Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.82 | 0.63 | 0.73 | 0.57 | 0.21 | 0.77 | 0.19 | 0.44 | 0.55 | 0.49 | 0.34 | 0.16 |
| Expenses | 0.81 | 0.58 | 0.66 | 0.53 | 0.19 | 0.73 | 0.28 | 0.55 | 0.41 | 0.45 | 0.37 | 0.26 |
| Operating Profit | 0.01 | 0.05 | 0.07 | 0.04 | 0.02 | 0.04 | -0.09 | -0.11 | 0.14 | 0.04 | -0.03 | -0.10 |
| OPM % | 1.22% | 7.94% | 9.59% | 7.02% | 9.52% | 5.19% | -47.37% | -25.00% | 25.45% | 8.16% | -8.82% | -62.50% |
| Other Income | 0.05 | 0.03 | 0.04 | 0.03 | 0.01 | 0.06 | 0.01 | 0.02 | 0.01 | 0.04 | 0.02 | 0.01 |
| Interest | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.09 |
| Depreciation | 0.06 | 0.07 | 0.09 | 0.06 | 0.03 | 0.08 | 0.05 | 0.06 | 0.09 | 0.07 | 0.00 | 0.00 |
| Profit before tax | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | -0.14 | -0.16 | 0.06 | 0.01 | -0.01 | -0.18 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 16.67% | 0.00% | 0.00% | 0.00% | |
| Net Profit | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | -0.14 | -0.17 | 0.05 | 0.01 | -0.01 | -0.18 |
| EPS in Rs | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | -0.24 | -0.29 | 0.08 | 0.02 | -0.02 | -0.31 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5.86 | 4.71 | 2.60 | 3.03 | 3.58 | 4.19 | 2.15 | 1.95 | 1.42 | 2.05 | 0.85 | 0.57 |
| Expenses | 4.96 | 5.45 | 2.26 | 2.73 | 3.27 | 3.93 | 1.94 | 2.00 | 1.33 | 1.61 | 1.22 | 1.03 |
| Operating Profit | 0.90 | -0.74 | 0.34 | 0.30 | 0.31 | 0.26 | 0.21 | -0.05 | 0.09 | 0.44 | -0.37 | -0.46 |
| OPM % | 15.36% | -15.71% | 13.08% | 9.90% | 8.66% | 6.21% | 9.77% | -2.56% | 6.34% | 21.46% | -43.53% | -80.70% |
| Other Income | 0.68 | 0.26 | 0.07 | 0.15 | 0.20 | 0.21 | 0.17 | 0.14 | 0.20 | -0.05 | 0.13 | 0.10 |
| Interest | 0.93 | 0.75 | 0.19 | 0.12 | 0.03 | 0.03 | 0.04 | 0.03 | 0.14 | 0.16 | 0.15 | 0.15 |
| Depreciation | 0.60 | 0.57 | 0.20 | 0.32 | 0.46 | 0.40 | 0.32 | 0.13 | 1.11 | 0.53 | 0.38 | 0.04 |
| Profit before tax | 0.05 | -1.80 | 0.02 | 0.01 | 0.02 | 0.04 | 0.02 | -0.07 | -0.96 | -0.30 | -0.77 | -0.55 |
| Tax % | 60.00% | 0.56% | 550.00% | 0.00% | -200.00% | -150.00% | -250.00% | 57.14% | -27.08% | -30.00% | -2.60% | 7.27% |
| Net Profit | 0.02 | -1.81 | -0.09 | 0.01 | 0.06 | 0.10 | 0.06 | -0.11 | -0.70 | -0.21 | -0.74 | -0.59 |
| EPS in Rs | 0.03 | -3.07 | -0.15 | 0.02 | 0.10 | 0.17 | 0.10 | -0.19 | -1.19 | -0.36 | -1.25 | -1.00 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -19% | -23% | -26% | -33% | ||
| Compounded Profit Growth | 5% | % | 7% | 20% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | -4% | -12% | -16% | -25% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 | 5.90 |
| Reserves | 1.91 | 0.10 | 0.01 | 0.02 | 0.08 | 0.18 | 0.24 | 0.13 | -2.28 | -2.48 | -3.22 | -3.81 |
