Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vivid Mercantile Ltd

VIVIDM
BSE
7.52
0.67%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vivid Mercantile Ltd

VIVIDM
BSE
7.52
0.67%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
75Cr
Close
Close Price
7.52
Industry
Industry
Trading
PE
Price To Earnings
0.91
PS
Price To Sales
2.12
Revenue
Revenue
36Cr
Rev Gr TTM
Revenue Growth TTM
149.96%
PAT Gr TTM
PAT Growth TTM
-14.14%
Peer Comparison
How does VIVIDM stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VIVIDM
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1550390222130
Growth YoY
Revenue Growth YoY%
-86.5168.94,272.7-85.1112.585.5-93.1293.8-9.8-82.2315.11,501.1
Expenses
ExpensesCr
2556190240022
Operating Profit
Operating ProfitCr
000-52010-2118
OPM
OPM%
-27.5-5.33.5-1,122.960.02.5151.54.2-85.782.3101.526.5
Other Income
Other IncomeCr
412790012000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
3022111010118
Tax
TaxCr
000010000001
PAT
PATCr
3011100010117
Growth YoY
PAT Growth YoY%
-30.1-6.8539.130.8195.4-2.4-83.0-53.6-99.3202.5264.01,010.8
NPM
NPM%
272.58.030.6291.7378.84.275.834.43.071.666.423.9
EPS
EPS
0.30.00.10.11.00.00.20.10.00.10.97.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
00011113017184101436
Growth
Revenue Growth%
9.3-24.234.228,906.4-1.4165.3-43.45.3-75.3120.340.9159.8
Expenses
ExpensesCr
00012143017185131527
Operating Profit
Operating ProfitCr
0000-30000-4-19
OPM
OPM%
0.40.40.6-3.8-26.10.00.30.5-9.3-37.4-10.524.8
Other Income
Other IncomeCr
0001004551932
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0001-3045415211
Tax
TaxCr
000000010201
PAT
PATCr
0001-304541319
Growth
PAT Growth%
-39.7-23.284.03,51,034.7-554.198.78,868.530.9-7.5199.3-89.4583.4
NPM
NPM%
0.30.30.55.8-26.9-0.121.126.298.2133.410.026.4
EPS
EPS
0.00.00.02.4-0.30.00.40.50.41.30.18.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
000388101010101010
Reserves
ReservesCr
000499101520424446
Current Liabilities
Current LiabilitiesCr
000339014748
Non Current Liabilities
Non Current LiabilitiesCr
000020000111
Total Liabilities
Total LiabilitiesCr
00092226212634605965
Current Assets
Current AssetsCr
00082025202633605965
Non Current Assets
Non Current AssetsCr
000111100000
Total Assets
Total AssetsCr
00092226212634605965

Cash Flow

Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0-2-72-1-7-13-21-6
Investing Cash Flow
Investing Cash FlowCr
0-3-110261098
Financing Cash Flow
Financing Cash FlowCr
0612-201312-2
Net Cash Flow
Net Cash FlowCr
00-5000000
Free Cash Flow
Free Cash FlowCr
0-3-72-1-6-12-21-6
CFO To PAT
CFO To PAT%
429.4-339.1230.8-3,827.4-40.0-147.0-294.1-163.9-454.4
CFO To EBITDA
CFO To EBITDA%
355.1520.7237.922,524.4-2,885.0-7,487.93,120.1584.9435.1

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000016111728298269
Price To Earnings
Price To Earnings
0.00.00.00.00.00.04.76.06.66.35.0
Price To Sales
Price To Sales
0.00.00.00.01.40.41.01.66.58.45.0
Price To Book
Price To Book
0.00.00.00.00.90.70.81.11.01.90.2
EV To EBITDA
EV To EBITDA
154.7213.2110.9-1.2-6.81,570.1336.2314.3-78.0-23.8-49.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.372.557.6-2.40.12.01.21.6-2.7-25.8-7.4
OPM
OPM%
0.40.40.6-3.8-26.10.00.30.5-9.3-37.4-10.5
NPM
NPM%
0.30.30.55.8-26.9-0.121.126.298.2133.410.0
ROCE
ROCE%
0.10.10.211.3-14.4-0.217.720.113.626.32.8
ROE
ROE%
0.20.10.210.3-18.0-0.217.518.614.724.82.6
ROA
ROA%
0.10.00.17.2-14.1-0.217.417.712.921.62.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Vivid Mercantile Limited is an Indian listed entity currently undergoing a transformative strategic pivot. Originally established as a specialized printing and graphic design firm, the company has evolved into a diversified mercantile enterprise. It is presently transitioning its core focus toward high-value real estate development and national-scale commodity trading. --- ### **Corporate Evolution & Structural History** The company has undergone several structural transformations and name changes to align its corporate identity with its shifting operational focus: | Date | Entity Name | Nature of Change | | :--- | :--- | :--- | | **March 1994** | **Vivid Offset Printers Private Limited** | Incorporation (Focus: Graphic Designing) | | **January 2018** | **Veeram Infra Engineering Private Limited** | Name Change | | **January 2018** | **Veeram Infra Engineering Limited** | Conversion to Public Limited Company | | **April 2019** | **Vivid Mercantile Limited** | Current Name Adoption | --- ### **Strategic Pivot: The Real Estate & National Trading Roadmap** The company is executing a fundamental shift in its business model, moving away from regional trading toward a high-growth real estate and diversified mercantile strategy. This "bigger vision," developed by promoters over the last **4-5 years**, is codified in recent amendments to the **Memorandum of Association (MOA)**. * **Real Estate Dominance (70% Revenue Target):** The company has set a target to derive the majority of its revenue from real estate. This includes land identification, acquisition, infrastructure development, and residential property sales. * **Anchor Project:** The company has initiated a **Land Development and Plotting Project** at Village Zemp, Taluka Sanand, District Ahmedabad, Gujarat. * **Diversified Trading & Innovation (30% Revenue Target):** The remaining revenue will be generated through an ancillary trading vertical. * **Geographic Expansion:** Transitioning from a **Gujarat-centric** model to a **pan-India** distribution network. * **Product Innovation:** Building a specialized team to expand the product portfolio and participate in national trade fairs to acquire new leads. --- ### **Current Business Segments & Operations** While the company transitions toward real estate, it maintains active operations in several high-value and legacy sectors: * **Gold & Jewellery:** As of **FY 2024-25**, the primary operational focus remains the trading of **Gold, Diamonds, and Jewellery Ornaments**. * **General Mercantile Trading:** A flexible model that capitalizes on seasonal demand for: * **Pulses** * **Garments** * **Metals** * **Legacy Printing Services:** Utilizing multi-color and single-color offset technology for commercial products including **Calendars, Catalogs, Brochures, Posters, Annual Reports, and Manuals**. --- ### **Financial Performance Analysis** The financial year ended **March 31, 2025**, was characterized by strong top-line growth but significant bottom-line compression due to a reduction in non-operational income. #### **Comparative Financial Summary (Standalone)** *(All figures in **Rs. Lakhs** unless otherwise stated)* | Particulars | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **1,370.99** | **973.04** | **939.43** | | **Other Income** | **304.27** | **1,859.72** | - | | **Total Income** | **1,675.26** | **2,832.76** | **939.43** | | **Total Expenses** | **1,515.82** | **1,339.01** | **490.24** | | **Profit Before Tax (PBT)** | **159.44** | **1,493.75** | **449.19** | | **Profit After Tax (PAT)** | **137.70** | **1,297.80** | **433.69** | | **Basic & Diluted EPS (Rs.)** | **1.37** | **12.94** | **4.33** | | **Total Comprehensive Income** | **1,119.67** | **2,279.76** | - | #### **Key Financial Observations** * **Revenue Growth:** Operations grew by **40.9%** year-on-year, reaching **Rs. 1,370.99 Lakhs**. * **Profitability Compression:** **PAT** declined by **89.4%** compared to the previous year. This was primarily driven by the sharp drop in **Other Income** (from **Rs. 1,859.72 Lakhs** to **Rs. 304.27 Lakhs**). * **Cost Structure:** **Cost of materials consumed** is the primary expense at **Rs. 1,508.65 Lakhs**. **Employee Benefit Expenses** rose by **76%** to **Rs. 27.21 Lakhs**, reflecting the recruitment of specialized talent for the new business verticals. * **Solvency:** The company maintains a low-debt profile with negligible **Finance Costs** of **Rs. 0.05 Lakhs**. Auditors confirm the company can meet liabilities falling due within **one year** (as of September 2025). --- ### **Capital Restructuring & Fund Raising** To fund the entry into the capital-intensive real estate sector, the company has undergone significant restructuring: * **Stock Split (Nov 2024):** Sub-division of Equity Shares from a Face Value of **Rs. 10/-** to **Re. 1/-** each to improve liquidity. * **Authorised Capital Increase (Feb 2026):** Increased from **Rs. 10.03 Crore** to **Rs. 15.25 Crore** (representing **15.25 Crore** shares). * **Rights Issue (Mar 2026):** The Board approved a **Draft Letter of Offer** for a Rights Issue to raise fresh equity capital for expansion. * **Dividend Policy:** The Board has **not recommended a dividend** for FY 2024-25, opting to retain earnings for business transition. --- ### **Governance & Compliance Framework** * **Board Composition:** **6 Directors** (**2 Executive**, **4 Non-Executive**, including **3 Independent Directors**). * **Subsidiaries:** The company has **no subsidiaries, joint ventures, or associate companies** as of **September 2024**. * **Auditor Transition:** Following the resignation of **M/s. Bhagat & Co.** in **March 2024** (due to ICAI Peer Review expiry), the company appointed **M/s. AKGVG & Associates** as Statutory Auditors in **February 2025**. * **Secretarial Audit:** **M/s Neelam Somani & Associates** are appointed for the period **FY 2025-26 to FY 2029-30**. --- ### **Risk Profile & Mitigation Strategies** Management utilizes a structured framework to address the risks inherent in its sector transition: | Risk Category | Description | Mitigation Strategy | | :--- | :--- | :--- | | **Sector Transition** | Shifting primary revenue to Real Estate requires high capital and regulatory navigation. | Addressed via the **2026 Rights Issue** and formal **MOA amendments**. | | **Concentration Risk** | Historical dependence on the Gujarat market. | Active expansion into a **pan-India distribution network**. | | **Human Capital** | Risk of losing key talent in a competitive market. | Implementation of structured HR policies and **competitive compensation** packages. | | **Market Volatility** | Exposure to **foreign exchange** and **raw material price** fluctuations. | Continuous monitoring of overseas exposures and market trends. | | **Legal/Statutory** | Risks of multi-jurisdictional compliance. | Quarterly reporting by the **Company Secretary** and use of **independent legal counsel**. |