V2 Retail, 532867, V2RETAIL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,385.91
129.55
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,473.45
N/A
18.66

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.59
10.68
22.78

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.00
13.89
17.22

PAT CAGR (%)

10 Years
5 Years
3 Years

11.05
25.93
-

P:E (Median)

8 Years
5 Years
3 Years

36.71
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.93
3.03
4.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.29
8.06
9.26

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 8.04 21.1 42.35
P/E Ratio 164.78 62.79 31.28
Revenue 1161 1760 2563
EBITDA 148 241 389
Net Income 28 73 146
ROA 3.2
P/Bk Ratio 16.68 13.66 10.04
ROE 10.66 23.3 34.5
FCFF 7.06
FCFF Yield 0.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 380.01 231.32 64.28% 415.03 263.61 57.44% 296.04 193.43 53.05% 373.76 239.66 55.95%
Expenses 349.24 212.52 64.33% 361.65 230.93 56.61% 265.74 180.86 46.93% 313.20 202.38 54.76%
EBITDA 30.77 18.80 63.67% 53.38 32.67 63.39% 30.30 12.57 141.05% 60.56 37.27 62.49%
EBIDTM 8.10% 8.13% 12.86% 12.39% 10.24% 6.50% 16.20% 15.55%
Other Income 2.39 2.00 19.50% 1.23 1.29 -4.65% 0.79 2.04 -61.27% 2.80 2.30 21.74%
Interest 14.52 11.98 21.20% 13.24 10.23 29.42% 12.47 9.19 35.69% 11.45 10.22 12.04%
Depreciation 21.80 17.26 26.30% 20.17 17.19 17.34% 18.29 16.48 10.98% 19.79 16.82 17.66%
PBT -3.17 -8.44 - 21.20 6.54 224.16% 0.33 -11.05 - 32.13 12.53 156.42%
Tax -0.66 -2.75 - 5.34 1.63 227.61% -3.54 -2.88 - 8.04 3.23 148.92%
PAT -2.51 -5.69 - 15.86 4.92 222.36% 3.87 -8.17 - 24.09 9.30 159.03%
PATM -0.66% -2.46% 3.82% 1.86% 1.31% -4.23% 6.45% 3.88%
EPS -0.73 -1.64 - 4.58 1.42 222.54% 1.12 -2.36 - 6.96 2.69 158.74%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 380.01 231.32 64.28% 415.03 263.61 57.44% 296.04 193.43 53.05% 373.76 239.66 55.95%
Expenses 346.95 211.44 64.09% 359.57 228.03 57.69% 264.63 179.20 47.67% 312.82 201.53 55.22%
EBITDA 33.06 19.88 66.30% 55.46 35.58 55.87% 31.40 14.23 120.66% 60.94 38.13 59.82%
EBIDTM 8.70% 8.59% 13.36% 13.50% 10.61% 7.36% 16.30% 15.91%
Other Income 2.51 2.13 17.84% 1.39 1.39 0.00% 0.94 2.13 -55.87% 3.02 2.39 26.36%
Interest 14.97 12.25 22.20% 13.71 10.44 31.32% 12.83 9.36 37.07% 11.70 10.42 12.28%
Depreciation 23.03 18.24 26.26% 21.37 18.15 17.74% 19.47 17.33 12.35% 20.86 17.60 18.52%
PBT -2.43 -8.48 - 21.77 8.38 159.79% 0.05 -10.32 - 31.41 12.50 151.28%
Tax -0.49 -2.78 - 5.43 2.14 153.74% -3.55 -2.62 - 7.84 3.19 145.77%
PAT -1.93 -5.70 - 16.34 6.24 161.86% 3.60 -7.71 - 23.57 9.32 152.90%
PATM -0.51% -2.46% 3.94% 2.37% 1.22% -3.98% 6.31% 3.89%
