Vishal Fabrics Ltd - Stock Valuation and Financial Performance

BSE: 538598 | NSE: VISHAL | Textile | Small Cap

Vishal Fabrics Share Price

28.48 -0.58 -2.00%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Vishal Fabrics

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Vishal Fabrics stock performance -

mw4me loader
P/E Ratio (SA):
21.95
Market Cap:
562.8 Cr.
52-wk low:
18
52-wk high:
42.9

Is Vishal Fabrics Ltd an attractive stock to invest in?

1. Is Vishal Fabrics Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Vishal Fabrics Ltd is a average quality company.

2. Is Vishal Fabrics Ltd undervalued or overvalued?

The key valuation ratios of Vishal Fabrics Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Vishal Fabrics Ltd a good buy now?

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

10 Year X-Ray of Vishal Fabrics:

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.
Vishal Fabrics Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 14.2%18.5%10.8%10%8.5%12.7%10.2%19.2%15%9.3%-
Value Creation
Index
0.00.3-0.2-0.3-0.4-0.1-0.30.40.1-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2242743748919981,2979681,5471,5481,4501,538
Sales YoY Gr.-22.3%36.6%138.5%12.1%29.9%-25.4%59.9%0.1%-6.3%-
Adj EPS 0.60.90.70.80.91.50.93.52.71.11.3
YoY Gr.-52.6%-14.9%6.8%15.2%67%-39.5%279.4%-23.5%-59.2%-
BVPS (₹) 4.25.18.110.11112.513.416.919.820.921.4
Adj Net
Profit
9.314.38.815.617.930.118.16952.821.626
Cash Flow from Ops. 8.821.9-7.3-38.543.646.614.492.373.6-5.6-
Debt/CF from Ops. 5.42.2-19.1-8.58.27.826.94.14.3-67.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 23.1%7.8%14.4%-6.3%
Adj EPS 7.5%3.7%5.8%-59.2%
BVPS19.5%13.7%15.9%5.6%
Share Price 21.1% -16.4% 0.2% 24.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
16.518.76.68.28.6137.12314.65.46.2
Op. Profit
Mgn %
8.19.58.16.27.589.110.48.877.5
Net Profit
Mgn %
4.25.22.41.81.82.31.94.53.41.51.7
Debt to
Equity
0.70.61.51.61.71.51.51.10.80.90.2
Working Cap
Days
15613217014615811717011812915173
Cash Conv.
Cycle
71614030445194738711435

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 14.44%

Debt to equity has declined versus last 3 years average to 0.92

Sales growth is good in last 4 quarters at 10.35%

Return on Equity has declined versus last 3 years average to 6.10%

Net Profit has been subdued in last 3 years 5.81%

Latest Financials - Vishal Fabrics Ltd.

Standalone Consolidated
TTM EPS (₹) 1.3 -
TTM Sales (₹ Cr.) 1,538 -
BVPS (₹.) 21.4 -
Reserves (₹ Cr.) 325 -
P/BV 1.33 -
PE 21.95 -
From the Market
52 Week Low / High (₹) 18.00 / 42.88
All Time Low / High (₹) 3.56 / 160.00
Market Cap (₹ Cr.) 563
Equity (₹ Cr.) 98.8
Face Value (₹) 5
Industry PE 26.8

Management X-Ray of Vishal Fabrics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *9.779.779.779.889.889.889.889.889.8818.87
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vishal Fabrics

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
Sales2242743748919981,2979681,5471,5481,450
Operating Expenses 2052483438369241,1938791,3851,4121,349
Manufacturing Costs118132161922211821225
Material Costs57762747408081,0777751,2691,3051,300
Employee Cost 27344561747664776327
Other Costs 35816202022182118
Operating Profit 182630557510388161136101
Operating Profit Margin (%) 8.1%9.5%8.1%6.2%7.5%8.0%9.1%10.4%8.8%7.0%
Other Income 0001122341
Interest 55523263234383738
Depreciation 33614293026333333
Exceptional Items 0000000000
Profit Before Tax 10181920204330936931
Tax 1410431312241610
Profit After Tax 914916183018695321
PAT Margin (%) 4.2%5.2%2.4%1.8%1.8%2.3%1.9%4.5%3.4%1.5%
Adjusted EPS (₹)0.60.90.80.80.91.50.93.52.71.1
Dividend Payout Ratio (%)0%0%0%0%0%0%18%14%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 698395199217247265335390412
Share Capital 13131322222233999999
Reserves 567082177195225232236292313
Minority Interest0000000000
Debt4547136301327341357348310373
Long Term Debt192599173251225192163134130
Short Term Debt26223712876115164185175243
Trade Payables202510822515613912313811894
Others Liabilities 8910436384454574942
Total Liabilities 141164444760738770799878867922

Fixed Assets

Gross Block101124208364407404411470306314
Accumulated Depreciation71748093121141167200131157
Net Fixed Assets3051128271286263244270176158
CWIP 5133619233033392
Investments 0013222222503350
Inventories14134176616659977994
Trade Receivables5461112263246306361393456511
Cash Equivalents 6130672621221011
Others Assets3325971239357584310396
Total Assets 141164444760738770799878867922

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 922-7-394447149274-6
PBT 10181920204330936931
Adjustment 331136555755616771
Changes in Working Capital -44-35-90-24-47-59-40-58-96
Tax Paid 0-3-3-5-8-7-11-22-5-12
Cash Flow From Investing Activity -6-32-110-146-45-14-11-5112-18
Capex -2-23-84-155-49-15-10-30-10-3
Net Investments 000-2-1900-2621-17
Others -5-8-2611231-2512
Cash Flow From Financing Activity 351461613-14-8-41-9825
Net Proceeds from Shares 160880000000
Net Proceeds from Borrowing -3685101-15-25-33-29-29-4
Interest Paid 00-7-21-23-28-29-31-37-38
Dividend Paid 000000-1-100
Others -10-1-208241395520-3267
Net Cash Flow 5-529-24219-51-121
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)16.5818.819.9410.638.612.997.0823.0414.575.27
ROCE (%)14.2218.4610.76108.4512.7210.1519.2114.979.25
Asset Turnover Ratio1.681.791.231.481.331.721.251.861.81.65
PAT to CFO Conversion(x)11.57-0.78-2.442.441.570.781.331.4-0.29
Working Capital Days
Receivable Days8876857793781258899120
Inventory Days20182624251823182021
Payable Days1331088982865062383630

Vishal Fabrics Ltd Stock News

Vishal Fabrics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vishal Fabrics on 21-Nov-2024 16:59 is ₹28.48.
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 21-Nov-2024 16:59 the market cap of Vishal Fabrics stood at ₹562.8.
The latest P/E ratio of Vishal Fabrics as of 21-Nov-2024 16:59 is 21.95.
The latest P/B ratio of Vishal Fabrics as of 21-Nov-2024 16:59 is 1.33.
The 52-week high of Vishal Fabrics is ₹42.88 and the 52-week low is ₹18.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vishal Fabrics is ₹1,538 ( Cr.) .

About Vishal Fabrics Ltd

Vishal Fabrics, incorporated on October 22, 1985 under the Companies Act, 1956, is promoted by Chiripal Industries and is part of the Chiripal Group, Ahmedabad. It is engaged in the business of dyeing, printing and processing of fabrics of its own and also on job work basis. The company mainly procures Grey Fabric and dyes, prints and finishes the same as per the client’s requirements. The processing unit of the company is based in Narol, Ahmedabad in state of Gujarat. The plant has the capacity to print, dye and process wide range of fabrics i.e. cotton, polyester, viscose and man-made & blended fabrics suitable for men’s wear, women’s wear, home furnishing and many other applications. In addition, the company has recently started designing its own range of women wear, especially in lycra fabric for domestic sale. The company intends to gradually increase the scale of its designs. The company develops the designs as per the demand and trends of the customers.

The company was initially engaged in trading of fabrics. Though the company was incorporated in 1985, its activities were almost dormant till the year 1999. During the year 1999-2000, it took over the units of associate concerns, Bhushan Petrofils and Prakash Calender; both located at Narol, Ahmedabad, on lease basis and started the processing of fabrics. Over the years, with a view to expand the installed capacity and broad base the market of its products, the company put up its own Plant & Machinery.

In the year 2003, it set up a captive power plant for production of 2.3 MW power to improve productivity in processing plant. In the year 2005, it increased its processing capacity by installing the Wider Width Unit, which enabled it to process fabrics of up to 120 inch width. In the year 2011, the company further enhanced its processing capacity by setting up a Continuous Bleaching Range (CBR) unit. The CBR unit processes up to 80,000 meters of fabric per day as compared to 2,000 - 8,000 meters fabric in other machines.

Awards & Achievements:

The products processed in the company’s units has been certified by the Oeko-Tex Standard 100 signifying that its products i.e. White, Disperse Dyed and Printed 100% Polyester fabrics meet the human-ecological requirements, Further, the products fulfill the requirements of Annex XVII of REACH (including the use of azo-dyes, nickel, etc) as well the American requirement regarding total content of lead in children’s articles. This certificate has a yearly validity and the company has applied for renewal of the same on April 04, 2014.

Read More Read Less
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.