Vedant Fashions

₹1249.3 -37.8 | 2.9%

WEBSITE BSE:543463 NSE : MANYAVAR 06 Sep, 16:03

Market Cap ₹30344 Cr.

Stock P/E 78.9

P/B 18.3

Current Price ₹1249.3

Book Value ₹ 68.2

Face Value 1

52W High ₹1481.4

Dividend Yield 0.68%

52W Low ₹ 886.1

Edit Ratio

Vedant Fashions Research see more...

Vedant Fashions Limited

Overview Inc. Year: 2002Industry: Textile

Vedant Fashions Ltd manufactures and trades in wedding ceremony and celebration wear in India and the all over the world. The organization's products consist of men's ethnic and celebration wear items, such as Indo-western, sherwanis, and kurtas; jackets and accessories comprising jutti, safa, and mala; and women's ethnic and party wear apparel which include lehengas, sarees, stitched suits, gowns, and kurtis. It offers its merchandise under the Manyavar, Twamev, Manthan, Mohey and Mebaz brands. The agency sells its products thru a network of franchise-owned special brand stores, multi-brand shops, and large layout shops; and online systems, including its website, www.Manyavar.Com and mobile utility. Vedant Fashions Limited was established in 2002 and is headquartered in Kolkata, India.

Vedant Fashions Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Vedant Fashions Quarterly Results

#(Fig in Cr.)	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Net Sales	296	325	247	441	342	312	218	474	363	240
Other Income	11	7	10	10	13	15	15	15	24	21
Total Income	307	332	257	451	355	327	233	490	387	261
Total Expenditure	152	162	131	217	174	163	125	232	188	127
Operating Profit	155	170	125	234	181	163	108	258	199	134
Interest	9	8	8	7	8	9	11	11	13	14
Depreciation	27	26	25	25	27	30	32	34	38	37
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	120	136	93	202	145	124	65	212	148	83
Provision for Tax	31	35	24	52	37	32	16	54	32	21
Profit After Tax	89	101	69	150	109	92	49	158	116	62
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	89	101	69	150	109	92	49	158	116	62
Adjusted Earnings Per Share	3.7	4.2	2.8	6.2	4.5	3.8	2	6.5	4.8	2.6

Vedant Fashions Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	504	599	758	801	916	565	1041	1355	1368	1295
Other Income	2	3	11	19	32	60	50	40	70	75
Total Income	506	602	769	820	948	625	1091	1395	1437	1371
Total Expenditure	354	426	526	527	522	322	545	684	709	672
Operating Profit	152	176	242	293	426	303	546	711	728	699
Interest	6	5	6	4	26	26	28	31	45	49
Depreciation	7	8	10	9	89	96	94	104	135	141
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	139	164	226	280	312	182	423	576	548	508
Provision for Tax	49	58	79	98	75	49	108	147	134	123
Profit After Tax	90	106	148	182	237	133	315	429	414	385
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	90	106	148	182	237	133	315	429	414	385
Adjusted Earnings Per Share	19	22.4	6.4	7.3	9.4	5.4	13	17.7	17.1	15.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	1%	34%	11%	0%
Operating Profit CAGR	2%	34%	20%	0%
PAT CAGR	-3%	46%	18%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-3%	NA%	NA%	NA%
ROE Average	28%	31%	26%	28%
ROCE Average	40%	43%	37%	42%

Vedant Fashions Balance Sheet

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	233	329	705	889	1066	1091	1083	1400	1602
Minority's Interest	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	63	63	86	117	293	568	640	668	984
Total Current Liabilities	67	90	148	141	232	379	564	761	727
Total Liabilities	362	482	939	1146	1591	2038	2287	2829	3313
Fixed Assets	104	141	316	253	507	459	515	520	663
Other Non-Current Assets	61	40	40	148	153	485	517	606	904
Total Current Assets	197	300	581	745	931	1094	1254	1702	1746
Total Assets	362	482	939	1146	1591	2038	2287	2829	3313

Vedant Fashions Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	2	1	5	1	2	9	7	4	10
Cash Flow from Operating Activities	86	37	52	177	243	253	351	470	483
Cash Flow from Investing Activities	-24	-22	-279	-163	-96	-88	56	-232	-110
Cash Flow from Financing Activities	-62	-16	224	-13	-141	-166	-410	-232	-362
Net Cash Inflow / Outflow	-0	-0	-3	1	7	-2	-3	6	12
Closing Cash & Cash Equivalent	1	1	1	2	9	7	4	10	22

Vedant Fashions Ratios

#	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	19.01	22.36	6.4	7.27	9.45	5.36	12.98	17.67	17.05
CEPS(Rs)	20.56	23.95	6.82	7.62	12.99	9.22	16.86	21.95	22.61
DPS(Rs)	0	0	0	0	0	0	5	9	8.5
Book NAV/Share(Rs)	49.12	69.42	30.5	35.43	42.46	43.89	44.44	57.34	65.61
Core EBITDA Margin(%)	29.83	28.89	30.51	34.17	43.01	43.03	47.64	49.51	48.12
EBIT Margin(%)	28.75	28.11	30.62	35.48	36.86	36.78	43.37	44.82	43.36
Pre Tax Margin(%)	27.56	27.27	29.83	34.94	34.06	32.21	40.64	42.5	40.1
PAT Margin (%)	17.87	17.65	19.48	22.75	25.85	23.53	30.26	31.67	30.29
Cash Profit Margin (%)	19.33	18.91	20.75	23.82	35.54	40.44	39.32	39.33	40.15
ROA(%)	24.9	25.11	20.82	17.48	17.29	7.32	14.56	16.78	13.49
ROE(%)	38.7	37.72	28.6	22.88	24.26	12.36	29.07	34.74	27.74
ROCE(%)	56.92	56.99	44.05	35.37	34.53	19.26	41.53	48.92	39.5
Receivable days	77.57	89.85	121.41	147.99	140.49	236.94	132.9	117.21	138.52
Inventory Days	62.13	55.67	44.89	41.1	42.22	71.76	42.82	42.65	41.67
Payable days	125.66	89.69	61.04	89.86	80.43	134.34	89.99	87.11	87.84
PER(x)	0	0	0	0	0	0	74.4	64.44	54.44
Price/Book(x)	0	0	0	0	0	0	21.73	19.86	14.15
Dividend Yield(%)	0	0	0	0	0	0	0.52	0.79	0.92
EV/Net Sales(x)	0.06	0.03	0.04	-0.12	-0.05	0.03	22.51	20.4	16.47
EV/Core EBITDA(x)	0.21	0.11	0.13	-0.32	-0.1	0.06	42.92	38.87	30.95
Net Sales Growth(%)	0	18.86	26.48	5.63	14.34	-38.31	84.28	30.18	0.93
EBIT Growth(%)	0	16.45	37.7	22.19	18.78	-38.44	117.31	34.53	-2.37
PAT Growth(%)	0	17.6	39.48	23.18	29.9	-43.84	136.95	36.26	-3.48
EPS Growth(%)	0	17.6	-71.38	13.69	29.9	-43.25	142	36.22	-3.52
Debt/Equity(x)	0.09	0.03	0.02	0	0	0	0	0	0
Current Ratio(x)	2.96	3.35	3.94	5.3	4.02	2.89	2.22	2.24	2.4
Quick Ratio(x)	1.67	2.26	3.33	4.65	3.5	2.62	1.97	2.01	2.21
Interest Cover(x)	24.3	33.35	38.49	65.31	13.18	8.05	15.88	19.3	13.32
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0

Vedant Fashions Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	84.91	84.91	84.91	84.89	84.88	75	74.99	74.98	74.97	74.97
FII	3.46	3.35	3.35	3.41	3.41	6.27	6.67	7.74	8.13	9.04
DII	9.88	9.94	9.74	9.71	9.88	15.57	14.88	13.73	12.64	11.89
Public	1.75	1.81	2	1.99	1.83	3.16	3.45	3.54	4.25	4.1
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	20.61	20.61	20.61	20.61	20.61	18.21	18.21	18.21	18.21	18.21
FII	0.84	0.81	0.81	0.83	0.83	1.52	1.62	1.88	1.98	2.2
DII	2.4	2.41	2.36	2.36	2.4	3.78	3.61	3.33	3.07	2.89
Public	0.42	0.44	0.49	0.48	0.44	0.77	0.84	0.86	1.03	1
Others	0	0	0	0	0	0	0	0	0	0
Total	24.27	24.27	24.27	24.28	24.28	24.28	24.28	24.28	24.29	24.29

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 31%
Company is almost debt free.

Cons

Debtor days have increased from 87.11 to 87.84days.
Stock is trading at 18.3 times its book value.

* 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.

Vedant Fashions News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 295/-

Ramaraju Surgical Cotton

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Vedant Fashions

Add Watchlist

Vedant Fashions Research see more...

Overview Inc. Year: 2002Industry: Textile

Vedant Fashions Share Price

Alert Data

Quarterly Price

Peer Comparison

Vedant Fashions Quarterly Results

Vedant Fashions Profit & Loss

Growth Rates

Vedant Fashions Balance Sheet

Vedant Fashions Cash Flow

Vedant Fashions Ratios

Vedant Fashions Shareholding Pattern

Vedant Fashions News

Top Unlisted Companies & InstaBuy Companies

Ramaraju Surgical Cotton

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!