Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹54Cr
Rev Gr TTM
Revenue Growth TTM
4.30%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VINNY
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 16.1 | 11.1 | 22.8 | 31.2 | -25.8 | 6.0 | -2.4 | 4.7 | 26.4 | -13.8 | 2.3 | 5.5 |
| 31 | 26 | 30 | 24 | 23 | 27 | 30 | 26 | 32 | 24 | 32 | 27 |
Operating Profit Operating ProfitCr |
| 8.8 | 6.9 | 10.5 | 9.0 | 9.0 | 7.2 | 6.8 | 4.2 | 1.6 | 4.5 | 3.3 | 5.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 5 | 2 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 2 | 0 | 2 | 1 | 1 | 1 | 1 | 5 | 1 | 0 | 0 | 0 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 287.7 | -67.9 | 218.2 | 507.4 | -66.4 | 23.5 | -91.4 | 225.4 | 180.6 | -30.9 | -93.3 | -94.1 |
| 3.1 | 1.2 | 5.3 | 4.2 | 1.4 | 1.4 | 0.5 | 13.0 | 3.1 | 1.1 | 0.0 | 0.7 |
| 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 8.3 | 16.0 | -0.1 | 32.9 | 58.8 | -22.9 | -13.8 | -20.0 | -3.2 | 5.9 | 7.9 | -1.5 |
| 82 | 94 | 93 | 122 | 199 | 154 | 133 | 112 | 98 | 103 | 116 | 115 |
Operating Profit Operating ProfitCr |
| 3.5 | 4.0 | 5.3 | 6.0 | 3.8 | 3.2 | 3.5 | -1.7 | 7.8 | 8.9 | 4.9 | 3.7 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 7 | 4 |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 5 | 6 |
| 1 | 2 | 3 | 4 | 3 | 1 | 0 | -6 | 3 | 4 | 7 | 2 |
| 0 | 0 | 3 | 1 | 0 | 0 | 0 | -1 | 1 | 1 | 2 | 0 |
|
| 49.9 | 16.0 | -107.5 | 2,435.8 | 6.8 | -87.8 | 0.1 | -1,248.9 | 153.4 | 47.2 | 45.4 | -70.5 |
| 1.8 | 1.8 | -0.1 | 2.3 | 1.6 | 0.3 | 0.3 | -4.1 | 2.3 | 3.1 | 4.2 | 1.3 |
| 48.1 | 5.2 | -0.4 | 4.6 | 0.1 | 0.0 | 0.0 | -0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 7 | 7 | 9 | 9 | 9 | 9 | 23 | 23 | 47 | 47 |
| 8 | 10 | 7 | 10 | 20 | 20 | 21 | 16 | 5 | 8 | 36 | 36 |
Current Liabilities Current LiabilitiesCr | 22 | 23 | 24 | 34 | 46 | 36 | 39 | 24 | 28 | 31 | 20 | 30 |
Non Current Liabilities Non Current LiabilitiesCr | 7 | 8 | 12 | 14 | 17 | 17 | 15 | 8 | 7 | 4 | 4 | 9 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 26 | 26 | 28 | 44 | 69 | 59 | 64 | 37 | 41 | 36 | 66 | 71 |
Non Current Assets Non Current AssetsCr | 14 | 18 | 21 | 20 | 24 | 24 | 21 | 21 | 22 | 30 | 40 | 50 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | 3 | 8 | -2 | -12 | 7 | 7 | 13 | 5 | 16 | -15 |
Investing Cash Flow Investing Cash FlowCr | -1 | -3 | -6 | -1 | -4 | -5 | 1 | -3 | -7 | -13 | -12 |
Financing Cash Flow Financing Cash FlowCr | -1 | -1 | -2 | 3 | 15 | -3 | -7 | -11 | 2 | -4 | 33 |
|
Free Cash Flow Free Cash FlowCr | 2 | 0 | 2 | -3 | -16 | 2 | 7 | 11 | -1 | 5 | -23 |
| 141.8 | 174.2 | -6,475.8 | -76.7 | -360.1 | 1,798.9 | 1,709.9 | -295.1 | 196.9 | 457.5 | -287.9 |
CFO To EBITDA CFO To EBITDA% | 70.6 | 76.1 | 159.6 | -29.8 | -147.5 | 137.1 | 141.6 | -727.2 | 56.9 | 161.4 | -247.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 38 | 33 | 32 | 63 | 177 | 94 | 58 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 | 83.5 | 81.4 | 0.0 | 75.9 | 27.0 | 11.4 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.6 | 1.7 | 0.8 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.1 | 1.1 | 2.5 | 6.3 | 3.0 | 0.7 |
