Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Vandana Knitwear Ltd.

Textile

Rating :

N/A

BSE: 532090 | NSE: Not Listed

Watchlist

NSE BSE

10.33

06-Feb-2025

Open
High
Low
Previous Close

10.33
10.33
10.33
10.54

Volume
Traded Value (lacs)
52 Week High
52 Week Low

163914
16.93
13.60
2.54

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

107.31
941.28
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

107.45
N/A
9.32

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.14
65.37
10.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
24.08
8.67

PAT CAGR (%)

10 Years
5 Years
3 Years

-1.81
58.49
7.72

P:E (Median)

8 Years
5 Years
3 Years

158.63
205.14
223.50

P:BV (Average)

8 Years
5 Years
3 Years

2.30
2.31
3.39

EV:EBITDA (Average)

8 Years
5 Years
3 Years

146.73
211.98
229.41

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1.48 0.70 111.43% 0.85 0.88 -3.41% 0.94 0.75 25.33% 1.94 1.74 11.49%
Expenses 1.44 0.66 118.18% 0.79 0.80 -1.25% 1.03 0.84 22.62% 1.90 1.67 13.77%
EBITDA 0.03 0.04 -25.00% 0.05 0.08 -37.50% -0.09 -0.09 - 0.04 0.07 -42.86%
EBIDTM 2.10% 6.02% 6.27% 8.96% -9.77% -12.17% 1.96% 3.97%
Other Income 0.00 0.00 0 0.00 0.00 0 0.15 0.11 36.36% 0.00 0.00 0
Interest 0.01 0.01 0.00% 0.00 0.02 -100.00% 0.01 0.00 0 0.01 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.01 -100.00%
PBT 0.03 0.03 0.00% 0.05 0.06 -16.67% 0.05 0.02 150.00% 0.03 0.06 -50.00%
Tax 0.01 0.02 -50.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.02 -50.00%
PAT 0.02 0.01 100.00% 0.04 0.04 0.00% 0.04 0.01 300.00% 0.02 0.05 -60.00%
PATM 1.29% 2.01% 4.62% 4.65% 3.93% 1.87% 0.98% 2.64%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5.21 3.71 3.18 2.72 0.03 0.30 1.84 0.30 0.62 4.16 4.16 Net Sales Growth 28.01% 16.67% 16.91% 8966.67% -90.0% -83.70% 513.33% -51.61% -85.10% 0% Cost Of Goods Sold 4.54 3.59 3.15 2.68 0.00 0.07 1.36 0.00 0.00 3.43 3.42 Gross Profit 0.67 0.12 0.04 0.03 0.03 0.23 0.48 0.30 0.62 0.74 0.74 GP Margin 12.90% 3.23% 1.26% 1.10% 100% 76.67% 26.09% 100% 100% 17.79% 17.79% Total Expenditure 5.16 4.21 3.70 3.05 0.13 0.47 2.01 0.50 0.55 3.94 3.96 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 % Of Sales - 0% 0% 0% 0% 3.33% 0.54% 3.33% 1.61% 0.24% 0.24% Employee Cost - 0.33 0.18 0.13 0.04 0.19 0.21 0.23 0.24 0.19 0.21 % Of Sales - 8.89% 5.66% 4.78% 133.33% 63.33% 11.41% 76.67% 38.71% 4.57% 5.05% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.22 0.24 0.11 0.08 0.19 0.42 0.26 0.23 0.26 0.26 % Of Sales - 5.93% 7.55% 4.04% 266.67% 63.33% 22.83% 86.67% 37.10% 6.25% 6.25% Selling & Distn. Exp. - 0.06 0.13 0.12 0.00 0.00 0.01 0.00 0.03 0.06 0.06 % Of Sales - 1.62% 4.09% 4.41% 0% 0% 0.54% 0% 4.84% 1.44% 1.44% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00 0.06 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 6.45% 0% 0% EBITDA 0.03 -0.50 -0.52 -0.33 -0.10 -0.17 -0.17 -0.20 0.07 0.22 0.20 EBITDA Margin 0.58% -13.48% -16.35% -12.13% -333.33% -56.67% -9.24% -66.67% 11.29% 5.29% 4.81% Other Income 0.15 0.68 0.70 0.46 0.11 0.18 0.20 0.30 0.00 0.00 0.00 Interest 0.03 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.02 0.03 PBT 0.16 0.14 0.18 0.11 0.00 0.01 0.03 0.09 0.07 0.20 0.17 Tax 0.04 0.04 0.05 0.03 0.00 0.00 0.01 0.05 0.03 0.06 0.05 Tax Rate 25.00% 28.57% 27.78% 27.27% 0.00% 0.00% 33.33% 55.56% 42.86% 30.00% 29.41% PAT 0.12 0.10 0.13 0.08 0.00 0.01 0.01 0.04 0.04 0.14 0.12 PAT before Minority Interest 0.12 0.10 0.13 0.08 0.00 0.01 0.01 0.04 0.04 0.14 0.12 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 2.30% 2.70% 4.09% 2.94% 0% 3.33% 0.54% 13.33% 6.45% 3.37% 2.88% PAT Growth 9.09% -23.08% 62.50% 0 -100.00% 0.00% -75.00% 0.00% -71.43% 16.67% EPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 11.42 11.32 11.19 11.10 11.12 11.12 11.10 11.06 11.02 10.88 Share Capital 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 10.70 Total Reserves 0.72 0.62 0.49 0.41 0.42 0.42 0.40 0.37 0.32 0.18 Non-Current Liabilities 0.78 1.63 3.58 0.00 0.00 -0.01 0.00 -0.01 -0.01 0.11 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.78 1.63 3.58 0.00 0.00 0.00 0.00 0.00 0.00 0.11 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.23 0.33 0.24 0.00 0.11 0.20 3.94 4.24 7.89 4.68 Trade Payables 0.15 0.22 0.11 0.00 0.00 0.00 3.63 4.02 7.67 4.24 Other Current Liabilities 0.04 0.07 0.10 0.00 0.11 0.14 0.27 0.19 0.03 0.19 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.04 0.05 0.03 0.00 0.00 0.06 0.04 0.03 0.19 0.25 Total Liabilities 12.43 13.28 15.01 11.10 11.23 11.31 15.04 15.29 18.90 15.67 Net Block 0.05 0.05 0.05 0.06 0.07 0.02 0.02 0.03 0.03 0.05 Gross Block 0.05 0.05 0.05 0.14 0.14 0.08 0.08 0.08 0.08 0.12 Accumulated Depreciation 0.00 0.00 0.00 0.07 0.06 0.06 0.05 0.05 0.05 0.07 Non Current Assets 0.05 0.05 0.05 2.76 3.41 2.33 2.42 1.89 3.82 2.85 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 1.91 2.50 1.54 0.75 0.17 2.08 2.64 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.03 0.03 0.16 Other Non Current Assets 0.00 0.00 0.00 0.79 0.82 0.75 1.63 1.68 1.68 0.00 Current Assets 12.38 13.24 14.95 8.34 7.82 8.97 12.62 13.40 15.08 12.81 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.14 0.31 0.01 0.11 0.11 0.19 0.00 0.00 0.00 0.00 Sundry Debtors 0.45 0.15 0.14 0.00 0.26 0.81 1.02 5.10 7.03 3.89 Cash & Bank 0.08 0.61 0.02 0.12 0.11 0.20 0.15 0.08 0.64 0.04 Other Current Assets 11.70 0.00 0.00 0.00 7.33 7.78 11.44 8.22 7.41 8.88 Short Term Loans & Adv. 11.70 12.17 14.78 8.10 7.33 7.78 11.44 8.22 7.41 8.88 Net Current Assets 12.15 12.90 14.71 8.34 7.71 8.78 8.68 9.16 7.20 8.14 Total Assets 12.43 13.29 15.00 11.10 11.23 11.30 15.04 15.29 18.90 15.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -0.30 1.84 -6.84 -0.74 0.85 -3.30 3.66 -2.16 0.83 0.10 PBT 0.14 0.18 0.11 0.00 0.01 0.03 0.09 0.07 0.20 0.17 Adjustment -0.63 -0.69 -0.45 -0.10 -0.18 -0.48 -0.30 -0.62 0.69 -0.64 Changes in Working Capital 0.24 2.38 -6.50 -0.64 1.02 -2.84 3.92 -1.56 -0.01 0.63 Cash after chg. in Working capital -0.26 1.87 -6.83 -0.75 0.85 -3.29 3.72 -2.10 0.88 0.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.05 -0.03 0.00 0.00 0.00 -0.01 -0.06 -0.05 -0.06 -0.06 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 0.68 0.70 3.16 0.75 -1.09 2.99 0.55 0.97 0.55 -1.10 Net Fixed Assets 0.00 0.00 0.09 0.00 -0.06 0.00 0.00 0.00 0.04 0.00 Net Investments 0.00 0.00 1.91 0.59 -0.96 -0.79 -0.58 1.91 0.56 0.00 Others 0.68 0.70 1.16 0.16 -0.07 3.78 1.13 -0.94 -0.05 -1.10 Cash from Financing Activity -0.90 -1.94 3.57 0.00 0.16 0.48 0.20 0.62 -0.78 0.78 Net Cash Inflow / Outflow -0.53 0.59 -0.10 0.01 -0.08 0.18 4.40 -0.56 0.60 -0.22 Opening Cash & Equivalents 0.61 0.02 0.12 0.11 0.20 4.45 0.04 0.64 0.04 0.27 Closing Cash & Equivalent 0.08 0.61 0.02 0.12 0.11 4.62 4.45 0.08 0.64 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.07 1.06 1.05 1.04 1.04 1.04 1.04 1.03 1.03 1.02 ROA 0.79% 0.92% 0.65% 0.02% 0.05% 0.11% 0.25% 0.25% 0.83% 0.84% ROE 0.89% 1.16% 0.76% 0.02% 0.05% 0.13% 0.34% 0.38% 1.31% 1.06% ROCE 1.47% 1.27% 0.89% 0.04% 0.11% 0.26% 0.87% 0.69% 1.87% 1.57% Fixed Asset Turnover 79.29 61.93 28.36 0.20 2.83 23.54 3.89 7.98 42.50 35.38 Receivable days 29.29 16.52 19.19 0.00 643.76 181.46 3663.57 3545.57 478.36 208.09 Inventory Days 22.44 18.54 8.38 1514.19 179.82 36.74 0.00 0.00 0.00 0.00 Payable days 18.87 19.20 15.33 0.00 0.00 0.00 5025.17 6737.50 580.62 245.28 Cash Conversion Cycle 32.85 15.86 12.24 1514.19 823.58 218.20 -1361.60 -3191.93 -102.26 -37.18 Total Debt/Equity 0.07 0.14 0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Interest Cover 3.81 294.33 61.96 2.83 2.70 7.17 22.59 36.62 49.34 151.83

Top Investors:

atvo scriptradex private limited

noval scriptradex private limited

sourabh hemraj bora huf

fairwealth securities limited

spice merchants pvt. ltd

Annual Reports:

News Update:

Vandana Knitwear - Quarterly Results
23rd Jan 2025, 18:06 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback