First Time Loading...

Vardhman Textiles Ltd
NSE:VTL

Watchlist Manager
Vardhman Textiles Ltd Logo
Vardhman Textiles Ltd
NSE:VTL
Watchlist
Price: 436.85 INR 2.93% Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

95.3B
-0.4%
Revenue
Growth Rates:
1 Year
-8%
3 Years
+65%
5 Years
+44%
7 Years
+61%
10 Years
-
5.2B
+14%
Operating Income
Growth Rates:
1 Year
-56%
3 Years
+81%
5 Years
-45%
7 Years
-42%
10 Years
-
5.9B
+11%
Net Income
Growth Rates:
1 Year
-38%
3 Years
+89%
5 Years
-18%
7 Years
-41%
10 Years
-

Earnings Waterfall
Vardhman Textiles Ltd

Revenue
95.3B INR
Cost of Revenue
-57.3B INR
Gross Profit
38.1B INR
Operating Expenses
-32.9B INR
Operating Income
5.2B INR
Other Expenses
744.5m INR
Net Income
5.9B INR

Income Statement
Vardhman Textiles Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
34 284
N/A
51 255
+50%
67 860
+32%
65 672
-3%
62 651
-5%
60 787
-3%
58 953
-3%
59 075
+0%
59 541
+1%
59 104
-1%
60 300
+2%
61 253
+2%
61 542
+0%
63 352
+3%
62 483
-1%
63 807
+2%
65 427
+3%
66 241
+1%
68 779
+4%
68 283
-1%
68 069
0%
69 027
+1%
67 350
-2%
59 022
-12%
58 637
-1%
57 886
-1%
61 399
+6%
72 494
+18%
80 093
+10%
88 624
+11%
96 223
+9%
105 072
+9%
105 917
+1%
103 590
-2%
101 375
-2%
96 440
-5%
95 719
-1%
95 309
0%
Gross Profit
Cost of Revenue
(21 287)
(32 011)
(47 331)
(40 502)
(38 093)
(36 221)
(38 224)
(34 438)
(34 465)
(33 772)
(35 265)
(36 855)
(38 338)
(41 125)
(44 550)
(40 965)
(40 944)
(40 769)
(47 279)
(42 855)
(43 306)
(44 628)
(47 688)
(38 119)
(38 965)
(37 654)
(42 891)
(43 491)
(42 649)
(44 260)
(60 111)
(51 996)
(55 454)
(57 989)
(74 365)
(58 389)
(58 867)
(57 250)
Gross Profit
12 997
N/A
19 244
+48%
20 529
+7%
25 170
+23%
24 558
-2%
24 566
+0%
20 729
-16%
24 637
+19%
25 076
+2%
25 333
+1%
25 035
-1%
24 400
-3%
23 206
-5%
22 227
-4%
17 933
-19%
22 841
+27%
24 482
+7%
25 472
+4%
21 500
-16%
25 427
+18%
24 761
-3%
24 397
-1%
19 662
-19%
20 901
+6%
19 672
-6%
20 232
+3%
18 508
-9%
29 004
+57%
37 444
+29%
44 364
+18%
36 113
-19%
53 076
+47%
50 463
-5%
45 600
-10%
27 010
-41%
38 050
+41%
36 850
-3%
38 059
+3%
Operating Income
Operating Expenses
(9 912)
(14 952)
(14 673)
(19 027)
(17 954)
(17 124)
(12 685)
(16 355)
(16 327)
(16 395)
(16 432)
(16 525)
(16 194)
(15 800)
(11 186)
(15 518)
(15 876)
(16 074)
(11 889)
(16 588)
(16 940)
(17 764)
(13 531)
(17 513)
(17 423)
(17 385)
(13 919)
(19 722)
(22 847)
(26 347)
(16 931)
(33 563)
(34 206)
(33 816)
(17 246)
(31 972)
(32 348)
(32 906)
Selling, General & Administrative
(2 211)
(3 368)
(7 718)
(4 403)
(4 334)
(4 479)
(7 742)
(4 462)
(4 564)
(4 494)
(4 789)
(4 883)
(5 060)
(5 094)
(7 550)
(5 179)
(5 183)
(5 302)
(8 054)
(5 643)
(5 795)
(5 965)
(8 830)
(5 788)
(5 633)
(5 599)
(9 194)
(6 283)
(6 745)
(7 123)
(12 029)
(7 522)
(7 625)
(7 619)
(11 956)
(7 729)
(7 853)
(8 261)
Depreciation & Amortization
(2 603)
(3 915)
(5 322)
(4 925)
(4 541)
(4 139)
(3 742)
(3 679)
(3 594)
(3 539)
(3 434)
(3 200)
(2 929)
(2 680)
(2 400)
(2 422)
(2 472)
(2 496)
(2 540)
(2 681)
(2 887)
(3 122)
(3 332)
(3 463)
(3 551)
(3 602)
(3 638)
(3 662)
(3 665)
(3 673)
(3 675)
(3 694)
(3 765)
(3 827)
(3 944)
(4 060)
(4 109)
(4 117)
Other Operating Expenses
(5 097)
(7 669)
(1 633)
(9 700)
(9 081)
(8 507)
(1 200)
(8 214)
(8 168)
(8 361)
(8 209)
(8 440)
(8 205)
(8 026)
(1 236)
(7 918)
(8 221)
(8 276)
(1 294)
(8 263)
(8 258)
(8 677)
(1 368)
(8 264)
(8 241)
(8 185)
(1 087)
(9 777)
(12 437)
(15 553)
(1 227)
(22 349)
(22 818)
(22 370)
(1 346)
(20 183)
(20 385)
(20 528)
Operating Income
3 085
N/A
4 292
+39%
5 856
+36%
6 143
+5%
6 605
+8%
7 443
+13%
8 044
+8%
8 283
+3%
8 750
+6%
8 938
+2%
8 603
-4%
7 875
-8%
7 011
-11%
6 428
-8%
6 746
+5%
7 324
+9%
8 607
+18%
9 399
+9%
9 611
+2%
8 841
-8%
7 824
-12%
6 635
-15%
6 131
-8%
3 389
-45%
2 249
-34%
2 847
+27%
4 588
+61%
9 282
+102%
14 597
+57%
18 016
+23%
19 181
+6%
19 513
+2%
16 257
-17%
11 786
-28%
9 764
-17%
6 079
-38%
4 504
-26%
5 153
+14%
Pre-Tax Income
Interest Income Expense
(724)
(997)
188
(1 040)
(839)
(611)
488
(465)
(514)
(714)
(785)
(957)
(1 073)
(1 110)
680
(1 198)
(1 214)
(1 199)
635
(1 188)
(1 215)
(1 207)
36
(1 269)
(1 182)
(1 060)
197
(707)
(614)
(599)
1 255
(581)
(587)
(568)
390
(705)
(694)
(673)
Non-Reccuring Items
0
0
0
0
0
0
(2)
0
0
0
(44)
0
0
0
(34)
0
0
0
(5)
0
0
0
(24)
0
0
0
(19)
0
0
0
(58)
0
0
0
(17)
0
0
0
Gain/Loss on Disposition of Assets
0
0
46
0
0
0
75
0
0
0
642
0
0
0
48
0
0
0
175
0
0
0
48
0
0
0
7
0
0
0
54
0
0
0
42
0
0
0
Total Other Income
718
1 111
132
1 566
1 417
1 274
111
1 361
4 890
5 208
4 764
5 586
2 268
2 076
156
1 775
1 684
1 912
172
2 282
2 161
2 261
364
1 850
2 093
1 957
816
2 035
2 167
2 235
277
1 995
1 624
1 653
420
2 663
3 255
3 339
Pre-Tax Income
3 080
N/A
4 408
+43%
6 222
+41%
6 670
+7%
7 184
+8%
8 106
+13%
8 715
+8%
9 179
+5%
13 126
+43%
13 432
+2%
13 179
-2%
12 504
-5%
8 205
-34%
7 393
-10%
7 596
+3%
7 899
+4%
9 075
+15%
10 110
+11%
10 587
+5%
9 934
-6%
8 769
-12%
7 688
-12%
6 555
-15%
3 969
-39%
3 159
-20%
3 743
+18%
5 589
+49%
10 608
+90%
16 148
+52%
19 651
+22%
20 709
+5%
20 927
+1%
17 294
-17%
12 870
-26%
10 599
-18%
8 036
-24%
7 065
-12%
7 819
+11%
Net Income
Tax Provision
(812)
(1 181)
(1 765)
(1 910)
(2 124)
(2 420)
(2 474)
(2 571)
(3 340)
(3 304)
(3 237)
(2 874)
(1 843)
(1 625)
(1 672)
(2 014)
(2 552)
(3 009)
(3 182)
(3 037)
(2 632)
(1 447)
(645)
89
319
(531)
(1 364)
(2 572)
(3 906)
(4 843)
(5 197)
(5 259)
(4 379)
(3 215)
(2 552)
(1 948)
(1 684)
(1 875)
Income from Continuing Operations
2 267
3 225
4 457
4 759
5 060
5 687
6 241
6 609
9 787
10 129
9 943
9 631
6 362
5 768
5 924
5 885
6 523
7 101
7 406
6 897
6 137
6 241
5 910
4 059
3 479
3 213
4 225
8 036
12 242
14 808
15 512
15 669
12 916
9 655
8 048
6 088
5 380
5 944
Income to Minority Interest
(212)
(317)
(454)
(382)
(307)
(209)
(95)
(115)
(124)
(138)
(129)
(111)
(85)
(107)
(113)
(121)
(138)
(93)
(98)
(85)
(78)
(103)
(135)
(88)
(71)
(91)
(126)
(146)
(139)
(125)
(43)
(55)
(68)
(69)
(96)
(63)
(61)
(47)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
35
100
0
150
161
141
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 055
N/A
2 909
+42%
4 002
+38%
4 378
+9%
4 753
+9%
5 477
+15%
6 146
+12%
6 493
+6%
9 663
+49%
9 991
+3%
9 814
-2%
9 519
-3%
6 311
-34%
5 760
-9%
5 812
+1%
5 915
+2%
6 547
+11%
7 150
+9%
7 307
+2%
6 763
-7%
5 965
-12%
5 999
+1%
5 775
-4%
3 972
-31%
3 408
-14%
3 121
-8%
4 099
+31%
7 889
+92%
12 102
+53%
14 683
+21%
15 469
+5%
15 613
+1%
12 847
-18%
9 585
-25%
7 952
-17%
6 025
-24%
5 319
-12%
5 897
+11%
EPS (Diluted)
6.57
N/A
9.14
+39%
12.8
+40%
14.35
+12%
15.59
+9%
17.95
+15%
20.15
+12%
21.28
+6%
31.68
+49%
32.75
+3%
32.62
0%
34.61
+6%
22.7
-34%
20.35
-10%
20.69
+2%
20.75
+0%
22.97
+11%
25.1
+9%
25.64
+2%
23.72
-7%
20.92
-12%
21.04
+1%
20.47
-3%
14.08
-31%
11.99
-15%
10.99
-8%
14.18
+29%
27.77
+96%
42.61
+53%
51.7
+21%
54.46
+5%
54.97
+1%
45.07
-18%
33.75
-25%
27.95
-17%
21.18
-24%
18.7
-12%
20.73
+11%

See Also

Summary
VTL intrinsic value, competitors valuation, and company profile.
DCF Valuation
VTL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VTL stock valuation using valuation multiples.
Wall Street Estimates
VTL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VTL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.