| Borrowings | 11.41 | 12.53 | 11.58 | 9.75 | 7.93 | 5.73 | 5.66 | 5.82 | 6.49 | 6.07 | 6.21 | 6.08 |
| Other Liabilities | 2.19 | 2.15 | 2.05 | 2.10 | 2.01 | 2.04 | 2.13 | 2.05 | 1.61 | 1.46 | 1.65 | 1.87 |
| Total Liabilities | 21.41 | 20.68 | 19.54 | 17.77 | 15.92 | 13.85 | 13.93 | 13.90 | 11.72 | 10.95 | 10.54 | 10.04 |
| Fixed Assets | 9.83 | 9.27 | 8.88 | 9.00 | 8.70 | 7.78 | 7.48 | 6.87 | 4.12 | 3.28 | 2.91 | 2.71 |
| CWIP | 0.41 | 0.41 | 0.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 11.17 | 11.00 | 10.26 | 8.77 | 7.22 | 6.07 | 6.45 | 7.03 | 7.60 | 7.67 | 7.63 | 7.33 |
| Total Assets | 21.41 | 20.68 | 19.54 | 17.77 | 15.92 | 13.85 | 13.93 | 13.90 | 11.72 | 10.95 | 10.54 | 10.04 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -1.51 | -1.16 | 0.57 | 0.00 | 2.04 | 1.58 | 0.16 | -0.65 | -0.44 | 0.21 | -0.04 | 0.11 |
| Cash from Investing Activity | 0.31 | 0.00 | 0.35 | 0.00 | -0.16 | 0.51 | -0.01 | 0.48 | -0.06 | 0.31 | 0.00 | 0.15 |
| Cash from Financing Activity | 0.94 | 1.13 | -0.96 | 0.00 | -1.83 | -2.20 | -0.10 | 0.15 | 0.55 | -0.56 | -0.01 | -0.26 |
| Net Cash Flow | -0.26 | -0.03 | -0.04 | 0.00 | 0.05 | -0.11 | 0.05 | -0.02 | 0.05 | -0.05 | -0.05 | 0.00 |
| Free Cash Flow | -1.20 | -1.16 | 0.92 | 0.00 | 1.88 | 2.09 | 0.15 | -0.17 | -0.45 | 0.42 | -0.04 | 0.26 |
| CFO/OP | -167% | 157% | 168% | 0% | 658% | 608% | 76% | 1,300% | -489% | 48% | 19% | -24% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 183.12 | 378.17 | 717.37 | 502.33 | 347.67 | 287.47 | 570.42 | 679.46 | 976.76 | 746.02 | 1,799.24 | 2,631.84 |
| Inventory Days | 1,098.30 | 538.43 | 1,387.00 | 1,132.88 | 521.43 | 253.23 | 917.87 | 974.93 | 3,981.82 | 1,301.83 | 2,542.83 | 2,889.58 |
| Days Payable | 90.84 | 49.88 | 102.20 | 123.96 | 76.04 | 78.59 | 193.24 | 148.88 | 331.82 | 164.25 | 365.00 | 699.58 |
| Cash Conversion Cycle | 1,190.59 | 866.73 | 2,002.17 | 1,511.24 | 793.05 | 462.11 | 1,295.05 | 1,505.51 | 4,626.76 | 1,883.61 | 3,977.07 | 4,821.84 |
| Working Capital Days | 609.16 | 751.70 | 1,291.54 | 928.76 | 628.04 | 439.05 | 887.88 | 1,111.85 | 1,709.33 | 1,214.29 | 2,829.82 | 3,918.95 |
| ROCE % | 5.07% | -5.56% | 1.17% | 0.60% | 0.34% | 0.62% | 0.51% | -0.34% | -7.92% | -0.41% | -6.75% | -4.69% |
| Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | |
|---|---|---|---|---|---|---|---|
| Promoters | 57.27% | 57.27% | 57.27% | 57.27% | 57.27% | 57.27% | 57.27% |
| Public | 42.73% | 42.73% | 42.73% | 42.73% | 42.73% | 42.73% | 42.73% |
| No. of Shareholders | 7,165 | 7,170 | 7,167 | 7,161 | 7,161 | 7,148 | 6,983 |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 2.55
Book Value₹ 3.54
ROCE-4.69 %
ROE-24.7 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-33%
Compounded Profit Growth (TTM)20%
Standalone figures.
Valuation
P/B, 3-year average0.57x
P/B, 5-year average0.48x
Profitability
Operating margin (excl. other income)-80.70%
Operating margin (incl. other income)-63.16%
EBITDA margin4.55%
Pre-tax margin-7.79%
Net profit margin-8.44%
Net margin, latest quarter-112.50%
ROE-24.74%
ROCE-4.69%
ROA-5.73%
ROE, 3-year average-18.32%
ROCE, 3-year average-4.29%
ROA, 3-year average-4.82%
ROE, 5-year average-14.26%
ROCE, 5-year average-4.13%
ROA, 5-year average-4.15%
ROIC (approx.)0.40%
Tax rate-7.27%
Other income / net worth4.78%
Growth
Sales growth (latest year)-32.94%
Sales CAGR, 3 years-26.23%
Sales CAGR, 5 years-23.32%
Sales growth QoQ-52.94%
Sales growth YoY (latest quarter)-63.64%
Per share
EPS (TTM)Rs -0.22
EPS (latest year)Rs -1.00
EPS (latest quarter)Rs -0.30
EPS, 3-year averageRs -0.87
EPS, 5-year averageRs -0.80
Book value per shareRs 3.54
Sales per shareRs 2.61
Cash flow per shareRs 0.19
Free cash flow per shareRs 0.44
Efficiency
Asset turnover0.06x
Fixed asset turnover0.21x
Inventory turnover0.21x
Inventory days1778 days
Debtor days2632 days
Debtors turnover0.14x
Creditor days700 days
Cash conversion cycle4822 days
Working capital days3919 days
Leverage
Total debtRs 6 Cr
Cash and bankRs 0 Cr
Net debtRs 6 Cr
Debt to equity2.91x
Net debt / EBITDA85.57x
Interest coverage0.20x
Owners' fund to total sources20.82%
Debt to assets60.56%
Cash flow
Cash from Operating Activity (latest year)Rs 0 Cr
Cash from Investing Activity (latest year)Rs 0 Cr
Cash from Financing Activity (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 0 Cr
FCFE (approx.: FCF + change in debt)Rs 0 Cr
Sales to cash flow5.18x
Statement figures
Net sales (TTM)Rs 2 Cr
Net sales (latest year)Rs 1 Cr
Sales (latest quarter)Rs 0 Cr
Operating profit excl. other income (latest year)Rs -0 Cr
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs -0 Cr
Profit before tax (TTM)Rs -0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -0 Cr
Net profit (latest year)Rs -1 Cr
Net profit (latest quarter)Rs -0 Cr
Depreciation (TTM)Rs 0 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total expenditure (latest year)Rs 1 Cr
Total income (latest year)Rs 1 Cr
Share capitalRs 6 Cr
ReservesRs -4 Cr
Shareholders' fundsRs 2 Cr
Total assetsRs 10 Cr
Net blockRs 3 Cr
ReceivablesRs 4 Cr
InventoryRs 2 Cr
Other liabilitiesRs 2 Cr
Shares outstanding (crore)0.59
Ownership
Promoter holding57.27% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 4 of 8| explain | Receivables outrunning sales Receivables grew -2% vs sales -33% in 2019 |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2015Sales ₹0 Cr -63.6% vs Dec 2014.
Net loss ₹0 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Vogue Textiles Ltd?
Vogue Textiles Ltd (530583) has a market capitalisation of Rs Cr. at the close.
What were Vogue Textiles Ltd's latest quarterly results?
In the Dec 2015 quarter, Vogue Textiles Ltd sales was Rs 0 Cr (-63.6% vs Dec 2014) with a net loss of Rs 0 Cr.