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	V-Mart Retail	V2 Retail
Market cap (₹ Cr)	1	12,602	8,885	6,290	6,268
Revenue (₹ Cr)	--	1,456	8,601	3,993	3,432
Net Profit (₹ Cr)	-1.12	385.90	175.99	137.61	178.65
Net Margin (%)	-55,800.00	24.85	2.03	3.43	5.19
RoE (%)	--	20.94	15.68	15.41	24.54
Price to Earnings	--	32.66	50.49	45.71	35.09
Price-To-Book	-0.42	6.18	6.34	6.42	6.64

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

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

Liabilities (₹ Cr)

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

Assets (₹ Cr)

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

Cashflow (₹ Cr)

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

Ratios

Profitability Ratios

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

Growth Ratios

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

Valuation Ratios

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

Solvency Ratios

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

Operating Efficiency Ratios

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

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

Annual
Quarterly