Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Textile

Rating :
N/A  (View)

BSE: 514175 | NSE: VARDMNPOLY

8.65
0.25 (2.98%)
23-Oct-2020 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.40
  •  8.90
  •  7.85
  •  8.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3676
  •  0.32
  •  13.75
  •  1.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19.17
  • 0.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 465.16
  • N/A
  • -0.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.18%
  • 2.48%
  • 34.37%
  • FII
  • DII
  • Others
  • 1.15%
  • 0.01%
  • 1.81%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.43
  • -4.52
  • -4.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -31.63
  • -54.79
  • -53.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.52
  • 11.20
  • 30.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • -0.58
  • -0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 105.58
  • 147.80
  • 239.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
43
204
-79%
136
213
-36%
123
203
-39%
98
201
-51%
Expenses
46
205
-78%
131
210
-38%
125
204
-39%
101
202
-50%
EBITDA
-3
0
-
5
3
41%
-2
-1
-
-3
-1
-
EBIDTM
-7%
0%
3%
2%
-1%
-1%
-3%
-1%
Other Income
1
1
0%
1
1
62%
1
1
12%
1
1
-14%
Interest
15
14
8%
15
15
0%
16
15
5%
15
15
3%
Depreciation
4
5
-19%
4
5
-21%
4
5
-19%
4
5
-19%
PBT
-22
-19
-
162
-15
-
-20
-20
-
-21
-20
-
Tax
0
0
0
0
0
0
0
0
0
0
0
0
PAT
-22
-19
-
162
-15
-
-20
-20
-
-21
-20
-
PATM
-50%
-9%
119%
-7%
-16%
-10%
-22%
-10%
EPS
-9.66
-8.31
-
72.46
-6.92
-
-9.01
-8.86
-
-9.48
-8.93
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
399
811
641
925
954
1,021
1,054
943
855
804
578
Net Sales Growth
-51%
26%
-31%
-3%
-7%
-3%
12%
10%
6%
39%
 
Cost Of Goods Sold
302
618
500
631
599
678
689
608
656
503
355
Gross Profit
97
193
141
295
355
344
364
334
199
301
223
GP Margin
24%
24%
22%
32%
37%
34%
35%
35%
23%
37%
39%
Total Expenditure
402
809
701
864
892
952
950
841
875
687
520
Power & Fuel Cost
-
79
67
93
105
109
108
98
78
80
63
% Of Sales
-
10%
10%
10%
11%
11%
10%
10%
9%
10%
11%
Employee Cost
-
57
64
73
73
72
69
60
52
44
34
% Of Sales
-
7%
10%
8%
8%
7%
7%
6%
6%
6%
6%
Manufacturing Exp.
-
30
24
26
52
29
17
16
16
26
37
% Of Sales
-
4%
4%
3%
6%
3%
2%
2%
2%
3%
6%
General & Admin Exp.
-
6
9
9
24
27
25
21
20
7
6
% Of Sales
-
1%
1%
1%
3%
3%
2%
2%
2%
1%
1%
Selling & Distn. Exp.
-
8
15
22
31
32
32
28
29
23
15
% Of Sales
-
1%
2%
2%
3%
3%
3%
3%
3%
3%
3%
Miscellaneous Exp.
-
11
23
10
8
5
9
10
24
3
15
% Of Sales
-
1%
4%
1%
1%
1%
1%
1%
3%
0%
2%
EBITDA
-3
1
-60
62
62
69
104
102
-20
117
59
EBITDA Margin
-1%
0%
-9%
7%
6%
7%
10%
11%
-2%
15%
10%
Other Income
3
3
6
13
52
26
24
13
23
7
14
Interest
61
60
85
78
90
91
88
76
86
59
54
Depreciation
15
18
30
30
38
42
48
52
45
42
43
PBT
99
-74
-170
-33
-15
-38
-8
-13
-127
23
-25
Tax
0
0
0
0
0
-29
-1
-6
-23
9
-8
Tax Rate
0%
0%
0%
0%
0%
40%
18%
48%
18%
40%
14%
PAT
99
-74
-172
-33
-15
-44
-6
-5
-100
16
-48
PAT before Minority Interest
99
-74
-172
-33
-15
-45
-6
-7
-104
14
-52
Minority Interest
0
0
0
0
0
1
0
2
4
2
5
PAT Margin
25%
-9%
-27%
-4%
-2%
-4%
-1%
-1%
-12%
2%
-8%
PAT Growth
234%
57%
-413%
-123%
66%
-572%
-30%
95%
-713%
134%
 
EPS
44.31
-33.18
-76.98
-15.00
-6.73
-19.52
-2.91
-2.23
-44.65
7.29
-21.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
-392
-223
-51
-17
28
65
48
36
133
100
Share Capital
22
35
35
35
35
32
25
16
16
13
Total Reserves
-414
-258
-86
-52
-6
23
20
19
117
86
Non-Current Liabilities
-43
194
227
275
286
367
415
327
385
592
Secured Loans
7
239
273
297
296
336
377
332
307
514
Unsecured Loans
0
0
0
8
20
29
52
6
59
77
Long Term Provisions
1
4
4
20
19
21
3
2
9
0
Current Liabilities
709
493
430
382
423
384
344
403
343
73
Trade Payables
45
52
82
76
82
87
82
41
37
18
Other Current Liabilities
223
173
148
124
139
154
145
155
75
15
Short Term Borrowings
439
259
200
179
181
139
106
201
231
0
Short Term Provisions
2
8
0
3
20
4
10
6
0
40
Total Liabilities
274
463
605
640
738
816
807
768
868
773
Net Block
206
335
358
368
397
490
517
554
481
510
Gross Block
610
851
847
829
821
866
854
847
731
718
Accumulated Depreciation
403
516
490
462
425
376
338
293
250
208
Non Current Assets
219
355
382
407
433
527
545
590
515
527
Capital Work in Progress
0
3
7
7
4
8
14
22
30
11
Non Current Investment
5
5
5
0
0
0
0
0
0
4
Long Term Loans & Adv.
8
12
12
30
26
10
11
9
1
0
Other Non Current Assets
0
0
1
3
6
19
3
5
3
0
Current Assets
54
108
223
233
305
289
261
178
353
246
Current Investments
0
0
0
0
0
8
3
1
1
1
Inventories
21
44
88
86
154
105
74
51
176
92
Sundry Debtors
9
28
86
91
72
95
97
63
89
52
Cash & Bank
0
4
9
9
10
14
27
7
16
8
Other Current Assets
25
6
12
18
68
66
61
56
70
92
Short Term Loans & Adv.
22
25
28
28
43
34
27
21
47
79
Net Current Assets
-654
-385
-206
-149
-118
-95
-82
-225
10
173
Total Assets
274
463
605
640
738
816
807
768
868
773

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
134
51
92
109
85
71
90
214
-2
67
PBT
-74
-172
-33
-15
-74
-8
-13
-127
23
-61
Adjustment
-2
118
102
82
148
116
124
124
92
89
Changes in Working Capital
210
105
23
42
11
-37
-21
217
-121
39
Cash after chg. in Working capital
134
51
92
109
85
71
90
214
-6
67
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
0
0
0
0
-1
0
0
0
4
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
114
-5
-24
-7
2
-11
-2
-90
-25
33
Net Fixed Assets
8
0
-18
-11
-9
-5
2
-99
-32
2
Net Investments
0
91
-5
0
45
0
0
-5
4
-31
Others
106
-97
-1
3
-34
-6
-4
14
3
62
Cash from Financing Activity
-251
-51
-68
-103
-90
-72
-70
-132
28
-97
Net Cash Inflow / Outflow
-4
-5
0
-1
-4
-12
18
-8
1
4
Opening Cash & Equivalents
4
9
9
10
14
27
9
16
15
4
Closing Cash & Equivalent
0
4
9
9
10
14
27
9
16
8

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
-176
-106
-28
-13
7
21
21
22
82
77
ROA
-20%
-32%
-5%
-2%
-6%
-1%
-1%
-13%
2%
-6%
ROE
0%
0%
0%
0%
-153%
-16%
-18%
-123%
12%
-47%
ROCE
-7%
-21%
9%
13%
3%
12%
9%
-6%
11%
-1%
Fixed Asset Turnover
1.11
0.76
1.11
1.16
1.21
1.22
1.11
1.08
1.11
0.84
Receivable days
8
32
35
31
30
33
31
33
32
27
Inventory Days
15
38
34
46
46
31
24
48
61
58
Payable days
22
36
33
32
32
32
26
17
13
10
Cash Conversion Cycle
1
35
36
45
44
33
30
64
80
75
Total Debt/Equity
-1.14
-2.55
-10.11
-30.67
20.46
10.99
14.38
18.45
4.89
6.04
Interest Cover
0
-1
1
1
0
1
1
0
1
0

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.