V-Mart Retail

₹2108.5 -16 | 0.8%

WEBSITE BSE:534976 NSE : VMART 10 May, 16:01

Market Cap ₹4170 Cr.

Stock P/E -110.1

P/B 5.3

Current Price ₹2108.5

Book Value ₹ 400.1

Face Value 10

52W High ₹2441.9

Dividend Yield 0%

52W Low ₹ 1591

Edit Ratio

V-Mart Retail Research see more...

Overview Inc. Year: 2002Industry: Retailing

V-Mart Retail Ltd operates a chain of value retail departmental stores in India. Its shops offer a number of products, together with apparels, footwear, add-ons, and fashionable merchandise for men, women, boys, girls, and toddlers, as well as home fixtures, toys and video games, bags, kirana, crockery and utensils, and other products. As of May 2, 2022, the company operated a community of 381 shops. The business enterprise additionally gives its merchandise on line. V-Mart Retail Ltd was established in 2002 and is based in Gurugram, India.

V-Mart Retail Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

V-Mart Retail Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	177	338	692	459	588	506	777	679	549	889
Other Income	5	4	3	3	4	3	1	2	2	13
Total Income	182	342	695	462	592	509	778	680	551	902
Total Expenditure	179	317	557	408	499	453	673	626	549	769
Operating Profit	3	25	138	53	93	56	104	54	3	133
Interest	16	17	21	24	25	28	31	33	36	38
Depreciation	25	27	40	38	40	44	47	50	53	58
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-39	-19	76	-8	28	-16	26	-29	-86	37
Provision for Tax	-10	-5	19	-5	7	-4	6	-7	-22	9
Profit After Tax	-29	-14	57	-3	20	-11	20	-22	-64	28
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-29	-14	57	-3	20	-11	20	-22	-64	28
Adjusted Earnings Per Share	-14.6	-7.2	28.9	-1.3	10.3	-5.7	10.1	-11.1	-32.4	14.3

V-Mart Retail Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	383	575	720	809	1002	1222	1434	1662	1075	1666	2465	2894
Other Income	1	1	2	1	4	4	6	4	21	14	15	18
Total Income	384	576	722	810	1006	1227	1440	1667	1097	1680	2480	2911
Total Expenditure	344	523	657	745	914	1086	1297	1443	940	1457	2188	2617
Operating Profit	40	53	66	65	92	141	143	223	156	223	292	294
Interest	6	4	4	5	7	5	6	60	63	82	125	138
Depreciation	8	11	5	19	19	23	28	94	103	131	180	208
Exceptional Income / Expenses	0	0	-2	1	0	0	-10	0	0	0	0	0
Profit Before Tax	27	38	55	42	67	112	100	70	-10	10	-13	-52
Provision for Tax	9	13	18	15	23	35	38	20	-3	-1	-5	-14
Profit After Tax	18	25	37	28	44	78	62	49	-6	12	-8	-38
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	18	25	37	28	44	78	62	49	-6	12	-8	-38
Adjusted Earnings Per Share	10	14	20.7	15.3	24.3	42.9	34	27.2	-3.1	5.9	-4	-19.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	48%	14%	15%	20%
Operating Profit CAGR	31%	9%	16%	22%
PAT CAGR	-167%	NAN%	NAN%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	0%	-8%	-4%	22%
ROE Average	-1%	-0%	5%	12%
ROCE Average	12%	10%	18%	22%

V-Mart Retail Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	148	170	205	231	270	347	409	459	825	850	849
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	2	0	2	0	1	0	0	0	0	0	0
Other Non-Current Liabilities	0	1	6	6	-1	-1	-1	428	513	815	1067
Total Current Liabilities	83	132	131	206	213	194	211	321	270	396	773
Total Liabilities	233	303	344	443	483	541	620	1208	1608	2061	2689
Fixed Assets	47	70	98	110	117	145	165	667	697	1111	1445
Other Non-Current Assets	22	29	22	32	23	29	33	23	23	52	186
Total Current Assets	163	205	223	301	342	367	422	518	888	898	1058
Total Assets	233	303	344	443	483	541	620	1208	1608	2061	2689

V-Mart Retail Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	15	2	3	2	3	14	12	5	22	30
Cash Flow from Operating Activities	10	11	40	46	69	58	76	86	149	-11	181
Cash Flow from Investing Activities	-62	-27	-19	-37	-73	-8	-73	1	-419	124	-159
Cash Flow from Financing Activities	67	2	-20	-10	5	-38	-4	-94	287	-104	-37
Net Cash Inflow / Outflow	14	-14	1	-1	1	11	-1	-8	17	8	-15
Closing Cash & Cash Equivalent	15	2	3	2	3	14	12	5	22	30	15

