VEDANT FASHIONS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 983.6 INR | +2.72% |
|
+5.46% | -22.43% |
| 05-01 | Transcript : Vedant Fashions Limited, Q4 2024 Earnings Call, May 01, 2024 | |
| 04-30 | Vedant Fashions Limited Proposes Dividend for the Financial Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 234,682 | 276,563 | 238,875 | - | - |
| Enterprise Value (EV) 1 | 234,682 | 270,286 | 225,019 | 228,480 | 225,804 |
| P/E ratio | 75 x | 64.4 x | 54.4 x | 51 x | 42.5 x |
| Yield | 0.52% | 0.79% | 0.87% | 0.91% | 1.1% |
| Capitalization / Revenue | 22.5 x | 20.4 x | 16.5 x | 15.4 x | 13.1 x |
| EV / Revenue | 22.5 x | 19.9 x | 16.5 x | 14.7 x | 12.4 x |
| EV / EBITDA | 47.3 x | 40.3 x | 34.2 x | 30.3 x | 25.1 x |
| EV / FCF | 67.3 x | 58.1 x | 49.3 x | 41.5 x | 38.7 x |
| FCF Yield | 1.49% | 1.72% | 2.03% | 2.41% | 2.59% |
| Price to Book | 21.7 x | 19.8 x | 14.6 x | 12.8 x | 10.8 x |
| Nbr of stocks (in thousands) | 242,703 | 242,780 | 242,870 | - | - |
| Reference price 2 | 967.0 | 1,139 | 983.6 | 983.6 | 983.6 |
| Announcement Date | 22-05-09 | 23-04-28 | 24-04-30 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 10,408 | 13,549 | 13,675 | 15,495 | 18,239 |
| EBITDA 1 | - | 4,959 | 6,708 | 6,581 | 7,552 | 9,011 |
| EBIT 1 | - | 4,015 | 5,671 | 5,232 | 5,972 | 7,179 |
| Operating Margin | - | 38.58% | 41.85% | 38.26% | 38.54% | 39.36% |
| Earnings before Tax (EBT) 1 | - | 4,230 | 5,758 | 5,484 | 6,250 | 7,515 |
| Net income 1 | 1,329 | 3,149 | 4,291 | 4,142 | 4,681 | 5,628 |
| Net margin | - | 30.26% | 31.67% | 30.29% | 30.21% | 30.86% |
| EPS 2 | 10.71 | 12.90 | 17.68 | 17.04 | 19.29 | 23.14 |
| Free Cash Flow 1 | - | 3,488 | 4,653 | 4,704 | 5,510 | 5,838 |
| FCF margin | - | 33.51% | 34.34% | 34.31% | 35.56% | 32.01% |
| FCF Conversion (EBITDA) | - | 70.33% | 69.37% | 70.83% | 72.95% | 64.78% |
| FCF Conversion (Net income) | - | 110.75% | 108.44% | 114.37% | 117.69% | 103.72% |
| Dividend per Share 2 | - | 5.000 | 9.000 | 8.552 | 8.984 | 10.82 |
| Announcement Date | 21-07-13 | 22-05-09 | 23-04-28 | 24-04-30 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: März | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,963 | 3,250 | 2,469 | 4,414 | 3,416 | 3,116 | 2,227 | 4,715 | 3,564 |
| EBITDA 1 | - | 1,440 | 1,631 | 1,154 | 2,245 | 1,679 | 1,482 | 951.4 | 2,295 | 1,752 |
| EBIT 1 | - | - | 1,366 | 905.4 | 1,994 | 1,405 | 1,182 | 744 | 2,108 | - |
| Operating Margin | - | - | 42.05% | 36.67% | 45.18% | 41.11% | 37.95% | 33.41% | 44.71% | - |
| Earnings before Tax (EBT) 1 | - | - | 1,359 | 925.2 | 2,019 | 1,454 | 1,238 | 747 | 2,100 | 1,510 |
| Net income 1 | - | - | 1,009 | 690.2 | 1,504 | 1,089 | 919.4 | 542 | 1,508 | 1,101 |
| Net margin | - | - | 31.04% | 27.95% | 34.06% | 31.87% | 29.51% | 24.34% | 31.98% | 30.9% |
| EPS 2 | 5.110 | - | 4.160 | 2.840 | 6.190 | 4.490 | 3.790 | 2.500 | 6.600 | 5.300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-04-11 | 22-05-09 | 22-08-08 | 22-11-11 | 23-01-28 | 23-04-28 | 23-07-26 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 6,277 | 6,815 | 10,394 | 13,071 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 3,488 | 4,653 | 4,704 | 5,510 | 5,838 |
| ROE (net income / shareholders' equity) | - | 29% | 34.6% | 26.9% | 26.6% | 27% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 44.60 | 57.70 | 67.50 | 77.00 | 91.40 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 22.6 | 44.8 | 87.7 | 83.5 | 81.4 |
| Capex / Sales | - | 0.22% | 0.33% | 0.64% | 0.54% | 0.45% |
| Announcement Date | 21-07-13 | 22-05-09 | 23-04-28 | 24-04-30 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
983.6
INR
Average target price
1,138
INR
Spread / Average Target
+15.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -22.43% | 2.86B | |
| +8.75% | 144B | |
| +16.38% | 80.12B | |
| -3.55% | 44.76B | |
| -16.68% | 43.89B | |
| -3.44% | 25.35B | |
| +14.49% | 14.03B | |
| -2.10% | 12.16B | |
| +8.86% | 9.19B | |
| +4.76% | 7.88B |
- Stock Market
- Equities
- MANYAVAR Stock
- Financials Vedant Fashions Limited
