Vardhman Textiles Limited

BSE

VTL

Stock

Yield per half year: +3.42%
Dividend yield: 0.8572%
Sector: Consumer Discretionary

Reporting Vardhman Textiles Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
Капитализация, млрд ₹		57.29	71.28	67.93	57.1							101.64	63.40	-0.08
Выручка, млрд ₹		58.6	59.51	61.7	68.24	66.72	60.63	94.02	101.37	93.2		93.2	83.19	6.91
Чистая прибыль, млрд ₹		6.15	9.81	5.81	7.31	5.78	4.1	15.47	7.95	6.32		6.32	7.92	1.80
EV, млрд ₹			93.24	90.43	79.48	27.12	88.63	145.11	100.95	135.64	125.9	135.64	119.25	7.27
EBIT, млрд ₹	5.73	8.04	8.64	6.75	9.61	6.16	4.86	19.45	9.87			9.87	9.99	0.54
EBITDA, млрд ₹				11.06	14.22	11.12	10.22	25.19	15.56			15.56	15.26	1.82
OIBDA, млрд ₹						11.56	11.87	29.85	16.91				17.55	9.98
Баланс стоимость, млрд ₹			42.73	49.54	55.91	60.48	64.74	77.04	85.63	91	98.96	91	83.47	8.86
FCF, млрд ₹				-2.64	-4.09	1.92	-0.7464	9.26	12.31	-13.39	6.11	-13.39	2.71	-252.27
Операционный денежный поток, млрд ₹			13.5	1.03	4.99	8.49	1.68	14.45	18.53	-10.55	16.44	-10.55	8.11	57.80
Операционная прибыль, млрд ₹		8.04	8.94	6.75	9.62	6.22	5.75	20.13	9.3	6.39		6.39	9.56	0.54
Операционные расходы, млрд ₹		50.55	50.57	54.95	58.62	60.5	54.88	73.89	92.08	86.81		86.81	73.63	7.49
CAPEX, млрд ₹			3.1	3.67	9.08	6.57	2.43	5.19	6.22	2.84	10.33	2.84	5.40	33.57

	2016Q4	2017Q4	2018Q4	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	66.38	73.48	59.46		51.77																					62.77	-6.03
Выручка, млрд ₹																24.7	23.7	24.86	23.18	23.97	23.3	22.75	23.09	25.02	24.65	23.76	1.13
Чистая прибыль, млрд ₹																2.05	1.02	1.59	1.36	1.34	1.6	2.01	2.39	1.97	2.11	2.02	5.69
EV, млрд ₹										88.63		120.78		145.11		108.91		100.95		128.32		135.64		145.47		123.86	5.96
EBIT, млрд ₹				1.67	1.25	1.49	-0.9067	2.04	3.43							2.61	0.8119	1.75	1.11							1.94	-20.20
EBITDA, млрд ₹										4.38	5.33	7.54	6.92	5.4	5.57	3.99	2.55	3.45	3.19							3.75	-10.55
Баланс стоимость, млрд ₹						60.48		60.45		64.74		71.76		77.04		82.4		85.63		88.35		91		94.26		88.33	2.73
Операционная прибыль, млрд ₹																2.59	0.8125	1.18	1.11	1.02	1.45	2.77	2.51	2.15	2.12	2.20	7.89
Операционные расходы, млрд ₹																22.1	22.89	23.68	22.08	22.96	21.85	19.98	20.58	22.87	22.53	21.56	0.61

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
Наличность, млрд ₹				0.4262	0.7071	0.4005	2.15	0.9264	0.6663	0.756	0.343	0.5356	0.343	0.6455	-10.38
Short Term Investments ₹				9.43	9.79	5.93	6.34	6.21	6.57	14.69	2.8	6.15	2.8	7.28	-0.19
Long term investments ₹	3.97	5.77	11.64	9.36	8.56	7.55								8.58	5.52
Total Receivables ₹				8.98	8.59	9.2	8.21	10.39	13.21	11.91	12.2	12.98	12.2	12.14	4.55
Total Current Assets ₹				38.38	45.46	46.81	48.83	52.02	58.55	57.85	64.32	63.05	64.32	59.16	3.92
Чистые активы, млрд ₹		29.23	26.89	26.2	27.2	34.6	37.55	36.02	37.31	57.85			58.55	40.67	10.83
Активы, млрд ₹				75.17	82.44	90.16	93.54	96.27	109.79	113.33	119.81	124.32	119.81	112.70	5.25
Short Term Debt ₹				14.96	11.12	11.89	9.55	8.36	10.62	7.46	13.78	4.89	13.78	9.02	-10.17
Long Term Debt ₹				7.43	12.1	10.89	12.66	12.97	9.21	9.31	4.13	7.49	4.13	8.62	-10.40
Задолженность, млрд ₹				31.31	31.82	33.12	31.85	30.2	31.38	26.81	27.93	24.66	27.93	28.20	-3.97
Чистый долг, млрд ₹					22.51	22.38	20.06	20.4	19.16	16.02	17.57	11.85	17.57	17.00	-10.29
Долг, млрд ₹				22.38	23.21	22.78	22.21	21.32	19.83	16.77	17.91	12.38	17.91	17.64	-10.30
Interest income ₹				0.0012	0.1912	0.1128	0.2661	0.3441	0.2723	0.3731				0.2737	27.03
Расходы на обслуживание долга ₹						1.09	1.23	0.9898	0.807	1.02	0.8892		0.8892	0.9872	-6.28
Чист. проц. доходы, млрд ₹				-0.9283	-0.9907	-1.08	-1.09	-0.7891	-0.7249	-1.02			0.3731	-0.9408	-1.14
Goodwill ₹	0.1326	0.1259	0.1259	0.1254	0.125	0.125	0.125	0.125	0.0246	0.0246				0.0848	-27.76
Себестоимость, млрд ₹			29.69	31.57	36.3	38.23	38.11	34.49	48.63	59.3	67.91		67.91	49.69	12.25
Товарно материальные запасы ₹				17.53	22.57	26.1	26.81	27.96	28.82	23.93	41.8	37.61	41.8	32.02	6.11

	2017Q1	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹							2.15	0.5193	0.9264	0.5816		0.6663		0.2464		0.756		0.197		0.343		0.3024		0.3690	4.18
Short Term Investments ₹							6.34	13.82	6.21	14.14		6.57		16.95		14.69		19.88		2.8		13.36		13.54	-4.65
Long term investments ₹	9.36	10.56	8.56	8.08	7.55	5.83																		8.12	-11.20
Total Receivables ₹							9.62	9.42	10.39	12.48		13.21		11.45		13.85		11.63		12.2		12.05		12.24	1.03
Total Current Assets ₹							48.83	47.8	52.02	51.76		58.55		59.03		57.85		60.57		64.32		59.51		60.26	0.16
Чистые активы, млрд ₹			27.2	29.54	34.6	37.12	37.55		52.02	51.76		58.55		39.83		57.85								52.00	2.15
Активы, млрд ₹							93.54	87.97	96.27	100.48		109.79		111.19		113.33		114.63		119.81		116.51		115.09	0.94
Short Term Debt ₹					11.89	3.51			8.36	7.9		10.62		6.13		7.46		6.11		13.78		6.16		7.93	0.10
Long Term Debt ₹							12.66	14.06	12.97	9.23		9.21		9.24		9.31		9.04		4.13		3.35		7.01	-18.37
Задолженность, млрд ₹							31.85	26.3	30.2	27.36		31.38		27.35		26.81		25.37		27.93		21.41		25.77	-4.78
Чистый долг, млрд ₹								15.41	20.4	16.54		19.16		15.13		16.02		14.95		17.57		9.21		14.58	-9.45
Долг, млрд ₹	29.81	29.94	15		22.78	14.78										16.77		15.15		17.91		9.51		14.82	-8.44
Расходы на обслуживание долга ₹														0.2486	0.2061	0.3042	0.3238	0.2201	0.1937	0.1516	0.1777	0.178	0.1879	0.1778	-0.61
Чист. проц. доходы, млрд ₹										-0.2353	-0.2148	-0.0174	-0.2626	-0.2486	-0.2061	-0.3042	-0.3238	-0.2201	-0.1937					-0.2496	-1.23
Goodwill ₹					0.125	0.0209	0.125	0.125	0.125	0.125		0.0246		0.0246		0.0246		0.0246						0.0447	-27.76
Себестоимость, млрд ₹														13.98	14.93	15.29	14.19	14.46	13.31	25.95	12.13	14.19	13.72	15.86	0.61
Товарно материальные запасы ₹							26.81	17.42	27.96	17.66		28.82		23.21		23.93		22.38		41.8		27.61		27.79	3.53

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	17.02	32.29	59.07	75.54	40.75	5.3	53.55	27.5	21.84		21.84	29.79	-11.73
Цена акции ао		1367.55	1114.5	995.15	1084.55	2309.4	330.4	385.05	506.45	494.35	494.35	805.13	-26.53
Число акций ао, млн		56.59	56.99	57	56.52	282.8	288.86	289.13	289.17	289.17	289.17	287.83	0.45
FCF/акцию			-46.4	-71.79	34.04	-2.64	32.04	42.58	-46.31	21.14	-46.31	9.36	-251.60

	2016Q4	2017Q4	2018Q4	2019Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					11.33	11.57	7.2	3.6	5.49	4.8	4.64	5.63	6.94	6.81			5.76	7.25
Цена акции ао					2368.45	344.4	317.74	339.42	306	332.17	373.47	382.45			403.75	494.35	397.24	8.28
Число акций ао, млн	60.92	56.59	56.99	57													57.88	-1.65

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	15.37	22.97	11.73	13.07	9.55	6.33	21.82	9.78	7.15		7.15	17.23	10.93	-5.62
ROA, %	8.18	13.06	7.05	8.1	6.17	4.26	15.01	7.13	5.42		5.42	7.66	7.60	-2.56
ROIC, %	15.14	15.09	9.11	10.36	6.99	8.82	15.97	8.8	6.89		6.89	12.44	9.49	-0.29
ROS, %		16.49	9.42	10.71	8.66	6.76	16.45	7.84	6.78	6.78	6.78	11.59	8.92	0.06
ROCE, %	19.61	19.7	13.33	16.85	9.98	7.36	21.49	9.98		10.74	10.74	12.85	11.91	1.48
Ebit margin, %					9.23	8.02	20.68	9.74		10.59	10.59		11.65	2.79
Рентаб EBITDA, %			17.93	20.83	16.66	16.85	26.79	15.35		16.7	16.7	17.48	18.47	0.05
Чистая рентаб, %	10.49	16.49	9.42	10.71	8.66	6.76	16.45	7.84	6.78		6.78	11.59	9.30	-4.78
Operation Margin, %		15.02	10.94	14.1	9.32	9.48	21.41	9.17	6.85	6.85	6.85	17.46	10.75	-6.29
Доходность FCF, %			-3.89	-7.17									-5.5300	35.76

	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						2.41	0.9962	3.76		6.71		4.18		2.49		2.42		3.09		3.41		2.61			17.23	2.80	0.95
ROA, %						1.56	0.6846	2.53		4.79		2.93		1.84		2.8		2.34		1.71		1.67			7.66	2.07	-1.92
ROS, %															4.32	6.39	5.89	5.6	6.88	8.82	10.33	7.87	8.54	6.78	11.59	8.47	-5.12
ROCE, %	3.02	4.11	5.05	6.34	2.87	2.41	3.3							3.12		1.84								10.74	12.85	4.28	34.83
Ebit margin, %																								10.59		10.59	0.00
Рентаб EBITDA, %									27.66	31.59	26.6	21.73	19.82	16.14	10.77	13.89	13.74							16.7	17.48	14.25	0.68
Чистая рентаб, %														8.3	4.32	6.39	5.89	5.6	6.88	8.82	10.33	7.87	8.54		11.59	8.49	4.42
Operation Margin, %															3.43	4.74	4.78	4.24	6.22	12.17	10.87	8.61	8.6	6.85	17.46	9.42	-10.86

