Market cap
₹118 Cr
Revenue (TTM)
₹115 Cr
P/E Ratio
11.9
P/B Ratio
2.6
Div. Yield
0 %
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
118 | 12,950 | 9,609 | 7,997 | 7,821 |
Revenue (₹ Cr) |
115 | 1,456 | 8,601 | 2,924 | 3,432 |
Net Profit (₹ Cr) |
5.74 | 385.90 | 175.99 | 138.98 | 178.65 |
Net Margin (%) |
4.97 | 24.85 | 2.03 | 4.74 | 5.19 |
RoE (%) |
66.71 | 20.94 | 15.68 | 21.12 | 24.54 |
Price to Earnings |
11.85 | 33.56 | 54.60 | 57.54 | 43.78 |
Price-To-Book |
2.63 | 6.35 | 6.86 | 10.44 | 8.28 |
Income Statement (₹ Cr)
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Operating Revenue
|
115.38 | 1,386.48 | 7,829.96 | 2,259.78 | 1,884.50 |
|
Total Income
|
115.47 | 1,471.64 | 7,907.67 | 2,267.55 | 1,891.46 |
|
Total Expenditure
|
107.71 | 743.88 | 6,606.73 | 2,055.71 | 1,624.75 |
|
EBITDA
|
7.68 | 642.61 | 1,223.23 | 204.06 | 259.74 |
|
Depreciation
|
0.04 | 153.06 | 705.73 | 37.02 | 98.65 |
|
EBIT
|
7.63 | 489.55 | 517.50 | 167.04 | 161.09 |
|
Interest
|
0.03 | 55.21 | 413.47 | 31.70 | 69.83 |
|
Other Income
|
0.09 | 85.16 | 77.71 | 7.78 | 6.96 |
|
Exceptional Items
|
-- | -- | -98.33 | -- | -- |
|
Profit before Tax
|
7.69 | 519.50 | 83.41 | 143.12 | 98.22 |
|
Provision for Tax
|
1.96 | 131.02 | 23.81 | 37.62 | 26.19 |
|
Profit after Tax
|
5.74 | 388.47 | 59.60 | 105.50 | 72.03 |
Liabilities (₹ Cr)
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
17.10 | 1,786.31 | 1,276.53 | 583.65 | 346.30 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
4.21 | 1,007.92 | 2,305.52 | 173.35 | 670.79 |
|
Current Liabilities
|
13.09 | 881.86 | 4,567.07 | 458.69 | 576.52 |
|
Total Liabilities
|
34.41 | 3,676.09 | 8,279.03 | 1,223.44 | 1,624.26 |
Assets (₹ Cr)
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
0.14 | 1,588.24 | 3,743.87 | 302.52 | 911.31 |
|
Current Assets
|
34.27 | 2,087.85 | 4,405.25 | 913.17 | 682.29 |
|
Total Assets
|
34.41 | 3,676.09 | 8,279.03 | 1,223.44 | 1,624.26 |
|
Total Debt*
|
0.07 | 0.00 | 952.19 | 278.36 | 137.04 |
|
Net Current Assets
|
21.18 | 1,205.99 | -161.82 | 454.48 | 105.77 |
|
Contingent Liabilities
|
0.06 | 17.15 | 14.73 | -- | 30.28 |
Cashflow (₹ Cr)
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-11.29 | 388.60 | 1,144.17 | -40.82 | 201.28 |
|
Cash Flow from Investing Activities
|
-0.18 | -15.88 | 6.95 | -44.66 | -130.48 |
|
Cash from Financing Activities
|
15.45 | -377.20 | -1,230.41 | 94.04 | -71.24 |
|
Net Cash Inflow / Outflow
|
3.99 | -4.49 | -79.29 | 8.56 | -0.43 |
Ratios
Profitability Ratios
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
ROCE (%)
|
89.43 | 33.92 | 22.29 | 23.72 | 39.59 |
|
ROE (%)
|
66.71 | 23.04 | 403.25 | 20.09 | 23.20 |
|
ROA (%)
|
33.25 | 11.12 | 0.73 | 10.12 | 5.56 |
|
EBIT Margin (%)
|
6.73 | 52.49 | 16.61 | 9.37 | 14.15 |
|
Net Margin (%)
|
4.97 | 26.40 | 0.75 | 4.65 | 3.81 |
|
Cash Profit Margin (%)
|
5.01 | 39.06 | 7.84 | 6.31 | 9.06 |
Growth Ratios
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-- | 1.39 | 0.00 | 29.63 | 61.80 |
|
EBIT Growth (%)
|
1,17,751.52 | 0.00 | -- | 21.74 | 70.28 |
|
Net Profit Growth (%)
|
0.00 | -6.21 | 0.00 | 36.89 | 159.01 |
|
EPS Growth (%)
|
0.00 | -6.23 | 0.00 | 36.38 | 159.01 |
|
Book Value Growth (%)
|
18,211.56 | 11.64 | 0.00 | 19.75 | 26.06 |
Valuation Ratios
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 48.48 | 0.00 | 54.33 | 8.20 |
|
Price / Book Value
|
0.00 | 10.59 | 0.00 | 10.01 | 17.05 |
|
Dividend Yield (%)
|
-- | 1.03 | -- | 0.25 | 0.00 |
|
EV/EBITDA
|
0.48 | 25.86 | 0.69 | 27.80 | 22.62 |
|
Market Cap (₹ Cr)
|
0.00 | 18,833.99 | 0.00 | 5,731.92 | 5,904.50 |
Solvency Ratios
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 64.42 | 0.49 | 0.40 |
|
Short term debt to equity ratio
|
0.00 | -- | 0.27 | 0.48 | 0.33 |
|
Current Ratio
|
2.62 | 2.37 | 0.96 | 1.99 | 1.18 |
|
Quick Ratio
|
1.23 | 2.14 | 0.50 | 0.47 | 0.22 |
|
Interest Coverage
|
272.84 | 10.41 | 1.20 | 5.51 | 2.41 |
Operating Efficiency Ratios
| Mehul Telecom | Vedant Fashions | Aditya Birla Lifestyle Brands | Aditya Vision | V2 Retail | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.71 | 44.62 | 16.88 | 0.01 | 0.01 |
|
Asset Turnover
|
6.69 | 0.40 | 1.20 | 2.17 | 1.45 |
|
Receivable days
|
20.84 | 155.73 | 49.46 | 0.06 | 0.01 |
|
Inventory Days
|
57.65 | 44.83 | 78.89 | 91.36 | 94.63 |
|
Payable days
|
19.24 | 99.43 | 236.64 | 20.18 | 73.64 |
|
Cash Conversion Cycle
|
59.25 | 101.13 | -108.29 | 71.24 | 21.00 |