets

Gross Block5,0365,2975,6323,1733,3744,1644,8905,2765,5936,419
Accumulated Depreciation2,2622,8003,1327158681,1051,4081,8082,1582,539
Net Fixed Assets2,7752,4962,5002,4582,5073,0593,4813,4683,4363,881
CWIP 857785491052741397824147
Investments 7126741,0701,6431,5921,0871,0318131,4582,247
Inventories1,8721,6371,8091,5892,1172,4422,5062,7362,8072,312
Trade Receivables7396777707187277637951,0241,3111,179
Cash Equivalents 5317627740684115271116370
Others Assets1,4511,5604744625807046228741,208825
Total Assets 7,6867,2976,9856,9597,6968,3698,7279,06410,57610,861

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 7061,2118691,289904478511151,4301,815
PBT 8794898991,3057019906034842,186987
Adjustment 390549235-123197195308340185343
Changes in Working Capital -379348-33412-615-50341-677-433740
Tax Paid -185-175-232-305-193-237-101-32-508-255
Cash Flow From Investing Activity -677-144-480-252-160-227-462-31-883-1,406
Capex -601-249-359-208-353-853-634-239-506-607
Net Investments -13661-325-111149575114214-577-710
Others 604420467445259-6200-88
Cash Flow From Financing Activity -2-944-288-1,21397-247-278-199-521-397
Net Proceeds from Shares 000-705188539133
Net Proceeds from Borrowing 125-354-456-436334-10810497-194-202
Interest Paid -162-143-133-111-81-109-120-93-86-96
Dividend Paid -43-79-159-1-83-86-1010-2960
Others 78-36746042-26150-165-21143-101
Net Cash Flow 26123101-17527-28111-1142613
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)25.4412.1119.9726.112.6814.1410.036.2324.579.47
ROCE (%)18.5110.9917.5422.9412.4515.49.597.425.6911.17
Asset Turnover Ratio0.730.770.790.820.80.80.740.670.960.92
PAT to CFO Conversion(x)1.083.371.291.290.160.641.560.310.852.42
Working Capital Days
Receivable Days48454748454245564546
Inventory Days11911111210911613014316110895
Payable Days11131821242729322521

Vardhman Textiles Ltd Stock News

Vardhman Textiles Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vardhman Textiles on 28-Mar-2024 16:01 is ₹445.0.
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 Vardhman Textiles stood at ₹12,827.8.
The latest P/E ratio of Vardhman Textiles as of 28-Mar-2024 16:01 is 22.45.
The latest P/B ratio of Vardhman Textiles as of 28-Mar-2024 16:01 is 1.47.
The 52-week high of Vardhman Textiles is ₹455.9 and the 52-week low is ₹272.7.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vardhman Textiles is ₹9,314 ( Cr.) .

About Vardhman Textiles Ltd

Vardhman Textiles, incorporated in 1973, is one of the pioneers in textile industry with operations in the segments of yarn, sewing thread, steel, and fabric. Formerly known as Mahavir Spinning Mills, it is a part of Vardhman Group managed by Paul Oswal.

In 1975, Vardhman Textiles’s first plant was commissioned with 25,088 spindles in Hoshiarpur, Punjab. In 1977-78, the company set up a 25,000-spindle textile mill at Malerkotla in Sanazur, Punjab. In 1992-93, a 100% Export Oriented Unit (EOU) was commissioned by Vardhman Textiles’s at Mandideep. Both the Malerkotla mill and EOU unit was awarded the ISO 9002/BIS 14002 by Bureau of Indian Standards (BIS).

In March 1995, its gassed and mercerized dyed yarn project at Hoshiarpur commenced production.In order to set up 100% EOU located at Baddi, Himachal Pradesh, the company formed joint venture with Marubeni Corporation and Toho Rayon of Japan. For this company established Vardhman Acrylics and started commercial production in September 1996.

In 1998-99 company set up its 3rd 100% EOU at Mandideep with an installed production capacity of 25000 spindles.

Company set up unit-II at Ludhiana in order to expand its sewing thread capacity. This unit had an installed capacity of 5 TPD. Company entered an agreement with Amercian & Effird Inc., USA to manufacture superior sewing thread.

Much later in 2004 the textile business of Vardhman Spinning and General Mills was merged with Vardhman Textiles. The company added new units of Looms and Rotors with a installed capacity of 264 Nos and 528 Nos respectively

Companies like VMT Spinning Company (VMT), Vardhman Threads (VTL) and Vardhman Yarns & Threads and Vardhman Acrylics are the subsidiaries of Vardhman Textiles. Vardhman Textiles is promoted by Ludhiana based Vardhman Group, a major textile business house in India.

Company has received ISO 9002/ ISO 14002 certification for its quality management.

Vardhman Textiles, exports its products to more than 25 countries and has a strong presence in markets like the EEC, USA, Canada, China, Japan, Korea, Mexico, Brazil and Mauritius, Middle East.

Vardhman Group (Parent Company)Vardhman Group was set up in the year 1965 at Ludhiana, Northern India. The group has business interest in area of Yarns, Fabrics, Sewing Threads, Fibre and Alloy Steel. Vardhman group is one of the largest spinning group of the country with a spindlage of over 5,50,000.

The group has 12 production plants located in the states of Punjab, Himachal Pradesh and Madhya Pradesh. Currently the group has manufacturing capacity of approximately 25 metric tonne/per day of sewing thread in its plant at Hoshiarpur, Ludhiana, Baddi and Perundurai. Currently the group employs 20,000 people.Future ProspectsVardhman Textiles is undertaking Research and Development activities in order to develop of new products and for improvement in the production process and quality of products.

PRODUCT

Yarn: Under this segment, the company manufactures wide range of yarn such as Grey Cotton, Grey Acrylic, Crayons, Hank Dyed Acrylic, Vardhman Knitting, Gassed Mercerised Cotton and many more.Company’s annual manufacturing capacity of yarn is to 98,736 MT.

Fabrics- Company manufactures fabric for shirting and bottom weights. It produces fabrics of various types viz. 100% Cotton, Polyester cotton, Chief Value Cotton and Cotton Stretch. Company’s fabric manufacturing capacity is  30 million meters per annum

Sewing Threads- Company manufactures wide range of threads such as cotton, polyster, core spun (polyester cotton/ polyester polyester), trilobal embroidery thread, bonded nylon and lubricated nylon thread including specialized threads like button fusing, bead fusing and anti wicking, button shanking, indigo dyed and so on.

Steel- Under this, company has an installed capacity of 1,00,000 Metric tonnes per annum.

Awards

The Company was awarded Golden trophy by Textile Export Promotion Council (Merchant Export Category for Fabrics) for the various export performance in the year 1993-94.

Vardhman Textiles received the award of merit from the Government of India in the year 1994-95 and 1995-96.

2010-11 - Textile Export Promotion Council 2010-11

2011-12 -Textile Export Promotion Council 2011-12"

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.