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	9.32	7.26	11.69	7.81	1.22	16.65	8.14	10.68	18.69		18.69	53.81	11.08	72.60
P/BV		1.67	1.37	1.02	0.1145	1.03	1.61	0.9816	1.29	1.14	1.29	8.64	1.21	2.05
P/S	0.9777	1.2	1.1	0.8368	0.1059	1.13	1.34	0.8378	1.27		1.27	6.02	0.9367	64.35
P/FCF			-25.69	-13.95				8.26	-7.59	-7.59	-7.59	9.83	-9.3120	-21.64
E/P	0.1073	0.1377	0.0856	0.128				0.0782	0.0621	0.0621	0.0621	0.03	0.0832	-6.22
EV/EBIT					4.4	18.22	7.46	10.23	13.74	13.74	13.74		12.68	-5.49
EV/EBITDA			8.17	5.59	2.44	8.67	5.76	6.49			6.49	-17.38	5.79	3.03
EV/S		1.57	1.47	1.16	0.4065	1.46	1.54	0.9958	1.46	1.46	1.46	4.39	1.38	0.00
EV/FCF			-34.2	-19.42	14.1	-118.74	15.68	8.2	-10.13	-10.13	-10.13	13.28	-23.0240	-38.88
Debt/EBITDA			2.1	1.6	2	2.09	0.7872	1.08	1.15	1.15	1.15	-30.82	1.25	-11.26
Netdebt/Ebitda			2.03	1.57	1.8	2	0.7608	1.03	1.13	1.13	1.13	-31.17	1.21	-10.79
Debt/Ratio		0.2978	0.2816	0.2526	0.2374	0.2215	0.1806	0.148	0.1495	0.1495	0.1495	0.22	0.1698	-7.56
Debt/Equity		0.5238	0.4686	0.4073	0.3672	0.3294	0.2574	0.1959	0.1968	0.304	0.304	1.06	0.2567	-1.59
Debt/Net Income		2.28	3.99	3.12	3.85	5.2	1.28	2.11	2.84	2.84	2.84	2.44	2.85	-11.39
PEG										2.05	2.05		2.05	0.00
Бета								0.2161	-0.801	0.9944	0.9944	0.19	0.1365	66.33
Индекс Альтмана			3	3.08				4.68	4.18	4.18	4.18	12.10	3.82	6.86

	2016Q4	2017Q1	2017Q3	2017Q4	2018Q1	2018Q4	2019Q1	2019Q3	2019Q4	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E						30.37			25.99		28.03	14.37	11.86	7.4	23.36	38.69	23.92	25.62			53.81	23.80	28.19
P/BV						1.14			0.9072		1.03	1.43	1.61	1.12	0.9816	1.27	1.29	1.43			8.64	1.22	5.01
P/S						3.44			2.84		3.65	2.45	1.84	1.01	1.71	2.32	1.65	1.9			6.02	1.72	13.47
P/FCF																				-7.59	9.83	-7.5900	0.00
E/P	0.0287			0.0184		0.0329			0.0385											0.0621	0.03	0.0361	16.69
EV/EBIT																				13.74		13.74	0.00
EV/EBITDA													5.76	4.98	6.49						-17.38	5.74	4.06
EV/S																5.35	5.96	5.81		1.46	4.39	4.64	-27.72
EV/FCF																				-10.13	13.28	-10.1300	0.00
Debt/EBITDA																				1.15	-30.82	1.15	0.00
Netdebt/Ebitda										7.57	4.65	2.2	3.55	3.79	4.64					1.13	-31.17	3.06	-12.48
Debt/Ratio		0.3966	0.3852		0.182		0.2526	0.1681							0.148	0.1321	0.1495	0.0816		0.1495	0.22	0.1321	0.20
Debt/Equity		0.6976	0.6589		0.3029		0.4073	0.2591							0.1959	0.1715	0.1968	0.1009		0.304	1.06	0.1938	9.19
Debt/Net Income		18.81	22.49		9.17		12.7	12.68								11.28	8.93	4.83		2.84	2.44	8.11	-25.86
PEG																				2.05		2.05	0.00
Бета																			2.13	0.9944	0.19	1.56	-31.67
Индекс Альтмана																			4.18	4.18	12.10	4.18	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд			2.33	0.0093	0.8135	0.8416	0.9897	0.0029	0.0054	1.06	1.18		1.18		0.6476	3.58
Дивиденд	1.2	2	3	3	3	3.5		10.3		3.5	4		4		4.86	5.92
Див доход, ао, %			0.319	0.2382	0.2517	0.3494	2.16	0.6619	1.96	1	0.8572		0.8572	0.62	1.33	-16.88
Дивиденды / прибыль, %			37.89	0.0948	14	11.52	17.14	0.0707	22.57	0.0679	16.72		16.72	25.08	11.31	-0.49
Dividend Coverage Ratio												5.33	5.33		5.33	0.00

	2013Q3	2014Q3	2015Q3	2016Q1	2017Q3	2018Q3	2019Q3	2021Q3	2021Q4	2023Q3	2025Q2	Industry average	5 quarters average	CAGR 5
Дивиденд	1.2	1.2	2	3	3	3	3.5	3.5	6.8	3.5			4.06	3.13
Див доход, ао, %	0.3995	0.2572	0.2382	0.3907	0.2513	0.2626	0.3706	0.1979	0.3348	0.9372		0.62	0.4206	28.98
Dividend Coverage Ratio											5.33		5.33	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	4.01	5.52	6.13	3.05	3.05	-6.61
Персонал, чел			25 194	25 194		0.00

	CAGR 5

	CAGR 5