V-Mart Retail Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	10.03	14.01	20.74	15.29	24.3	42.94	33.99	27.18	-3.15	5.89	-3.97
CEPS(Rs)	14.27	20.07	23.28	25.86	34.57	55.61	49.23	78.91	49.11	72.07	87.06
DPS(Rs)	1	1	1.5	1.25	1.25	2	1.7	0	0	0.75	0
Book NAV/Share(Rs)	82.22	94.75	113.74	127.63	148.96	191.09	223.68	249.6	415.3	424.83	422.93
Core EBITDA Margin(%)	10.21	9.09	8.83	7.94	8.79	11.18	9.55	13.16	12.56	12.55	11.22
EBIT Margin(%)	8.44	7.32	8.26	5.91	7.35	9.65	7.35	7.78	4.94	5.55	4.53
Pre Tax Margin(%)	6.94	6.58	7.68	5.23	6.67	9.2	6.96	4.18	-0.9	0.62	-0.53
PAT Margin (%)	4.7	4.38	5.19	3.41	4.38	6.36	4.3	2.97	-0.58	0.7	-0.32
Cash Profit Margin (%)	6.68	6.27	5.82	5.77	6.23	8.23	6.23	8.62	9	8.54	6.98
ROA(%)	9.54	9.38	11.55	7.02	9.48	15.18	10.62	5.4	-0.44	0.63	-0.33
ROE(%)	17.84	15.83	19.93	12.69	17.57	25.27	16.4	11.49	-0.98	1.4	-0.94
ROCE(%)	23.24	21.19	26.48	19.39	26.12	36.07	27.81	29.74	8.26	11.03	12.08
Receivable days	0	0	0	0	0	0	0	0	0	0	0
Inventory Days	94.09	88.38	88.92	87.42	86.28	86.04	80.97	88.6	153.78	120.11	113.94
Payable days	49.54	46.88	50.48	54.58	66.36	71.81	59.26	55.91	97.98	80.66	89.01
PER(x)	16.89	20.49	27.45	30.73	33.9	44.13	79.29	51.97	0	673.81	0
Price/Book(x)	2.06	3.03	5	3.68	5.53	9.92	12.05	5.66	6.67	9.35	5.1
Dividend Yield(%)	0.59	0.35	0.26	0.27	0.15	0.11	0.06	0	0	0.02	0
EV/Net Sales(x)	0.84	0.97	1.46	1.08	1.52	2.79	3.39	1.54	5.05	4.69	1.78
EV/Core EBITDA(x)	8.1	10.51	15.98	13.32	16.51	24.22	34.09	11.47	34.77	35	15.07
Net Sales Growth(%)	36.04	49.94	25.26	12.37	23.78	22.03	17.29	15.92	-35.29	54.93	47.93
EBIT Growth(%)	43.96	30.02	41.43	-19.65	53.93	60.21	-10.64	22.75	-58.93	73.96	20.74
PAT Growth(%)	72.21	39.73	48.53	-26.05	58.89	76.99	-20.69	-19.93	-112.57	287.66	-167.43
EPS Growth(%)	33.75	39.73	48.07	-26.26	58.87	76.7	-20.83	-20.04	-111.58	287.25	-167.35
Debt/Equity(x)	0.24	0.26	0.15	0.12	0.13	0	0	0	0	0	0.18
Current Ratio(x)	1.97	1.55	1.7	1.46	1.6	1.89	1.99	1.61	3.29	2.27	1.37
Quick Ratio(x)	0.64	0.28	0.31	0.47	0.34	0.31	0.49	0.12	1.71	0.58	0.24
Interest Cover(x)	5.63	9.91	14.28	8.7	10.87	21.7	18.99	2.16	0.85	1.13	0.9
Total Debt/Mcap(x)	0.12	0.08	0.03	0.03	0.02	0	0	0	0	0	0.03

V-Mart Retail Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	46.4	46.2	46.14	46.1	45.79	44.34	44.34	44.33	44.33	44.33
FII	21.14	20.23	18.19	11.51	11.17	14.16	14.82	14.28	14.32	15.32
DII	22.03	23.23	25.56	31.51	32.67	31.82	30.97	32.64	34	33.99
Public	10.43	10.33	10.1	10.87	10.37	9.67	9.87	8.74	7.35	6.36
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.92	0.91	0.91	0.91	0.91	0.88	0.88	0.88	0.88	0.88
FII	0.42	0.4	0.36	0.23	0.22	0.28	0.29	0.28	0.28	0.3
DII	0.43	0.46	0.51	0.62	0.65	0.63	0.61	0.65	0.67	0.67
Public	0.21	0.2	0.2	0.21	0.21	0.19	0.2	0.17	0.15	0.13
Others	0	0	0	0	0	0	0	0	0	0
Total	1.97	1.97	1.98	1.98	1.98	1.98	1.98	1.98	1.98	1.98

Pros

Company is almost debt free.

Cons

Promoter holding is low: 44.33%.
Company has a low return on equity of -0% over the last 3 years.
Debtor days have increased from 80.66 to 89.01days.
Stock is trading at 5.3 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.

V-Mart Retail News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 28/-

Bazar India

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

V-Mart Retail

Add Watchlist

V-Mart Retail Research see more...

Overview Inc. Year: 2002Industry: Retailing

V-Mart Retail Share Price

Alert Data

Quarterly Price

Peer Comparison

V-Mart Retail Quarterly Results

V-Mart Retail Profit & Loss

Growth Rates

V-Mart Retail Balance Sheet

V-Mart Retail Cash Flow

V-Mart Retail Ratios

V-Mart Retail Shareholding Pattern

V-Mart Retail News

Top Unlisted Companies & InstaBuy Companies

Bazar India

IPO

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

Please Login!

Error!