VIP CLOTHING LIMITED
VIPCLOTHNG · General/Diversified · NSE
₹25
Current Market Price
Fair Value (DCF)
₹26
Discount to FV
+4.4%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
32%
ROE
3.0%
Debt/Equity
0.45
WACC
11.1%
Market Cap
₹227.58 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.5%
Return on capital employed
EV / EBITDA
12.7×
Enterprise multiple
Debt / EBITDA
3.0×
Leverage vs earnings
Interest Coverage
2.0×
EBIT covers interest
Current Ratio
1.66×
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.5%
3-year revenue growth
Revenue CAGR (5Y)
12.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹25.25
Bear case
Margin of Safety -242.9%
Implied upside -70.8%
Base case
Margin of Safety +4.0%
Implied upside +4.2%
Bull case
Margin of Safety +16.8%
Implied upside +20.2%
Ratio Trends
VIPCLOTHNG · last 4 annual periods
ROE
3.0%
ROCE
6.5%
Operating Margin
—
Debt / Equity
0.45×
PE
54.5×
EV / EBITDA
23.9×
Historical Financials
VIPCLOTHNG · 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 | ₹181 Cr | ₹199 Cr | ₹182 Cr | ₹237 Cr | ₹254 Cr | +8.9% |
| EBITDA | ₹7.7 Cr | ₹18.4 Cr | ₹-5.5 Cr | ₹18.0 Cr | ₹23.9 Cr | +32.9% |
| EBIT | ₹5.1 Cr | ₹17.4 Cr | ₹-7.0 Cr | — | — | — |
| PAT | ₹-2.2 Cr | ₹6.6 Cr | ₹-12.7 Cr | ₹5.5 Cr | ₹9.8 Cr | — |
| EPS (diluted) | ₹-0.27 | ₹0.80 | ₹-1.53 | — | — | — |
| CFO | ₹-3.5 Cr | ₹13.1 Cr | ₹10.4 Cr | ₹-37.4 Cr | ₹20.2 Cr | — |
| CapEx | ₹-0.1 Cr | ₹-0.2 Cr | ₹-0.2 Cr | ₹-0.6 Cr | ₹-0.0 Cr | — |
| FCF | ₹-3.6 Cr | ₹12.9 Cr | ₹10.3 Cr | ₹-38.0 Cr | ₹20.2 Cr | — |
| Total Assets | ₹285 Cr | ₹286 Cr | ₹271 Cr | ₹329 Cr | ₹328 Cr | +3.6% |
| Total Debt | ₹103 Cr | ₹88.6 Cr | ₹80.5 Cr | ₹82.3 Cr | ₹69.7 Cr | -9.4% |
| Shareholders' Equity | ₹133 Cr | ₹151 Cr | ₹138 Cr | ₹185 Cr | ₹194 Cr | +9.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VIPCLOTHNG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
FILATFASH FILATFASH | — | — | Pending | 0.1% | — |
ZODIACLOTH ZODIACLOTH | — | — | Pending | -18.1% | — |
LAL LAL | — | — | Pending | 12.3% | — |
LOVABLE LOVABLE | — | — | Pending | 1.0% | — |
BHANDARI BHANDARI | — | — | Pending | 4.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VIPCLOTHNG in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VIP CLOTHING LIMITED (VIPCLOTHNG.NS) trades at 25.25 vs a model fair value of 26.36, a gap of 4.4%. Piotroski F-score: 6/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VIPCLOTHNG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VIPCLOTHNG →
Compare
Head-to-head with peers
Compare VIPCLOTHNG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VIPCLOTHNGNow →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.