Visagar Polytex Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 26, 2024, 9:27 pm

Market Cap	29.9 Cr.
Current Price	1.03
High / Low	2.12/0.88
Stock P/E
Book Value	0.07
Dividend Yield	0.00 %
ROCE	80.1 %
ROE	147 %
Face Value	1.00
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Visagar Polytex Ltd

Competitors of Visagar Polytex Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Gujarat Metallic Coal & Coke Ltd	5.94 Cr.	30.0	32.8/19.9		77.6	0.00 %	0.37 %	2.00 %	100
Gensol Engineering Ltd	2,700 Cr.	713	1,377/711	33.2	155	0.00 %	14.3 %	20.1 %	10.0
Gagan Polycot India Ltd	0.86 Cr.	0.86	/		4.08	0.00 %	81.2 %	81.2 %	10.0
Fusion Micro Finance Ltd	1,726 Cr.	172	675/161		251	0.00 %	14.1 %	19.6 %	10.0
Five X Tradecom Ltd	0.99 Cr.	0.48	/		9.35	0.00 %	0.00 %	0.00 %	10.0
Industry Average	2,695.17	N/A		131.67	N/A	N/A	20.61	61.73	N/A

All Competitor Stocks of Visagar Polytex Ltd

Quarterly Result

Month	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Sales	1	1	1	1	0	0	0	0	0	0	0	8	0
Expenses	-0	0	2	1	0	0	0	-0	1	0	0	8	15
Operating Profit	1	0	-0	0	0	-0	0	0	-1	-0	-0	0	-15
OPM %	122%	31%	-8%	47%	45%	-100%	28%	188%				5%
Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	0	0	-1	0	-0	-0	-0	0	-1	-1	-0	0	-15
Tax %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
Net Profit	0	0	-1	0	-0	-0	-0	0	-1	-1	-0	0	-15
EPS in Rs	0.01	0.00	-0.02	0.00	-0.01	-0.01	-0.01	0.01	-0.04	-0.02	-0.01	0.00	-0.50

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 3:15 pm

Month	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	62	70	61	103	81	82	54	10	5	4	1	8	8
Expenses	59	67	56	100	77	78	52	24	4	3	1	22	23
Operating Profit	3	3	4	3	4	4	2	-13	1	1	-0	-14	-14
OPM %	5%	4%	7%	3%	5%	5%	4%	-132%	12%	22%	-27%	-172%	-176%
Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest	1	1	1	1	1	1	1	0	0	1	1	1	1
Depreciation	1	1	1	2	1	1	1	1	1	1	1	1	1
Profit before tax	1	1	2	0	2	2	0	-14	0	-1	-1	-16	-15
Tax %	18%	13%	26%	33%	18%	18%	27%	0%	0%	0%	0%	0%
Net Profit	1	1	2	0	1	1	0	-14	0	-1	-1	-16	-15
EPS in Rs	0.04	0.04	0.07	0.00	0.06	0.06	0.01	-0.49	0.00	-0.02	-0.05	-0.53	-0.53
Dividend Payout %	18%	17%	10%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2015-2016	2017-2018	2018-2019	2020-2021	2022-2023	2023-2024
YoY Net Profit Growth (%)	-100.00%	0.00%	-100.00%	100.00%	0.00%	-1500.00%
Change in YoY Net Profit Growth (%)	0.00%	100.00%	-100.00%	200.00%	-100.00%	-1500.00%

Visagar Polytex Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2015-2016 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	-18%
5 Years:	-31%
3 Years:	20%
TTM:	3058%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-731%

Stock Price CAGR
10 Years:	-33%
5 Years:	16%
3 Years:	-14%
1 Year:	-6%

Return on Equity
10 Years:	-12%
5 Years:	-33%
3 Years:	-35%
Last Year:	-147%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:28 pm

Month	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	2	2	2	18	25	25	29	29	29	29	29	29	29
Reserves	22	23	24	7	2	6	5	-9	-9	-10	-11	-26	-27
Borrowings	10	9	10	12	11	11	10	10	9	8	8	6	6
Other Liabilities	13	23	26	5	14	24	15	4	6	1	1	0	0
Total Liabilities	46	56	61	43	52	66	59	34	35	29	27	9	8
Fixed Assets	6	5	5	8	7	7	6	6	5	4	4	3	3
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	40	50	56	35	45	59	53	28	30	25	24	7	5
Total Assets	46	56	61	43	52	66	59	34	35	29	27	9	8

Reserves and Borrowings Chart

Cash Flow

Month	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	1	1	0	3	0	-1	-4	-0	-0	0	-0	1
Cash from Investing Activity +	-0	-0	-0	-5	-0	-1	-0	0	-0	-0	0	1
Cash from Financing Activity +	-1	-1	0	2	0	3	4	0	0	-0	0	-2
Net Cash Flow	-0	-0	-0	0	0	-0	0	-0	-0	-0	-0	0

Free Cash Flow

Month	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-7.00	-6.00	-6.00	-9.00	-7.00	-7.00	-8.00	-23.00	-8.00	-7.00	-8.00	-20.00

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

Month	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	160	156	197	31	79	139	164	613	1,348	1,189	4,967	139
Inventory Days	69	117	152	96	129	119	189	147	952	1,948	7,081	46
Days Payable	84	137	167	19	65	113	106	50	465	134	199	0
Cash Conversion Cycle	145	136	183	108	143	145	247	710	1,835	3,004	11,849	185
Working Capital Days	152	138	179	101	132	143	246	841	1,779	2,327	10,326	280
ROCE %	7%	7%	9%	3%	8%	8%	4%	-39%	1%	0%	-3%	-85%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	5.63%	5.63%	5.63%	5.63%	5.63%	5.63%	5.63%	5.63%	5.63%	5.63%	5.63%	5.63%
FIIs	0.00%	0.00%	0.66%	0.07%	0.08%	0.08%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
DIIs	0.04%	0.03%	0.03%	0.03%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	94.33%	94.34%	93.68%	94.27%	94.30%	94.28%	94.36%	94.37%	94.36%	94.37%	94.36%	94.38%
No. of Shareholders	46,887	74,477	1,02,735	1,07,579	1,06,762	1,04,516	1,02,516	1,01,173	1,05,260	1,10,105	1,31,458	1,34,075

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	-0.53	-0.05	-0.01	0.00	-0.49
Diluted EPS (Rs.)	-0.53	-0.05	-0.01	0.00	-0.49
Cash EPS (Rs.)	-0.50	-0.02	0.00	0.02	-0.46
Book Value[Excl.RevalReserv]/Share (Rs.)	0.09	0.62	0.67	0.69	0.68
Book Value[Incl.RevalReserv]/Share (Rs.)	0.09	0.62	0.67	0.69	0.68
Revenue From Operations / Share (Rs.)	0.28	0.02	0.12	0.16	0.34
PBDIT / Share (Rs.)	-0.48	0.00	0.02	0.02	-0.45
PBIT / Share (Rs.)	-0.50	-0.02	0.00	0.01	-0.47
PBT / Share (Rs.)	-0.53	-0.04	-0.01	0.00	-0.49
Net Profit / Share (Rs.)	-0.53	-0.04	-0.01	0.00	-0.49
PBDIT Margin (%)	-172.92	-6.69	22.15	17.70	-130.69
PBIT Margin (%)	-180.92	-89.10	2.71	4.33	-138.01
PBT Margin (%)	-189.18	-177.04	-16.12	0.86	-141.13
Net Profit Margin (%)	-189.18	-177.04	-16.12	0.86	-141.13
Return on Networth / Equity (%)	-555.96	-7.61	-2.91	0.20	-71.18
Return on Capital Employeed (%)	-159.90	-2.62	0.34	0.75	-51.62
Return On Assets (%)	-165.86	-5.09	-1.98	0.11	-42.33
Long Term Debt / Equity (X)	2.32	0.45	0.41	0.36	0.34
Total Debt / Equity (X)	2.32	0.45	0.41	0.46	0.49
Asset Turnover Ratio (%)	0.44	0.02	0.11	0.13	0.21
Current Ratio (X)	84.32	35.66	21.04	3.78	4.07
Quick Ratio (X)	58.21	19.11	11.31	2.46	2.70
Inventory Turnover Ratio (X)	0.00	0.01	0.01	0.01	0.02
Interest Coverage Ratio (X)	-20.93	-0.07	1.18	5.11	-41.81
Interest Coverage Ratio (Post Tax) (X)	-21.90	-1.01	0.14	1.25	-44.16
Enterprise Value (Cr.)	36.35	30.66	56.61	30.73	15.42
EV / Net Operating Revenue (X)	4.43	38.90	15.90	6.38	1.52
EV / EBITDA (X)	-2.56	-580.59	71.79	36.05	-1.16
MarketCap / Net Operating Revenue (X)	3.64	28.23	13.65	4.44	0.54
Price / BV (X)	10.69	1.21	2.46	1.06	0.27
Price / Net Operating Revenue (X)	3.64	28.25	13.65	4.44	0.54
EarningsYield	-0.52	-0.06	-0.01	0.00	-2.58

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Visagar Polytex Ltd as of December 27, 2024 is: 1.57

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 27, 2024, Visagar Polytex Ltd is Undervalued by 52.43% compared to the current share price 1.03

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Visagar Polytex Ltd as of December 27, 2024 is: 1.44

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 27, 2024, Visagar Polytex Ltd is Undervalued by 39.81% compared to the current share price 1.03

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -8.15%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
	The stock has a low average ROCE of -6.67%, which may not be favorable. The stock has a high average Working Capital Days of 185.42, which may not be favorable. The stock has a high average Cash Conversion Cycle of 168.08, which may not be favorable. The company has higher borrowings (9.23) compared to reserves (-0.23), which may suggest financial risk. The company has not shown consistent growth in sales (42.23) and profit (-3.00).

Strength

Weakness

The stock has a low average ROCE of -6.67%, which may not be favorable.
The stock has a high average Working Capital Days of 185.42, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 168.08, which may not be favorable.
The company has higher borrowings (9.23) compared to reserves (-0.23), which may suggest financial risk.
The company has not shown consistent growth in sales (42.23) and profit (-3.00).

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 Visagar Polytex Ltd:
1. Net Profit Margin: -189.18%
  - 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: -159.9% (Industry Average ROCE: 20.61%)
  - 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%: -555.96% (Industry Average ROE: 61.73%)
  - 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): -21.9
  - 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: 58.21
  - 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: 0 (Industry average Stock P/E: 131.67)
  - 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: 2.32
  - 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

Visagar Polytex Ltd. is a Public Limited Listed company incorporated on 16/06/1983 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L65990MH1983PLC030215 and registration number is 030215. Currently Company is involved in the business activities of Manufacture of other textiles. Company’s Total Operating Revenue is Rs. 3.56 Cr. and Equity Capital is Rs. 29.27 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Textiles - Readymade Apparels	907/908, Dev Plaza, Opp. Andheri Fire Station, Mumbai Maharashtra 400058	contact@visagar.com www.visagarpolytex.in

Management
Name	Position Held
Mr. Tilokchand Kothari	Chairman & Managing Director
Mr. Vikramjit Singh Gill	Executive Director
Mr. Kuldeep Kumar	Independent Director
Mr. Kaushal Yadav	Independent Director
Ms. MadhuBala Vaishnav	Independent Director

FAQ

What is the latest intrinsic value of Visagar Polytex Ltd?

The latest intrinsic value of Visagar Polytex Ltd as on 27 December 2024 is ₹1.57, which is 52.43% higher than the current market price of ₹1.03. The stock has a market capitalization of 29.9 Cr. and recorded a high/low of 2.12/0.88 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-27 Cr and total liabilities of ₹8 Cr.

What is the Market Cap of Visagar Polytex Ltd?

The Market Cap of Visagar Polytex Ltd is 29.9 Cr..

What is the current Stock Price of Visagar Polytex Ltd as on 27 December 2024?

The current stock price of Visagar Polytex Ltd as on 27 December 2024 is 1.03.

What is the High / Low of Visagar Polytex Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Visagar Polytex Ltd stocks is 2.12/0.88.

What is the Stock P/E of Visagar Polytex Ltd?

The Stock P/E of Visagar Polytex Ltd is .

What is the Book Value of Visagar Polytex Ltd?

The Book Value of Visagar Polytex Ltd is 0.07.

What is the Dividend Yield of Visagar Polytex Ltd?

The Dividend Yield of Visagar Polytex Ltd is 0.00 %.

What is the ROCE of Visagar Polytex Ltd?

The ROCE of Visagar Polytex Ltd is 80.1 %.

What is the ROE of Visagar Polytex Ltd?

The ROE of Visagar Polytex Ltd is 147 %.

What is the Face Value of Visagar Polytex Ltd?

The Face Value of Visagar Polytex Ltd is 1.00.