EPS -0.56 -1.65 - 4.72 1.80 162.22% 1.04 -2.24 - 6.81 2.71 151.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,464.84 1,164.73 838.88 629.22 538.65 701.22 748.42 559.40 472.05 333.68 298.32 Net Sales Growth 57.85% 38.84% 33.32% 16.81% -23.18% -6.31% 33.79% 18.50% 41.47% 11.85% Cost Of Goods Sold 1,074.55 845.07 595.51 440.66 380.31 505.26 506.31 379.03 333.28 224.37 205.37 Gross Profit 390.29 319.66 243.37 188.57 158.34 195.96 242.11 180.37 138.77 109.31 92.95 GP Margin 26.64% 27.44% 29.01% 29.97% 29.40% 27.95% 32.35% 32.24% 29.40% 32.76% 31.16% Total Expenditure 1,289.83 1,021.86 758.59 566.14 488.49 622.64 699.12 505.60 429.06 301.88 270.00 Power & Fuel Cost - 27.81 26.60 19.49 14.01 19.71 20.95 12.83 9.33 5.27 5.04 % Of Sales - 2.39% 3.17% 3.10% 2.60% 2.81% 2.80% 2.29% 1.98% 1.58% 1.69% Employee Cost - 92.65 81.68 57.61 47.67 62.31 74.82 48.46 32.54 22.97 18.35 % Of Sales - 7.95% 9.74% 9.16% 8.85% 8.89% 10.00% 8.66% 6.89% 6.88% 6.15% Manufacturing Exp. - 13.56 12.37 6.88 9.71 9.16 10.16 8.60 1.65 1.94 1.14 % Of Sales - 1.16% 1.47% 1.09% 1.80% 1.31% 1.36% 1.54% 0.35% 0.58% 0.38% General & Admin Exp. - 16.33 18.20 12.89 15.28 11.45 60.12 38.41 37.35 25.92 21.30 % Of Sales - 1.40% 2.17% 2.05% 2.84% 1.63% 8.03% 6.87% 7.91% 7.77% 7.14% Selling & Distn. Exp. - 22.52 21.19 25.31 18.92 14.31 26.32 18.08 14.92 21.30 18.78 % Of Sales - 1.93% 2.53% 4.02% 3.51% 2.04% 3.52% 3.23% 3.16% 6.38% 6.30% Miscellaneous Exp. - 3.92 3.03 3.29 2.59 0.44 0.44 0.19 0.00 0.11 18.78 % Of Sales - 0.34% 0.36% 0.52% 0.48% 0.06% 0.06% 0.03% 0% 0.03% 0.00% EBITDA 175.01 142.87 80.29 63.08 50.16 78.58 49.30 53.80 42.99 31.80 28.32 EBITDA Margin 11.95% 12.27% 9.57% 10.03% 9.31% 11.21% 6.59% 9.62% 9.11% 9.53% 9.49% Other Income 7.21 7.68 6.15 15.58 22.16 2.27 9.89 3.26 1.59 2.52 2.54 Interest 51.68 47.44 41.35 38.44 31.62 32.47 3.10 2.65 10.07 13.69 10.33 Depreciation 80.05 72.53 63.93 56.59 53.79 50.45 14.42 8.41 6.14 4.41 2.09 PBT 50.49 30.58 -18.84 -16.36 -13.09 -2.07 41.67 46.01 28.36 16.23 18.44 Tax 9.18 3.30 -4.35 -3.46 -2.05 0.33 -5.44 14.93 12.64 7.99 8.69 Tax Rate 18.18% 10.79% 23.09% 21.15% 15.66% 3.15% -36.15% 32.45% 24.46% 39.65% 47.13% PAT 41.31 27.29 -14.49 -12.90 -11.04 10.15 20.49 31.08 39.03 12.17 9.75 PAT before Minority Interest 41.31 27.29 -14.49 -12.90 -11.04 10.15 20.49 31.08 39.03 12.17 9.75 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.82% 2.34% -1.73% -2.05% -2.05% 1.45% 2.74% 5.56% 8.27% 3.65% 3.27% PAT Growth 11,375.00% - - - - -50.46% -34.07% -20.37% 220.71% 24.82% EPS 11.94 7.89 -4.19 -3.73 -3.19 2.93 5.92 8.98 11.28 3.52 2.82

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,464.84 1,164.73 838.88 629.22 538.65 701.23 298.32 237.82 109.99 42.46 1,128.25 Net Sales Growth 57.85% 38.84% 33.32% 16.81% -23.18% 135.06% 25.44% 116.22% 159.04% -96.24% Cost Of Goods Sold 982.81 766.79 553.38 402.40 357.88 505.00 205.37 172.18 78.99 31.34 833.15 Gross Profit 482.03 397.93 285.51 226.82 180.77 196.23 92.95 65.64 31.01 11.13 295.10 GP Margin 32.91% 34.16% 34.03% 36.05% 33.56% 27.98% 31.16% 27.60% 28.19% 26.21% 26.16% Total Expenditure 1,283.97 1,016.40 753.43 562.21 488.73 623.81 269.99 232.86 108.96 50.48 1,182.24 Power & Fuel Cost - 30.59 26.63 20.72 14.83 19.90 5.04 4.72 1.74 1.05 34.84 % Of Sales - 2.63% 3.17% 3.29% 2.75% 2.84% 1.69% 1.98% 1.58% 2.47% 3.09% Employee Cost - 105.47 88.61 63.00 50.68 62.93 18.35 15.92 8.27 5.18 79.50 % Of Sales - 9.06% 10.56% 10.01% 9.41% 8.97% 6.15% 6.69% 7.52% 12.20% 7.05% Manufacturing Exp. - 68.33 39.86 33.90 27.90 9.39 1.14 0.82 0.86 0.78 24.21 % Of Sales - 5.87% 4.75% 5.39% 5.18% 1.34% 0.38% 0.34% 0.78% 1.84% 2.15% General & Admin Exp. - 18.06 19.45 13.32 15.87 11.75 21.31 22.35 11.74 7.66 120.88 % Of Sales - 1.55% 2.32% 2.12% 2.95% 1.68% 7.14% 9.40% 10.67% 18.04% 10.71% Selling & Distn. Exp. - 23.02 21.32 25.44 18.95 14.31 18.78 16.50 7.36 4.32 86.47 % Of Sales - 1.98% 2.54% 4.04% 3.52% 2.04% 6.30% 6.94% 6.69% 10.17% 7.66% Miscellaneous Exp. - 4.13 4.17 3.42 2.61 0.52 0.00 0.37 0.00 0.15 86.47 % Of Sales - 0.35% 0.50% 0.54% 0.48% 0.07% 0% 0.16% 0% 0.35% 0.28% EBITDA 180.86 148.33 85.45 67.01 49.92 77.42 28.33 4.96 1.03 -8.02 -53.99 EBITDA Margin 12.35% 12.74% 10.19% 10.65% 9.27% 11.04% 9.50% 2.09% 0.94% -18.89% -4.79% Other Income 7.86 8.30 6.67 15.89 22.97 2.48 2.54 2.21 2.11 3.74 109.82 Interest 53.21 48.54 42.02 38.94 32.67 32.79 10.33 8.95 6.82 8.33 109.26 Depreciation 84.73 76.71 67.05 58.83 55.51 50.98 2.09 3.48 2.27 2.60 33.73 PBT 50.80 31.37 -16.95 -14.86 -15.29 -3.87 18.45 -5.26 -5.95 -15.21 -87.16 Tax 9.23 3.56 -4.14 -3.18 -2.45 -0.11 8.69 -0.76 -1.88 15.58 -21.94 Tax Rate 18.17% 11.35% 24.42% 21.40% 16.02% -1.27% 47.10% 14.45% 31.60% -102.43% 25.17% PAT 41.58 27.81 -12.82 -11.68 -12.84 8.78 9.75 -4.50 -4.07 -30.85 -65.22 PAT before Minority Interest 41.58 27.81 -12.82 -11.68 -12.84 8.78 9.75 -4.50 -4.07 -30.79 -65.22 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.06 0.00 PAT Margin 2.84% 2.39% -1.53% -1.86% -2.38% 1.25% 3.27% -1.89% -3.70% -72.66% -5.78% PAT Growth 1,833.95% - - - - -9.95% - - - - EPS 12.02 8.04 -3.71 -3.38 -3.71 2.54 2.82 -1.30 -1.18 -8.92 -18.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 274.53 247.22 260.14 271.86 280.54 295.36 273.96 158.22 296.02 274.74 Share Capital 34.59 34.39 34.39 34.10 34.10 34.07 33.92 30.92 24.89 23.58 Total Reserves 239.94 210.01 224.66 233.98 245.03 259.87 236.32 125.00 262.64 250.47 Non-Current Liabilities 362.97 299.46 279.82 285.28 247.86 -3.75 -1.37 -16.77 -244.88 -239.87 Secured Loans 3.87 0.00 0.00 0.12 0.76 1.01 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.09 Long Term Provisions 6.00 4.29 3.95 2.74 2.37 1.66 1.22 0.65 9.04 6.96 Current Liabilities 300.72 187.38 204.92 212.79 157.62 161.68 112.02 78.60 143.42 107.36 Trade Payables 159.39 93.05 111.89 117.35 103.96 139.38 100.32 65.15 37.45 33.83 Other Current Liabilities 65.56 45.53 42.00 43.53 29.10 11.99 11.04 4.35 62.64 73.07 Short Term Borrowings 72.73 46.48 48.82 49.75 22.64 9.31 0.00 8.57 43.13 0.00 Short Term Provisions 3.04 2.32 2.22 2.17 1.93 1.00 0.66 0.52 0.20 0.47 Total Liabilities 938.22 734.06 744.88 769.93 686.02 453.29 384.61 220.05 194.56 142.23 Net Block 448.94 389.06 374.70 382.49 329.53 99.71 62.53 50.82 28.96 18.25 Gross Block 778.83 655.08 657.38 609.48 502.73 138.47 87.12 66.99 38.99 24.64 Accumulated Depreciation 329.89 266.02 282.68 226.99 173.20 38.76 24.58 16.18 10.03 6.39 Non Current Assets 493.85 430.60 417.11 430.51 386.11 133.84 98.50 81.27 73.69 55.19 Capital Work in Progress 0.23 0.41 0.00 4.62 4.11 4.11 6.61 4.02 3.93 1.16 Non Current Investment 15.00 15.00 15.00 15.00 15.00 0.00 0.00 0.00 25.38 30.39 Long Term Loans & Adv. 29.02 25.62 27.01 28.12 25.12 23.98 25.06 23.52 14.76 4.63 Other Non Current Assets 0.68 0.50 0.40 0.28 12.34 6.04 4.30 2.92 0.67 0.76 Current Assets 444.37 303.46 327.78 339.42 299.92 319.45 286.11 138.77 120.87 87.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 89.65 0.00 0.00 0.00 Inventories 359.97 246.47 267.34 265.36 196.16 271.08 160.19 114.62 108.88 79.32 Sundry Debtors 0.06 0.07 1.32 0.69 12.99 0.00 0.00 0.00 0.19 0.13 Cash & Bank 6.65 2.15 6.80 15.84 67.50 8.29 4.77 6.22 3.12 1.12 Other Current Assets 77.69 7.01 15.95 14.71 23.27 40.08 31.50 17.94 8.68 6.49 Short Term Loans & Adv. 69.34 47.77 36.36 42.83 22.74 26.14 17.84 4.09 8.66 6.47 Net Current Assets 143.65 116.08 122.86 126.63 142.29 157.76 174.10 60.18 -22.55 -20.31 Total Assets 938.22 734.06 744.89 769.93 686.03 453.29 384.61 220.04 194.56 142.24

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 274.71 246.92 258.20 268.69 279.17 274.26 262.43 269.52 274.73 307.25 Share Capital 34.59 34.39 34.39 34.10 34.10 23.58 22.40 22.40 22.40 22.40 Total Reserves 240.12 209.72 222.71 230.81 243.67 249.99 240.03 247.12 252.33 283.87 Non-Current Liabilities 383.88 309.90 291.23 288.31 256.56 -239.37 -228.25 -238.77 -251.51 -279.06 Secured Loans 8.70 0.00 0.00 0.12 4.94 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 8.60 7.22 5.61 0.00 0.00 15.59 37.72 31.56 17.00 5.54 Long Term Provisions 6.32 4.44 4.04 2.80 2.39 6.96 4.65 0.13 0.05 0.04 Current Liabilities 340.09 204.44 215.34 231.99 163.14 107.49 80.12 65.99 50.25 60.89 Trade Payables 193.50 106.46 119.54 131.44 103.25 35.22 28.20 24.67 7.80 0.74 Other Current Liabilities 70.73 48.72 44.73 48.61 30.37 71.80 51.16 40.78 42.06 60.14 Short Term Borrowings 72.73 46.48 48.82 49.75 27.59 0.00 0.13 0.13 0.34 0.00 Short Term Provisions 3.13 2.78 2.25 2.19 1.93 0.47 0.63 0.42 0.05 0.02 Total Liabilities 998.68 761.26 764.77 788.99 698.87 142.38 114.30 96.74 73.47 89.08 Net Block 479.65 408.12 393.83 394.94 338.79 18.25 14.33 8.58 6.54 10.45 Gross Block 819.90 680.31 681.01 624.19 512.52 24.64 19.43 11.06 7.72 12.31 Accumulated Depreciation 340.25 272.19 287.17 229.24 173.73 6.39 5.10 2.48 1.18 1.86 Non Current Assets 512.24 435.39 421.99 428.20 391.02 55.32 52.31 46.71 43.74 43.83 Capital Work in Progress 0.23 0.41 0.00 4.62 4.11 1.16 0.04 1.25 0.07 0.06 Non Current Investment 0.00 0.00 0.00 0.00 0.00 30.39 31.19 32.05 32.96 29.96 Long Term Loans & Adv. 30.22 26.36 27.76 28.35 25.29 4.63 5.83 3.97 3.26 2.71 Other Non Current Assets 2.14 0.50 0.40 0.28 22.83 0.89 0.92 0.86 0.90 0.65 Current Assets 486.44 325.88 342.78 360.80 307.85 87.06 61.99 50.03 29.73 45.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 418.87 278.88 290.78 301.77 215.18 79.32 55.52 44.83 16.04 0.00 Sundry Debtors 0.06 0.07 1.32 0.66 0.01 0.13 0.12 0.10 0.52 0.08 Cash & Bank 9.89 5.14 7.40 22.60 67.53 1.12 2.15 1.81 10.26 43.34 Other Current Assets 57.62 0.84 0.69 1.16 25.13 6.49 4.21 3.29 2.91 1.83 Short Term Loans & Adv. 51.43 40.95 42.59 34.62 24.57 6.47 4.20 3.27 0.62 0.68 Net Current Assets 146.35 121.44 127.44 128.81 144.72 -20.43 -18.13 -15.96 -20.52 -15.64 Total Assets 998.68 761.27 764.77 789.00 698.87 142.38 114.30 96.74 73.47 89.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 85.56 79.99 61.27 -15.38 94.33 -48.10 27.27 -0.73 -15.09 35.53 PBT 30.58 -18.84 -16.36 -13.09 10.47 15.05 46.01 28.36 16.23 18.44 Adjustment 131.29 108.13 87.12 77.46 66.50 13.88 9.54 13.85 15.46 11.56 Changes in Working Capital -76.18 -10.37 -10.38 -79.54 17.62 -78.53 -27.84 -42.61 -46.78 5.52 Cash after chg. in Working capital 85.70 78.92 60.38 -15.17 94.60 -49.60 27.70 -0.39 -15.09 35.53 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.14 1.07 0.89 -0.21 -0.27 1.50 -0.43 -0.34 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -28.95 -9.11 -11.65 -15.88 -5.32 40.83 -109.62 -12.30 -8.79 -6.17 Net Fixed Assets -123.57 1.89 -43.28 -107.26 -364.26 -48.85 -22.72 -28.09 -17.12 -6.33 Net Investments 0.00 0.00 0.00 0.00 -15.00 89.65 -89.65 25.38 5.01 1.00 Others 94.62 -11.00 31.63 91.38 373.94 0.03 2.75 -9.59 3.32 -0.84 Cash from Financing Activity -52.33 -74.89 -58.85 -14.04 -36.83 10.78 80.90 16.21 26.02 -30.37 Net Cash Inflow / Outflow 4.27 -4.00 -9.23 -45.29 52.18 3.52 -1.45 3.18 2.15 -1.01 Opening Cash & Equivalents 1.94 5.94 15.17 60.46 8.29 4.77 6.22 3.04 0.98 2.13 Closing Cash & Equivalent 6.21 1.94 5.94 15.17 60.46 8.29 4.77 6.22 3.12 1.12

