Aditri Peer Comparison

BSE: 534707

₹0.96

₹-0.05 (-4.95%)

As on 06-Dec-2021IST

Market cap

₹1 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

-0.4

Div. Yield

0 %

Edit

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Market cap (₹ Cr)	1	13,224	10,403	8,111	6,672
Revenue (₹ Cr)	--	1,456	8,601	3,432	3,993
Net Profit (₹ Cr)	-1.12	385.90	175.99	178.65	137.61
Net Margin (%)	-55,800.00	24.85	2.03	5.19	3.43
RoE (%)	--	20.94	15.68	24.54	15.41
Price to Earnings	--	34.27	59.11	45.40	48.48
Price-To-Book	-0.42	6.47	7.43	8.59	6.80

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Operating Revenue	0.00	915.55	--	701.23	1,662.02
Total Income	0.00	947.98	--	703.70	1,666.50
Total Expenditure	0.43	521.79	--	623.81	1,443.25
EBITDA	-0.43	393.75	--	77.42	218.77
Depreciation	0.00	88.73	--	50.98	93.92
EBIT	-0.43	305.02	--	26.44	124.85
Interest	0.00	25.61	--	32.79	59.80
Other Income	0.00	32.43	--	2.48	4.48
Exceptional Items	--	--	--	12.55	-9.80
Profit before Tax	-0.43	311.84	--	8.67	69.53
Provision for Tax	--	75.20	--	-0.11	20.18
Profit after Tax	-0.43	236.64	--	8.78	49.35

Liabilities (₹ Cr)

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Shareholder's Funds	-1.58	1,066.01	--	279.17	458.93
Minority Interest	--	--	--	--	--
Non-Current Liabilities	1.17	293.10	--	256.56	427.95
Current Liabilities	0.49	231.84	--	163.14	320.76
Total Liabilities	0.08	1,590.95	--	720.52	1,223.65

Assets (₹ Cr)

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Non-Current Assets	0.03	659.47	--	391.02	690.05
Current Assets	0.06	931.48	--	307.85	517.59
Total Assets	0.08	1,590.95	--	720.52	1,223.65
Total Debt*	1.65	0.00	--	33.11	1.07
Net Current Assets	-0.43	699.64	--	144.72	196.83
Contingent Liabilities	--	0.50	--	50.97	7.58

Cashflow (₹ Cr)

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Cash From Operating Activities	-0.43	243.45	--	74.10	86.30
Cash Flow from Investing Activities	-0.02	-95.74	--	6.54	0.51
Cash from Financing Activities	1.04	-140.98	--	-28.43	-94.32
Net Cash Inflow / Outflow	-0.43	6.73	--	52.21	-7.51

Ratios

Profitability Ratios

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
ROCE (%)	-514.41	34.53	--	12.64	29.74
ROE (%)	0.00	24.26	--	3.19	11.49
ROA (%)	-470.51	17.29	--	2.09	5.40
EBIT Margin (%)	-15.84	46.55	--	11.39	13.43
Net Margin (%)	-22,289.28	24.96	--	1.25	2.96
Cash Profit Margin (%)	-16.00	35.54	--	8.52	8.62

Growth Ratios

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Revenue Growth (%)	-100.00	14.34	--	135.06	15.92
EBIT Growth (%)	-58.71	45.62	--	3.73	56.36
Net Profit Growth (%)	-56.92	29.90	--	-9.98	-19.93
EPS Growth (%)	-56.92	29.90	--	-37.76	-20.04
Book Value Growth (%)	-37.46	19.85	--	1.54	11.74

Valuation Ratios

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Price / Earnings	0.00	0.00	--	20.06	51.97
Price / Book Value	0.00	0.00	--	0.63	5.66
Dividend Yield (%)	0.00	--	--	0.00	0.00
EV/EBITDA	-32.98	-0.10	--	1.77	11.47
Market Cap (₹ Cr)	2.32	0.00	--	176.15	2,564.50

Solvency Ratios

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Debt to Equity	-1.05	0.00	--	0.12	0.00
Short term debt to equity ratio	-0.31	0.00	--	0.10	0.00
Current Ratio	0.12	4.02	--	1.89	1.61
Quick Ratio	0.12	3.50	--	0.57	0.12
Interest Coverage	-191.02	13.18	--	1.26	2.16

Operating Efficiency Ratios

	Aditri	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Debtors to sales (%)	--	40.64	--	0.00	--
Asset Turnover	0.00	0.67	--	1.67	1.82
Receivable days	0.00	140.49	--	0.03	0.00
Inventory Days	0.00	42.22	--	76.65	88.60
Payable days	0.00	80.43	--	50.04	55.91
Cash Conversion Cycle	0.00	102.28	--	26.64	32.69

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly