Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 08 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Arvind Fashions Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 12:10 am

Market Cap 7,479 Cr.
Current Price 561
High / Low600/299
Stock P/E93.5
Book Value 75.5
Dividend Yield0.22 %
ROCE14.0 %
ROE8.80 %
Face Value 4.00
PEG Ratio0.87

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Arvind Fashions Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Garment Mantra Lifestyle Ltd 69.7 Cr. 3.473.85/1.0825.2 0.930.00 %7.86 %6.85 % 1.00
Cityman Ltd 26.6 Cr. 22.726.5/14.3 5.350.00 %4.69 %% 10.0
Bindal Exports Ltd 11.3 Cr. 24.624.6/16.135.4 21.60.00 %6.64 %3.32 % 10.0
Bella Casa Fashion & Retail Ltd 640 Cr. 558657/14655.6 74.00.32 %14.2 %12.6 % 10.0
Zodiac Clothing Company Ltd 316 Cr. 125177/100 94.70.00 %8.74 %13.8 % 10.0
Industry Average5,516.00 Cr1,944.3843.31160.830.23%13.62%11.42%6.84

Quarterly Result

Month

Last Updated: August 9, 2024, 6:25 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:25 pm

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,2924,2194,6443,6141,9123,0564,4214,543
Expenses1,2183,9774,3503,3901,9112,8643,9494,046
Operating Profit742422942241192472497
OPM %6%6%6%6%0%6%11%11%
Other Income254-2-134-674945
Interest3496131278183135155158
Depreciation43139153421238233239253
Profit before tax-11213-477-554-242127131
Tax %1,310%-12%-67%16%-8%2%32%
Net Profit151321-399-596-2378783
EPS in Rs1.48-35.31-51.08-20.192.761.82
Dividend Payout %0%0%0%0%0%0%36%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-13.33%61.54%-2000.00%-49.37%60.23%136.71%
Change in YoY Net Profit Growth (%)0.00%74.87%-2061.54%1950.63%109.61%76.47%

Growth

Compounded Sales Growth
10 Years:%
5 Years:-2%
3 Years:31%
TTM:4%
Compounded Profit Growth
10 Years:%
5 Years:39%
3 Years:29%
TTM:125%
Stock Price CAGR
10 Years:%
5 Years:6%
3 Years:24%
1 Year:68%
Return on Equity
10 Years:%
5 Years:-27%
3 Years:-5%
Last Year:9%

Last Updated: August 24, 2024, 6:17 pm

Balance Sheet

Last Updated: August 9, 2024, 6:25 pm

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital2223232342535353
Reserves6361,0371,106574480697857950
Borrowings6047458242,1621,7559581,2651,148
Other Liabilities9461,3711,5711,6731,4241,5581,4971,456
Total Liabilities2,2083,1763,5244,4333,7013,2673,6723,607
Fixed Assets3405325371,2341,045661865898
CWIP011110021
Investments820000000
Other Assets1,7862,6432,9753,1972,6562,6052,8052,707
Total Assets2,2083,1763,5244,4333,7013,2673,6723,607

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity -146-78175206-70300317434
Cash from Investing Activity -703-145-132-118-49-9-2832
Cash from Financing Activity 855226-46-85113-209-198-491
Net Cash Flow64-33-68291-25

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-530.00-503.00-530.00222.000.00-766.00471.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days71686979119685055
Inventory Days495134189239264177173163
Days Payable392197198243300224180168
Cash Conversion Cycle1735607584224451
Working Capital Days1257580101174878177
ROCE %7%7%-8%-5%1%14%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters36.96%36.93%36.92%36.88%36.84%36.83%36.82%36.82%36.80%36.79%36.78%35.21%
FIIs7.84%7.86%7.87%7.63%7.64%16.31%16.31%15.78%16.60%16.76%15.73%15.58%
DIIs10.85%11.02%11.25%11.68%11.06%10.54%10.53%9.94%8.00%8.37%10.66%11.93%
Public44.35%44.19%43.95%43.80%44.44%36.33%36.33%37.46%38.59%38.09%36.82%37.27%
No. of Shareholders1,74,4081,72,3251,71,4651,68,8851,65,4541,65,8681,63,9301,62,1621,62,0141,67,3231,68,9191,64,774

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ICICI Prudential Smallcap Fund3,944,0152.13128.6559,5602024-09-046521.92%
ICICI Prudential Long Term Equity Fund2,804,6440.8191.4959,5602024-09-044608.94%
ICICI Prudential India Opportunities Fund1,304,5960.3542.5659,5602024-09-042090.39%
ICICI Prudential Equity & Debt Fund955,7390.1231.1859,5602024-09-041504.67%
ICICI Prudential Innovation Fund440,7910.614.3859,5602024-09-04640.08%
Motilal Oswal Nifty Microcap 250 Index Fund59,5600.51.9459,5602024-09-040%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue4.004.004.004.004.00
Basic EPS (Rs.)6.072.77-21.90-62.91-68.37
Diluted EPS (Rs.)6.052.76-21.90-62.86-67.89
Cash EPS (Rs.)27.6124.52-0.27-27.656.50
Book Value[Excl.RevalReserv]/Share (Rs.)89.6782.2364.2255.75117.15
Book Value[Incl.RevalReserv]/Share (Rs.)89.6782.2364.2255.75117.15
Revenue From Operations / Share (Rs.)320.29332.85230.77207.51658.93
PBDIT / Share (Rs.)40.9338.0318.6511.4449.58
PBIT / Share (Rs.)23.6320.061.06-17.10-24.99
PBT / Share (Rs.)12.329.64-8.30-42.56-84.60
Net Profit / Share (Rs.)10.316.55-17.87-56.19-68.06
NP After MI And SOA / Share (Rs.)6.062.76-20.19-54.66-68.31
PBDIT Margin (%)12.7711.428.085.517.52
PBIT Margin (%)7.376.020.45-8.23-3.79
PBT Margin (%)3.842.89-3.59-20.50-12.83
Net Profit Margin (%)3.211.96-7.74-27.07-10.32
NP After MI And SOA Margin (%)1.890.83-8.74-26.33-10.36
Return on Networth / Equity (%)8.034.03-35.64-111.07-66.97
Return on Capital Employeed (%)16.6415.050.92-11.12-8.23
Return On Assets (%)2.230.99-8.19-15.66-9.00
Long Term Debt / Equity (X)0.010.030.090.371.66
Total Debt / Equity (X)0.460.650.661.813.56
Asset Turnover Ratio (%)1.171.270.160.090.30
Current Ratio (X)1.271.201.161.010.95
Quick Ratio (X)0.740.680.680.610.46
Inventory Turnover Ratio (X)0.000.000.000.010.01
Interest Coverage Ratio (X)3.773.651.990.531.01
Interest Coverage Ratio (Post Tax) (X)1.781.640.16-0.99-0.17
Enterprise Value (Cr.)6511.674303.014255.152467.513062.60
EV / Net Operating Revenue (X)1.530.971.391.120.79
EV / EBITDA (X)11.968.5217.2220.3410.53
MarketCap / Net Operating Revenue (X)1.410.841.230.660.22
Price / BV (X)6.004.095.012.821.43
Price / Net Operating Revenue (X)1.410.841.230.660.22
EarningsYield0.010.01-0.07-0.39-0.46

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹622.58

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 10.98% compared to the current price ₹561.00

Intrinsic Value: 1,289.58

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 129.87% compared to the current price ₹561.00

Last 5 Year EPS CAGR: 107.13%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of 3.75%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 100.00, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 64.25, which may not be favorable.
    4. The company has higher borrowings (1,182.63) compared to reserves (792.13), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (3.00) and profit (-123.88).

    Stock Analysis

    • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Arvind Fashions Ltd:
      1. Net Profit Margin: 3.21%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: 16.64% (Industry Average ROCE: 13.62%)
        • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
      3. ROE%: 8.03% (Industry Average ROE: 11.42%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): 1.78
        • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
      5. Quick Ratio: 0.74
        • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
      6. Stock P/E: 93.5 (Industry average Stock P/E: 43.31)
        • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
      7. Total Debt / Equity: 0.46
        • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
      The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
      Stock Rating:

    About the Company - Qualitative Analysis

    Arvind Fashions Ltd. is a Public Limited Listed company incorporated on 05/01/2016 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L52399GJ2016PLC085595 and registration number is 085595. Currently Company is involved in the business activities of Wholesale of textiles, clothing and footwear. Company’s Total Operating Revenue is Rs. 514.01 Cr. and Equity Capital is Rs. 52.97 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Textiles - Readymade ApparelsMain Building, Ahmedabad Gujarat 380025investor.relations@arvindbrands.co.in
    https://www.arvindfashions.com
    Management
    NamePosition Held
    Mr. Sanjay LalbhaiChairman & Non-Exe.Director
    Mr. Kulin LalbhaiVice Chairman & Non Exe.Dire
    Mr. Shailesh ChaturvediManaging Director & CEO
    Ms. Nithya EaswaranNon Executive Director
    Mr. Suresh JayaramanNon Executive Director
    Mr. Punit LalbhaiNon Executive Director
    Mr. Nilesh Dhirajlal ShahInd. Non-Executive Director
    Mr. Manoj NakraInd. Non-Executive Director
    Ms. Ananya TripathiInd. Non-Executive Director
    Mr. Nagesh Dinkar PingeInd. Non-Executive Director
    Mr. Achal Anil BakeriInd. Non-Executive Director
    Mr. Vallabh Roopchand BhanshaliInd. Non-Executive Director

    FAQ

    What is the latest fair value of Arvind Fashions Ltd?

    The latest fair value of Arvind Fashions Ltd is ₹622.58.

    What is the Market Cap of Arvind Fashions Ltd?

    The Market Cap of Arvind Fashions Ltd is 7,479 Cr..

    What is the current Stock Price of Arvind Fashions Ltd as on 07 September 2024?

    The current stock price of Arvind Fashions Ltd as on 07 September 2024 is 561.

    What is the High / Low of Arvind Fashions Ltd stocks in FY 2024?

    In FY 2024, the High / Low of Arvind Fashions Ltd stocks is 600/299.

    What is the Stock P/E of Arvind Fashions Ltd?

    The Stock P/E of Arvind Fashions Ltd is 93.5.

    What is the Book Value of Arvind Fashions Ltd?

    The Book Value of Arvind Fashions Ltd is 75.5.

    What is the Dividend Yield of Arvind Fashions Ltd?

    The Dividend Yield of Arvind Fashions Ltd is 0.22 %.

    What is the ROCE of Arvind Fashions Ltd?

    The ROCE of Arvind Fashions Ltd is 14.0 %.

    What is the ROE of Arvind Fashions Ltd?

    The ROE of Arvind Fashions Ltd is 8.80 %.

    What is the Face Value of Arvind Fashions Ltd?

    The Face Value of Arvind Fashions Ltd is 4.00.

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Arvind Fashions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE