Vedant Fashions Limited
MANYAVAR · Retail · NSE
₹433
Current Market Price
Fair Value (DCF)
₹188
Margin of Safety
-56.7%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
55%
ROE
21.8%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.5%
Return on capital employed
EV / EBITDA
13.5×
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
0.60×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹432.9
Bear case
₹135.95
MoS -218.4%
Base case
₹187.52
MoS -130.9%
Bull case
₹285.38
MoS -51.7%
Ratio Trends
MANYAVAR · last 4 annual periods
ROE
21.7%
ROCE
32.1%
Operating Margin
—
Debt / Equity
0.27×
PE
64.5×
EV / EBITDA
38.9×
Historical Financials
MANYAVAR · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1041 Cr | ₹1353 Cr | ₹1365 Cr | ₹1384 Cr | +10.0% |
| EBITDA | ₹546 Cr | ₹711 Cr | ₹728 Cr | ₹728 Cr | +10.1% |
| EBIT | ₹451 Cr | ₹154 Cr | ₹161 Cr | — | -29.1% |
| PAT | ₹315 Cr | ₹429 Cr | ₹414 Cr | ₹388 Cr | +7.2% |
| EPS (diluted) | ₹12.90 | ₹4.49 | ₹4.75 | — | -28.3% |
| CFO | ₹351 Cr | ₹470 Cr | ₹483 Cr | ₹389 Cr | +3.4% |
| CapEx | — | — | — | ₹-3.1 Cr | — |
| FCF | — | — | — | ₹385 Cr | +0.0% |
| Total Assets | ₹1770 Cr | ₹2166 Cr | ₹2509 Cr | ₹2747 Cr | +15.8% |
| Total Debt | — | ₹0.0 Cr | ₹0.0 Cr | ₹483 Cr | — |
| Shareholders' Equity | — | ₹1400 Cr | ₹1602 Cr | ₹1786 Cr | +8.5% |
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 ABFRL | — | — | Pending | -5.5% | — |
| PGIL PEARL GLOBAL IND LIMITED | -29.3% | 59 | Overvalued | 21.7% | — |
| ARVINDFASN ARVINDFASN | — | — | Pending | -3.1% | — |
| GOKEX GOKEX | — | — | Pending | 7.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANYAVAR in the last 10 years.
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.