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 93.42 86.36 58.61 3.37 74.10 34.94 11.79 -11.90 -38.35 88.08 PBT 31.37 -16.95 -14.86 -15.29 8.67 18.45 -5.26 -7.16 -19.23 -184.09 Adjustment 136.44 111.67 89.74 79.43 67.15 11.56 11.31 8.68 9.63 234.07 Changes in Working Capital -73.64 -9.43 -17.06 -60.50 -1.43 4.94 5.16 -13.43 -28.75 38.11 Cash after chg. in Working capital 94.17 85.29 57.82 3.63 74.39 34.94 11.20 -11.90 -38.35 88.09 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.75 1.06 0.80 -0.26 -0.29 0.00 0.59 0.00 0.00 -0.01 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -39.30 -12.27 -15.71 -20.30 6.54 -6.17 -7.13 -4.47 -0.74 56.36 Net Fixed Assets -123.57 1.89 -43.28 -107.26 -481.04 -6.33 -7.16 -4.52 4.52 351.39 Net Investments 0.00 0.00 0.00 0.00 15.39 1.00 0.87 0.91 -2.83 -29.96 Others 84.27 -14.16 27.57 86.96 472.19 -0.84 -0.84 -0.86 -2.43 -265.07 Cash from Financing Activity -49.60 -75.70 -58.29 -21.64 -28.43 -29.80 -4.34 7.93 6.01 -111.13 Net Cash Inflow / Outflow 4.53 -1.62 -15.39 -38.56 52.21 -1.02 0.32 -8.44 -33.08 33.31 Opening Cash & Equivalents 4.92 6.54 21.93 60.49 8.29 2.15 1.83 10.26 43.34 10.02 Closing Cash & Equivalent 9.45 4.92 6.54 21.93 60.49 1.12 2.15 1.81 10.26 43.34

Financial Ratios

Consolidated /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 79.37 71.07 75.33 78.61 81.85 86.27 79.66 50.42 115.53 116.23 ROA 3.26% -1.96% -1.70% -1.52% 1.78% 4.89% 10.28% 18.83% 7.23% 7.60% ROE 10.52% -5.76% -4.90% -4.03% 3.54% 7.26% 14.59% 17.60% 4.33% 3.63% ROCE 24.17% 7.47% 6.99% 5.91% 14.06% 6.26% 22.08% 22.04% 9.18% 8.34% Fixed Asset Turnover 1.62 1.28 0.99 0.97 2.19 6.64 7.26 8.91 10.49 13.54 Receivable days 0.02 0.30 0.58 4.64 6.76 0.00 0.00 0.07 0.17 0.09 Inventory Days 95.02 111.78 154.50 156.37 121.60 105.16 89.65 86.40 102.93 82.49 Payable days 54.52 62.80 94.94 106.20 75.70 57.28 57.93 46.28 41.97 41.21 Cash Conversion Cycle 40.53 49.28 60.15 54.80 52.67 47.89 31.72 40.20 61.13 41.37 Total Debt/Equity 0.28 0.19 0.19 0.19 0.09 0.04 0.00 0.05 0.34 0.25 Interest Cover 1.64 0.54 0.57 0.59 1.32 5.86 18.39 6.13 2.47 2.78

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 79.42 70.98 74.76 77.68 81.45 116.03 117.16 120.33 122.65 136.74 ROA 3.16% -1.68% -1.50% -1.73% 2.09% 7.60% -4.27% -4.78% -37.88% -21.52% ROE 10.72% -5.11% -4.47% -4.73% 3.19% 3.64% -1.69% -1.50% -10.60% -179.85% ROCE 23.99% 8.17% 7.58% 5.47% 12.64% 8.35% 1.07% 0.26% -1.96% 4.88% Fixed Asset Turnover 1.55 1.23 0.96 0.95 2.61 13.54 15.60 11.72 4.24 6.00 Receivable days 0.02 0.30 0.57 0.23 0.03 0.15 0.17 1.04 2.62 0.49 Inventory Days 109.33 123.93 171.86 175.15 76.65 82.49 77.01 101.00 137.91 0.00 Payable days 71.39 74.53 113.83 119.68 41.63 42.14 43.00 46.19 25.41 37.64 Cash Conversion Cycle 37.96 49.70 58.61 55.69 35.05 40.50 34.17 55.85 115.12 -37.15 Total Debt/Equity 0.33 0.22 0.21 0.20 0.12 0.25 0.32 0.26 0.21 0.21 Interest Cover 1.65 0.60 0.62 0.53 1.26 2.79 0.41 0.13 -0.83 0.20

Top Investors:

motilal oswal large and midcap fund

vishal vishwanath todi

sachin kasera

abhijit periwal

llp

Annual Reports:

News Update:

V2 Retail - Quarterly Results
24th Oct 2024, 17:49 PM

Read More
Lighthouse Advisors sells 2.12% stake in V2 Retail
24th Sep 2024, 16:45 PM

After the stake sale, Lighthouse Advisors' holding in V2 Retail has come down to 4.24 per cent from 6.36 per cent
Read More

V2 Retail Ltd.

Retailing

BSE: 532867 | NSE: V2RETAIL

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

V2 Retail Ltd.

Retailing

BSE: 532867 | NSE: V2RETAIL

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: