Vijay Textiles (BSE 530151)₹4.17−4.79%Other Textile Products
In the Mar 2025 quarter (standalone), Vijay Textiles reported sales of ₹1.40 Cr, down 53.9% from Mar 2024, and net profit of −₹3.84 Cr. For the year to Mar 2025, sales were ₹7.99 Cr and net profit −₹14.04 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2025
| Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6.15 | 5.74 | 9.85 | 3.95 | 4.17 | 3.09 | 3.09 | 3.04 | 2.24 | 2.23 | 2.20 | 1.40 |
| Expenses | 4.94 | 4.27 | 10.64 | 2.61 | 4.51 | 0.51 | 0.51 | 8.09 | 3.31 | 2.44 | 2.30 | 2.13 |
| Operating Profit | 1.21 | 1.47 | −0.82 | 1.35 | −0.35 | 2.59 | 2.59 | −5.08 | −1.08 | −0.22 | −0.11 | −0.74 |
| OPM % | 19.4% | 25.3% | −8.3% | 33.8% | −8.2% | 83.1% | 83.1% | −166.3% | −47.6% | −9.5% | −4.6% | −51.8% |
| Other Income | 0.00 | 0.00 | 0.22 | 0.33 | 0.20 | 0.19 | 0.19 | 0.04 | 0.08 | 0.03 | 0.10 | 0.11 |
| Interest | 3.17 | 3.18 | 0.81 | 0.61 | 2.13 | 2.20 | 2.18 | 2.17 | 2.26 | 2.22 | 2.14 | 2.13 |
| Depreciation | 1.28 | 1.29 | 1.25 | 1.17 | 1.21 | 1.21 | 1.21 | 1.18 | 0.93 | 0.93 | 0.93 | 1.05 |
| Profit before tax | −3.24 | −3.02 | −2.65 | −0.11 | −3.48 | −0.64 | −0.64 | −8.36 | −4.18 | −3.33 | −3.09 | −3.82 |
| Tax % | −39.4% | 3.0% | −29.0% | −475.0% | −4.9% | 12.3% | 12.3% | 128.6% | 0.0% | 32.3% | −26.5% | 0.0% |
| Net Profit | −1.97 | −3.12 | −1.91 | 0.46 | −3.33 | −0.73 | −0.73 | −19.24 | −4.21 | −4.43 | −2.29 | −3.84 |
| EPS (Rs) | −1.06 | −1.69 | −1.03 | 0.24 | −1.80 | −0.38 | −0.38 | −10.45 | −2.28 | −2.40 | −1.24 | −2.08 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 88.85 | 108 | 116 | 110 | 94.90 | 65.95 | 24.95 | 25.98 | 25.94 | 12.98 | 7.99 | 8.07 |
| Expenses | 79.73 | 78.71 | 85.65 | 75.71 | 64.77 | 45.85 | 37.85 | 28.88 | 21.91 | 13.95 | 9.96 | 10.18 |
| Operating Profit | 9.02 | 29.09 | 30.06 | 34.07 | 30.10 | 20.06 | −12.02 | −3.01 | 3.01 | −1.01 | −2.01 | −2.15 |
| OPM % | 10.0% | 26.9% | 25.9% | 30.9% | 30.9% | 31.0% | −49.1% | −11.1% | 12.9% | −3.9% | −26.1% | −26.6% |
| Other Income | 0.00 | 1.01 | 4.01 | 1.01 | 1.01 | 0.00 | 0.00 | 7.02 | 0.00 | 1.01 | 0.00 | 0.32 |
| Interest | 19.99 | 20.01 | 22.02 | 22.01 | 22.01 | 18.01 | 17.02 | 15.01 | 8.01 | 9.01 | 8.99 | 8.75 |
| Depreciation | 8.96 | 7.97 | 6.97 | 6.97 | 6.98 | 7.97 | 6.98 | 5.98 | 4.98 | 4.99 | 3.99 | 3.84 |
| Profit before tax | −19.94 | 0.99 | 3.99 | 6.99 | 1.99 | −4.99 | −35.93 | −15.95 | −8.98 | −12.96 | −13.98 | −14.42 |
| Tax % | −2.0% | 6.0% | −8.0% | −20.0% | −41.0% | 24.0% | −33.0% | −30.0% | −28.0% | 75.0% | 0.0% | — |
| Exceptional items | 0.00 | −0.10 | 0.02 | 0.02 | 0.00 | 0.00 | −0.09 | 5.91 | −0.05 | 0.00 | 0.00 | — |
| Net Profit | −19.06 | 1.01 | 5.02 | 8.03 | 3.01 | −6.02 | −24.08 | −12.05 | −7.03 | −24.08 | −14.04 | −14.77 |
| EPS (Rs) | −16.70 | 0.87 | 3.47 | 6.10 | 1.96 | −3.76 | −13.05 | −6.27 | −3.56 | −12.81 | −7.87 | −8.00 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 16.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 12.01 | 12.03 | 12.03 | 13.04 | 13.03 | 15.04 | 15.02 | 18.06 | 18.04 | 18.02 | 18.02 | 18.03 |
| Reserves | 60.01 | 40.02 | 41.04 | 48.07 | 56.09 | 109 | 103 | 68.18 | 57.05 | 50.02 | 27.01 | 11.99 |
| Borrowings | 203 | 221 | 231 | 200 | 212 | 205 | 203 | 226 | 229 | 222 | 227 | 218 |
| Other Liabilities | 31.12 | 31.14 | 34.16 | 77.37 | 75.36 | 44.21 | 63.30 | 50.24 | 49.23 | 63.31 | 73.33 | 93.15 |
| Total Liabilities | 306 | 304 | 318 | 339 | 356 | 373 | 385 | 362 | 353 | 354 | 345 | 342 |
| Fixed Assets | 94.06 | 89.04 | 86.04 | 80.01 | 76.06 | 70.04 | 77.06 | 70.04 | 57.04 | 52.01 | 47.03 | 43.01 |
| CWIP | 3.99 | 0.99 | 0.00 | 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 | 208 | 215 | 232 | 259 | 280 | 303 | 307 | 292 | 295 | 302 | 298 | 299 |
| Inventories | 104 | 85.70 | 89.66 | 110 | 130 | 139 | 128 | 114 | 110 | 104 | 104 | 99.60 |
| Trade receivables | 75.26 | 95.42 | 115 | 119 | 122 | 143 | 161 | 155 | 154 | 158 | 152 | 153 |
| Cash & equivalents | 0.00 | 6.02 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 1.01 | 7.03 | 12.05 | 14.06 |
| Total Assets | 306 | 304 | 318 | 339 | 356 | 373 | 385 | 362 | 353 | 354 | 345 | 342 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 33.91 | 0.99 | 13.96 | 10.97 | 11.96 | 6.98 | 21.93 | 25.92 | −15.95 | 9.98 | 5.98 | 2.99 |
| Cash from investing activity | 1.99 | −0.99 | −4.99 | −1.99 | −1.99 | −0.99 | 0.00 | 0.00 | 8.98 | 0.00 | 0.00 | 0.00 |
| Cash from financing activity | −36.05 | 5.01 | −14.01 | −9.01 | −9.01 | −6.01 | −22.02 | −26.04 | 7.01 | −4.01 | −1.01 | −1.01 |
| Net cash flow | 0.00 | 4.98 | −4.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.99 | 5.98 | 4.98 | 1.99 |
| Capex | 0.40 | 4.30 | 5.52 | 1.78 | 2.81 | 1.33 | 0.46 | 0.37 | 0.24 | 0.16 | 0.06 | 0.00 |
| Free cash flow | 31.11 | 0.00 | 9.03 | 9.02 | 9.02 | 6.02 | 22.08 | 26.09 | −7.02 | 10.02 | 6.02 | 3.01 |
| CFO / OP % | 153.0% | 6.0% | 46.0% | 36.0% | 34.0% | 25.0% | 111.0% | −215.0% | 541.0% | 307.0% | −1,121.0% | −140.0% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 260 | 390 | 388 | 375 | 405 | 546 | 888 | 2,231 | 2,151 | 2,225 | 4,142 | 6,845 |
| Inventory days | 610 | 528 | 576 | 643 | 910 | 1,197 | 1,742 | 2,214 | 3,481 | 3,473 | 5,740 | 6,822 |
| Days payable | 87 | 92 | 117 | 113 | 123 | 156 | 246 | 369 | 655 | 758 | 1,331 | 1,703 |
| Cash conversion cycle | 783 | 825 | 847 | 905 | 1,192 | 1,587 | 2,383 | 4,075 | 4,978 | 4,940 | 8,551 | 11,965 |
| Working capital days | 271 | 470 | 445 | 445 | 544 | 684 | 953 | 1,942 | 2,246 | 2,127 | 3,809 | 4,842 |
| ROCE % | 8.0% | 0.0% | 8.0% | 10.0% | 11.0% | 8.0% | 4.0% | −6.0% | −3.0% | 0.0% | −2.0% | −2.0% |
For the Mar 2025 quarter, Vijay Textiles reported sales of ₹1.40 Cr, down 53.9% year on year and net profit of −₹3.84 Cr. The operating margin was −51.8%.
Vijay Textiles' sales for the year to Mar 2025 were ₹7.99 Cr; over the last twelve months they were ₹8.07 Cr.
Net profit for the year to Mar 2025 was −₹14.04 Cr, and −₹14.77 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−8.00.
Vijay Textiles reported borrowings of ₹218 Cr at Mar 2025, against cash and equivalents of ₹14.06 Cr.
Cash from operations was ₹2.99 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹3.01 Cr.