Vedant Fashions Limited
MANYAVAR · Retail · NSE
₹412
Current Market Price
Fair Value (DCF)
₹169
Discount to FV
-59.0%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
82%
ROE
19.1%
Debt/Equity
0.23
WACC
12.8%
Market Cap
₹10,002 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.8%
Return on capital employed
EV / EBITDA
12.4×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
10.4×
EBIT covers interest
Current Ratio
4.01×
Short-term liquidity
Asset Turnover
0.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.5%
3-year revenue growth
Revenue CAGR (5Y)
9.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹411.65
Bear case
Margin of Safety —
Implied upside -237.1%
Base case
Margin of Safety —
Implied upside -143.8%
Bull case
Margin of Safety -146.6%
Implied upside -59.4%
Ratio Trends
MANYAVAR · last 5 annual periods
ROE
19.1%
ROCE
29.8%
Operating Margin
—
Debt / Equity
0.23×
PE
64.5×
EV / EBITDA
39.3×
Historical Financials
MANYAVAR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1039 Cr | ₹1353 Cr | ₹1365 Cr | ₹1386 Cr | ₹1435 Cr | +8.4% |
| EBITDA | ₹546 Cr | ₹711 Cr | ₹728 Cr | ₹728 Cr | ₹722 Cr | +7.2% |
| EBIT | ₹451 Cr | ₹607 Cr | ₹593 Cr | — | — | +7.1% |
| PAT | ₹315 Cr | ₹429 Cr | ₹414 Cr | ₹388 Cr | ₹376 Cr | +4.5% |
| EPS (diluted) | ₹12.90 | ₹17.68 | ₹17.04 | — | — | +7.2% |
| CFO | ₹351 Cr | ₹470 Cr | ₹483 Cr | ₹389 Cr | ₹481 Cr | +8.2% |
| CapEx | ₹-2.3 Cr | ₹-4.5 Cr | ₹-4.0 Cr | ₹-3.1 Cr | ₹-12.3 Cr | — |
| FCF | ₹349 Cr | ₹465 Cr | ₹479 Cr | ₹385 Cr | ₹469 Cr | +7.7% |
| Total Assets | ₹1770 Cr | ₹2166 Cr | ₹2508 Cr | ₹2747 Cr | ₹2853 Cr | +12.7% |
| Total Debt | ₹279 Cr | ₹293 Cr | ₹444 Cr | ₹483 Cr | ₹458 Cr | +13.2% |
| Shareholders' Equity | ₹1083 Cr | ₹1400 Cr | ₹1602 Cr | ₹1786 Cr | ₹1964 Cr | +16.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANYAVAR vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 ABFRL ADITYA BIRLA FASHION & RT | +5.4%+5.7% upside | 36 | Near Fair Value | -12.7% | — |
PGIL PGIL | — | — | Pending | 21.7% | — |
 ARVINDFASN ARVIND FASHIONS LIMITED | -39.7%-28.4% upside | 62 | Above Fair Value | 15.9% | 44.0× |
 GOKEX GOKALDAS EXPORTS LTD. | -45.1%-31.1% upside | 33 | Above Fair Value | 4.6% | 42.5× |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹30.50/sh
Last payout
2025-08-28
₹8.00
Peak payout
₹9.00
Trailing yield
1.94%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANYAVAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANYAVAR →
Compare
Head-to-head with peers
Compare MANYAVAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANYAVARNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.