Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532613 | NSE: VIPCLOTHNG

VIP Clothing Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: December 26, 2025, 7:32 am

Market Cap 290 Cr.
Current Price 32.2
High / Low 49.5/28.0
Stock P/E32.6
Book Value 21.0
Dividend Yield0.00 %
ROCE6.21 %
ROE3.38 %
Face Value 2.00
PEG Ratio1.84

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

View Share Price Target for VIP Clothing Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Haria Exports Ltd 7.74 Cr. 6.70 10.2/4.7351.6 12.30.00 %0.78 %0.78 % 10.0
Haria Apparels Ltd 8.87 Cr. 5.80 7.65/4.357.99 4.350.00 %15.1 %14.7 % 10.0
Garment Mantra Lifestyle Ltd 30.1 Cr. 1.50 2.11/1.055.85 1.130.00 %7.38 %7.31 % 1.00
Cityman Ltd 14.4 Cr. 12.3 27.7/12.3 5.740.00 %4.18 %% 10.0
Bizotic Commercial Ltd 702 Cr. 873 1,049/70.164.8 82.70.00 %11.4 %7.61 % 10.0
Industry Average4,257.52 Cr1,367.1336.60143.350.23%11.30%15.68%7.21

All Competitor Stocks of VIP Clothing Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 50.4752.8644.1651.6353.6652.3544.8932.3850.1259.2362.6364.9165.45
Expenses 50.8950.2640.0446.9950.1351.6746.0240.2147.3155.8257.9459.1659.21
Operating Profit -0.422.604.124.643.530.68-1.13-7.832.813.414.695.756.24
OPM % -0.83%4.92%9.33%8.99%6.58%1.30%-2.52%-24.18%5.61%5.76%7.49%8.86%9.53%
Other Income 1.790.936.570.110.090.130.100.100.140.320.240.660.15
Interest 2.432.372.311.862.072.302.202.511.931.981.792.362.45
Depreciation 0.900.810.690.660.680.680.660.700.700.690.700.850.68
Profit before tax -1.960.357.692.230.87-2.17-3.89-10.940.321.062.443.203.26
Tax % 3.06%-354.29%33.81%11.21%31.03%14.29%-13.11%-32.36%25.00%24.53%18.44%24.38%31.90%
Net Profit -2.021.595.091.980.61-2.48-3.38-7.400.230.812.002.422.22
EPS in Rs -0.240.190.620.240.07-0.30-0.41-0.900.030.090.220.270.25

Last Updated: August 20, 2025, 1:25 am

Below is a detailed analysis of the quarterly data for VIP Clothing Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 65.45 Cr.. The value appears strong and on an upward trend. It has increased from 64.91 Cr. (Mar 2025) to 65.45 Cr., marking an increase of 0.54 Cr..
  • For Expenses, as of Jun 2025, the value is 59.21 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 59.16 Cr. (Mar 2025) to 59.21 Cr., marking an increase of 0.05 Cr..
  • For Operating Profit, as of Jun 2025, the value is 6.24 Cr.. The value appears strong and on an upward trend. It has increased from 5.75 Cr. (Mar 2025) to 6.24 Cr., marking an increase of 0.49 Cr..
  • For OPM %, as of Jun 2025, the value is 9.53%. The value appears strong and on an upward trend. It has increased from 8.86% (Mar 2025) to 9.53%, marking an increase of 0.67%.
  • For Other Income, as of Jun 2025, the value is 0.15 Cr.. The value appears to be declining and may need further review. It has decreased from 0.66 Cr. (Mar 2025) to 0.15 Cr., marking a decrease of 0.51 Cr..
  • For Interest, as of Jun 2025, the value is 2.45 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2.36 Cr. (Mar 2025) to 2.45 Cr., marking an increase of 0.09 Cr..
  • For Depreciation, as of Jun 2025, the value is 0.68 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.85 Cr. (Mar 2025) to 0.68 Cr., marking a decrease of 0.17 Cr..
  • For Profit before tax, as of Jun 2025, the value is 3.26 Cr.. The value appears strong and on an upward trend. It has increased from 3.20 Cr. (Mar 2025) to 3.26 Cr., marking an increase of 0.06 Cr..
  • For Tax %, as of Jun 2025, the value is 31.90%. The value appears to be increasing, which may not be favorable. It has increased from 24.38% (Mar 2025) to 31.90%, marking an increase of 7.52%.
  • For Net Profit, as of Jun 2025, the value is 2.22 Cr.. The value appears to be declining and may need further review. It has decreased from 2.42 Cr. (Mar 2025) to 2.22 Cr., marking a decrease of 0.20 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 0.25. The value appears to be declining and may need further review. It has decreased from 0.27 (Mar 2025) to 0.25, marking a decrease of 0.02.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:24 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 257261194231222207172143183201183237259
Expenses 234233194217212203188140176188188220236
Operating Profit 2328-014104-163713-51723
OPM % 9%11%-0%6%5%2%-9%2%4%6%-3%7%9%
Other Income 107-6123228011
Interest 131313121191011109989
Depreciation 4543334443333
Profit before tax 811-9-8-3-7-28-10-48-16712
Tax % 34%36%5%-5%18%-5%-46%-89%-46%20%-22%22%
Net Profit 57-10-7-3-6-15-1-27-1359
EPS in Rs 0.680.89-1.20-0.89-0.37-0.75-1.81-0.13-0.270.80-1.530.610.99
Dividend Payout % 24%27%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)40.00%-242.86%30.00%57.14%-100.00%-150.00%93.33%-100.00%450.00%-285.71%138.46%
Change in YoY Net Profit Growth (%)0.00%-282.86%272.86%27.14%-157.14%-50.00%243.33%-193.33%550.00%-735.71%424.18%

VIP Clothing Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-1%
5 Years:7%
3 Years:9%
TTM:40%
Compounded Profit Growth
10 Years:-2%
5 Years:19%
3 Years:65%
TTM:157%
Stock Price CAGR
10 Years:-1%
5 Years:28%
3 Years:4%
1 Year:-22%
Return on Equity
10 Years:-3%
5 Years:-1%
3 Years:-1%
Last Year:3%

Last Updated: September 5, 2025, 1:51 pm

Balance Sheet

Last Updated: December 10, 2025, 3:38 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 13131313171717171717171818
Reserves 788380143178135120119117135122167171
Borrowings 959894968083799310389818276
Other Liabilities 61615688896857424846526360
Total Liabilities 247255243341364302272270285286271329324
Fixed Assets 72676217116610910910710497999796
CWIP 020-0-0-0-0-0-0-0-0-0-0
Investments 000000-0-0-0-0-0-0-0
Other Assets 175186182170198194163163181188171232228
Total Assets 247255243341364302272270285286271329324

Below is a detailed analysis of the balance sheet data for VIP Clothing Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 18.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 18.00 Cr..
  • For Reserves, as of Sep 2025, the value is 171.00 Cr.. The value appears strong and on an upward trend. It has increased from 167.00 Cr. (Mar 2025) to 171.00 Cr., marking an increase of 4.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 76.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 82.00 Cr. (Mar 2025) to 76.00 Cr., marking a decrease of 6.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 60.00 Cr.. The value appears to be improving (decreasing). It has decreased from 63.00 Cr. (Mar 2025) to 60.00 Cr., marking a decrease of 3.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 324.00 Cr.. The value appears to be improving (decreasing). It has decreased from 329.00 Cr. (Mar 2025) to 324.00 Cr., marking a decrease of 5.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 96.00 Cr.. The value appears to be declining and may need further review. It has decreased from 97.00 Cr. (Mar 2025) to 96.00 Cr., marking a decrease of 1.00 Cr..
  • For CWIP, as of Sep 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 0.00 Cr..
  • For Investments, as of Sep 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 0.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 228.00 Cr.. The value appears to be declining and may need further review. It has decreased from 232.00 Cr. (Mar 2025) to 228.00 Cr., marking a decrease of 4.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 324.00 Cr.. The value appears to be declining and may need further review. It has decreased from 329.00 Cr. (Mar 2025) to 324.00 Cr., marking a decrease of 5.00 Cr..

Notably, the Reserves (171.00 Cr.) exceed the Borrowings (76.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +35121010-177146-41310-37
Cash from Investing Activity +-5-42123-13-1-011-04
Cash from Financing Activity +-31-8-11-2115-6-16-21-14-2134
Net Cash Flow-1-0011022-310-110

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-72.00-70.00-94.00-82.00-70.00-79.00-95.00-90.00-96.00-76.00-86.00-65.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days8010610384107106103154120122116152
Inventory Days228216367268323336302330311240281233
Days Payable7574108596963689610684125119
Cash Conversion Cycle232248362292361380338387326279272267
Working Capital Days42427263135138105102818373131
ROCE %11%12%-2%5%3%1%-8%0%2%5%-3%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters49.58%49.58%49.58%49.58%49.58%49.58%49.58%49.58%46.55%46.55%46.55%46.55%
FIIs1.02%0.44%0.47%0.27%0.03%0.12%0.03%0.00%0.45%0.48%0.48%0.50%
Public49.39%49.98%49.95%50.15%50.38%50.29%50.38%50.42%53.00%52.98%52.96%52.94%
No. of Shareholders29,87629,15129,12132,05432,07633,18934,33632,53232,09131,90632,56432,815

Shareholding Pattern Chart

No. of Shareholders

VIP Clothing Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 12
FaceValue 2.00
Basic EPS (Rs.) 0.08
Diluted EPS (Rs.) 0.08
PBDIT Margin (%) 8.60
PBIT Margin (%) 6.84
PBT Margin (%) 2.76
Net Profit Margin (%) 2.08
NP After MI And SOA Margin (%) 2.08
Interest Coverage Ratio (X) 1.02
Interest Coverage Ratio (Post Tax) (X) 0.91

After reviewing the key financial ratios for VIP Clothing Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 12, the value is 2.00. This value is within the healthy range. No previous period data is available for comparison.
  • For Basic EPS (Rs.), as of Mar 12, the value is 0.08. This value is below the healthy minimum of 5. No previous period data is available for comparison.
  • For Diluted EPS (Rs.), as of Mar 12, the value is 0.08. This value is below the healthy minimum of 5. No previous period data is available for comparison.
  • For PBDIT Margin (%), as of Mar 12, the value is 8.60. This value is below the healthy minimum of 10. No previous period data is available for comparison.
  • For PBIT Margin (%), as of Mar 12, the value is 6.84. This value is below the healthy minimum of 10. No previous period data is available for comparison.
  • For PBT Margin (%), as of Mar 12, the value is 2.76. This value is below the healthy minimum of 10. No previous period data is available for comparison.
  • For Net Profit Margin (%), as of Mar 12, the value is 2.08. This value is below the healthy minimum of 5. No previous period data is available for comparison.
  • For NP After MI And SOA Margin (%), as of Mar 12, the value is 2.08. This value is below the healthy minimum of 8. No previous period data is available for comparison.
  • For Interest Coverage Ratio (X), as of Mar 12, the value is 1.02. This value is below the healthy minimum of 3. No previous period data is available for comparison.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 12, the value is 0.91. This value is below the healthy minimum of 3. No previous period data is available for comparison.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of VIP Clothing Ltd as of December 26, 2025 is: ₹18.88

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.

As of December 26, 2025, VIP Clothing Ltd is Overvalued by 41.37% compared to the current share price ₹32.20

Intrinsic Value of VIP Clothing Ltd as of December 26, 2025 is: ₹22.22

Calculation basis:

  • Intrinsic 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.

As of December 26, 2025, VIP Clothing Ltd is Overvalued by 30.99% compared to the current share price ₹32.20

Last 5 Year EPS CAGR: 17.71%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

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 VIP Clothing Ltd:
    1. Net Profit Margin: 2.08%
      • 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: 0% (Industry Average ROCE: 11.3%)
      • 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%: 0% (Industry Average ROE: 15.68%)
      • 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): 0.91
      • 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
      • 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: 32.6 (Industry average Stock P/E: 36.6)
      • 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
      • 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

VIP Clothing Ltd. is a Public Limited Listed company incorporated on 14/01/1991 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L18101MH1991PLC059804 and registration number is 059804. Currently Company is involved in the business activities of Manufacture of other knitted and crocheted apparel including hosiery. Company's Total Operating Revenue is Rs. 236.89 Cr. and Equity Capital is Rs. 18.03 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Readymade ApparelsC-6, Road No. 22, Mumbai Maharashtra 400093Contact not found
Management
NamePosition Held
Mr. Sunil J PathareChairman & Managing Director
Mr. Kapil J PathareDeputy Managing Director
Mr. Vilas GupteIndependent Director
Mr. Uday AjgaonkarIndependent Director
Mr. Kishor NavandarIndependent Director
Ms. Vandana BhardwajIndependent Director

FAQ

What is the intrinsic value of VIP Clothing Ltd?

VIP Clothing Ltd's intrinsic value (as of 26 December 2025) is 18.88 which is 41.37% lower the current market price of 32.20, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 290 Cr. market cap, FY2025-2026 high/low of 49.5/28.0, reserves of ₹171 Cr, and liabilities of 324 Cr.

What is the Market Cap of VIP Clothing Ltd?

The Market Cap of VIP Clothing Ltd is 290 Cr..

What is the current Stock Price of VIP Clothing Ltd as on 26 December 2025?

The current stock price of VIP Clothing Ltd as on 26 December 2025 is 32.2.

What is the High / Low of VIP Clothing Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of VIP Clothing Ltd stocks is 49.5/28.0.

What is the Stock P/E of VIP Clothing Ltd?

The Stock P/E of VIP Clothing Ltd is 32.6.

What is the Book Value of VIP Clothing Ltd?

The Book Value of VIP Clothing Ltd is 21.0.

What is the Dividend Yield of VIP Clothing Ltd?

The Dividend Yield of VIP Clothing Ltd is 0.00 %.

What is the ROCE of VIP Clothing Ltd?

The ROCE of VIP Clothing Ltd is 6.21 %.

What is the ROE of VIP Clothing Ltd?

The ROE of VIP Clothing Ltd is 3.38 %.

What is the Face Value of VIP Clothing Ltd?

The Face Value of VIP Clothing Ltd is 2.00.

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 VIP Clothing 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