Vivid Mercantile Ltd - Stock Valuation and Financial Performance

BSE: 542046 | NSE: | Construction - Real Estate | Small Cap

Vivid Mercantile Share Price

6.05 -0.07 -1.14%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Vivid Mercantile

M-Cap below 100cr DeciZen not available

Vivid Mercantile stock performance -

mw4me loader
P/E Ratio (SA):
5.18
Market Cap:
60.7 Cr.
52-wk low:
4.9
52-wk high:
9

Is Vivid Mercantile Ltd an attractive stock to invest in?

1. Is Vivid Mercantile Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Vivid Mercantile Ltd is a below average quality company.

2. Is Vivid Mercantile Ltd undervalued or overvalued?

The key valuation ratios of Vivid Mercantile Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Vivid Mercantile Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vivid Mercantile Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Vivid Mercantile:

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.
Vivid Mercantile Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0.1%0.1%0.2%24.4%-21.9%-0.2%19.4%22.4%15.3%34.9%-
Value Creation
Index
-1.0-1.0-1.00.7-2.6-1.00.40.60.11.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00011.511.3301717.94.49.713
Sales YoY Gr.--25%33.3%28,575%-1.4%165.3%-43.5%5.3%-75.3%120.1%-
Adj EPS 000-0-000.10.10.101.2
YoY Gr.-NANANANANA900%10%-18.2%-100%-
BVPS (₹) 0000.40.60.622.535.25.5
Adj Net
Profit
000-0.2-1.10.311.10.9012
Cash Flow from Ops. 000-2.3-71.6-1.4-6.9-12.8-20.2-
Debt/CF from Ops. -17.1-33.133.1-0.3-0.600-0.1-0.3-0.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 84.1%-3%-16.9%120.1%
Adj EPS NANA-100%-100%
BVPS77.4%54.7%36.8%77%
Share Price - 68.2% 19.6% 4.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0.10.10.2-5.8-9.81.95.54.73.10.121.9
Op. Profit
Mgn %
0.30.30.5-3.8-1.81.70.30.5-9.3-29.7-24.4
Net Profit
Mgn %
0.30.30.5-1.5-9.91.16619.30.391.4
Debt to
Equity
0.30.30.30.10.30000.10.10
Working Cap
Days
207363328561991352482681,8631,1154,828
Cash Conv.
Cycle
-737-672-68415116461392591,8239794,267

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 21.90%

Sales growth is good in last 4 quarters at 11.14%

Sales growth has been subdued in last 3 years -16.92%

Net Profit has been subdued in last 3 years -100.00%

Latest Financials - Vivid Mercantile Ltd.

Standalone Consolidated
TTM EPS (₹) 1.2 -
TTM Sales (₹ Cr.) 12.8 -
BVPS (₹.) 5.5 -
Reserves (₹ Cr.) 43 -
P/BV 1.11 -
PE 5.18 -
From the Market
52 Week Low / High (₹) 4.92 / 9.00
All Time Low / High (₹) 0.28 / 9.00
Market Cap (₹ Cr.) 60.7
Equity (₹ Cr.) 10
Face Value (₹) 1
Industry PE 80.9

Management X-Ray of Vivid Mercantile:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.0041.9441.94
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vivid Mercantile

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales0.040.030.0411.4711.3130.0116.9717.874.429.73
Operating Expenses 0.040.030.0411.9114.263016.9217.784.8312.62
Manufacturing Costs00000000.0100.01
Material Costs0.010.010.0211.7411.4029.4116.7617.604.5312.24
Employee Cost 0.010.010.010.0500.030.040.080.120.12
Other Costs 0.020.010.010.122.860.560.120.100.170.25
Operating Profit 000-0.44-2.950.010.050.09-0.41-2.89
Operating Profit Margin (%) 0.3%0.3%0.5%-3.8%-26.1%0.0%0.3%0.5%-9.3%-29.7%
Other Income 0001.350.060.043.665.214.9818.60
Interest 0000000000
Depreciation 0000.090.150.090.080.110.080.02
Exceptional Items 0000000000
Profit Before Tax 0000.82-3.05-0.043.635.194.4915.68
Tax 0000.15000.050.500.162.71
Profit After Tax 0000.67-3.05-0.043.584.694.3412.98
PAT Margin (%) 0.3%0.3%0.5%5.8%-26.9%-0.1%21.1%26.2%98.2%133.4%
Adjusted EPS (₹)0.00.00.00.0-0.10.00.40.50.41.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 0.090.090.095.8816.9416.9020.4825.2129.5452.34
Share Capital 0.050.050.052.777.967.9610.0310.0310.0310.03
Reserves 0.040.040.043.118.998.9510.4515.1819.5242.32
Minority Interest0000000000
Debt0.030.030.030.724.21000.633.474.51
Long Term Debt0.030.030.030.151.8200000
Short Term Debt0000.572.39000.633.474.51
Trade Payables0.070.080.091.930.398.920.010.050.280.05
Others Liabilities 0.070.070.060.090.010.060.050.550.213.06
Total Liabilities 0.250.260.268.6121.5525.8820.5426.4333.5059.96

Fixed Assets

Gross Block0.220.220.221.351.351.351.350.810.830.84
Accumulated Depreciation0000.090.240.330.400.500.570.59
Net Fixed Assets0.220.220.221.261.121.030.950.310.250.24
CWIP 0000000000
Investments 0003.6211.5111.339.849.454.6428.60
Inventories0.020.030.032.212.462.468.8314.7328.0619.03
Trade Receivables0000.344.417.700.421.4205.27
Cash Equivalents 0000.210.120.080.150.030.170.11
Others Assets0.010.010.010.971.943.290.350.500.396.71
Total Assets 0.250.260.268.6121.5525.8820.5426.4333.5059.96

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 000-2.27-7.031.56-1.43-6.89-12.75-20.23
PBT 0000.82-3.05-0.043.635.194.4914.94
Adjustment 000-1.262.930.050.08-5.11-4.88-18.57
Changes in Working Capital -0-00-1.69-6.911.56-5.08-6.47-11.86-14.64
Tax Paid 000-0.1500-0.06-0.50-0.50-1.95
Cash Flow From Investing Activity 000-3.41-10.660.221.506.1410.3320.17
Capex 000-0.920000.540.54-0.01
Net Investments 000-2.63-10.660.181.500.394.811.58
Others 0000.1400.0405.214.9818.60
Cash Flow From Financing Activity 0005.9012.38-1.8200.632.560
Net Proceeds from Shares 0005.7714.1100000
Net Proceeds from Borrowing 0000.13-1.82-1.820000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 00000.10000.632.560
Net Cash Flow 0000.21-5.31-0.040.07-0.120.14-0.06
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)0.120.120.2322.48-26.69-0.2419.1720.5315.8431.7
ROCE (%)0.090.090.1824.4-21.94-0.2119.4422.4215.2734.91
Asset Turnover Ratio0.160.120.152.590.751.270.730.760.150.21
PAT to CFO Conversion(x)N/AN/AN/A-3.39N/AN/A-0.4-1.47-2.94-1.56
Working Capital Days
Receivable Days00011777487190198
Inventory Days1382732613675301212411,768883
Payable Days2,1983,3191,782313758971135

Vivid Mercantile Ltd Stock News

Vivid Mercantile Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vivid Mercantile on 20-Dec-2024 16:59 is ₹6.05.
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 20-Dec-2024 16:59 the market cap of Vivid Mercantile stood at ₹60.66.
The latest P/E ratio of Vivid Mercantile as of 20-Dec-2024 16:59 is 5.18.
The latest P/B ratio of Vivid Mercantile as of 20-Dec-2024 16:59 is 1.11.
The 52-week high of Vivid Mercantile is ₹9.00 and the 52-week low is ₹4.92.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vivid Mercantile is ₹12.84 ( Cr.) .

About Vivid Mercantile Ltd

No data to display
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.