| 4.4 | 3.5 | 2.6 | 2.4 | 8.0 | 11.3 | 11.7 | -42.1 | 23.3 | 10.9 | 5.6 |
Profitability Ratios Profitability Ratios |
| 31.6 | 32.1 | 31.4 | 30.8 | 20.0 | 24.5 | 24.4 | 28.1 | 48.9 | 49.3 | 47.8 |
| 3.5 | 4.0 | 5.3 | 6.0 | 3.8 | 3.2 | 3.5 | -1.7 | 7.8 | 8.9 | 4.9 |
| 1.8 | 1.8 | -0.1 | 2.3 | 1.6 | 0.3 | 0.3 | -4.1 | 2.3 | 3.1 | 4.2 |
| 12.5 | 11.3 | 14.3 | 17.3 | 10.5 | 5.1 | 4.0 | -11.1 | 9.8 | 12.8 | 9.3 |
| 12.8 | 12.9 | -1.0 | 18.7 | 11.0 | 1.3 | 1.3 | -17.7 | 8.7 | 11.3 | 6.3 |
| 3.6 | 3.9 | -0.3 | 4.7 | 3.5 | 0.5 | 0.5 | -7.9 | 3.8 | 5.4 | 4.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
This comprehensive investor profile provides a detailed analysis of **Vinny Overseas Limited**, an Ahmedabad-based textile powerhouse. Established in **1992**, the company has evolved into a **Govt. Recognised One Star Export House**, specializing in the processing and manufacturing of high-quality fabrics for the global and domestic apparel markets.
### Integrated Manufacturing Ecosystem & Infrastructure
The company operates a centralized, high-capacity manufacturing facility in **Narol, Ahmedabad**, strategically positioned near **National Highway 8** to facilitate seamless logistics between raw material hubs in Maharashtra and Tamil Nadu.
| Infrastructure Component | Technical Specifications & Capacity |
| :--- | :--- |
| **Annual Production Capacity** | **4,20,00,000 Meters Per Annum (MPA)** |
| **Captive Power Generation** | **1.650 MW** Wind Power Project (Kutch, Gujarat) |
| **Steam Generation** | Dual Boilers: **8,000 kg/hr** and **800 kg/hr** capacities |
| **Water Management** | **2** on-site bore wells with dedicated storage and an approved **ETP** |
| **Workforce** | **89** permanent employees (as of March 2023) |
The facility is equipped for a comprehensive **10-stage manufacturing cycle**, ranging from initial **Singeing and Desizing** to advanced **Mercerizing** and **Mechanical Finishing**. The company utilizes **Jigger, Jet Dyeing, and Soft Flow machines** for precision color fixation and **Hot Air Stenters** to ensure dimensional stability and prevent fabric shrinkage.
### Diversified Product Portfolio & Processing Expertise
Vinny Overseas caters to a broad spectrum of the textile value chain, focusing on **Rayon, Cotton, Polyester, and Fashion Wear**. Its product applications span shirting, suiting, and dress materials.
* **Fabric Specializations:**
* **Cotton:** The dominant segment, favored for breathability in apparel and home furnishings.
* **Polyester & Synthetics:** Focused on durability, wrinkle resistance, and cost-efficiency.
* **Blends:** Processing of **Nylon** and **Wool** to meet luxury and industrial demands.
* **Advanced Printing Capabilities:** The company employs a variety of techniques to meet fashion trends, including **Flat Bed, Rotary, and Table printing**. Specific styles include:
* **Pigment, Reactive, and Disperse printing.**
* **Vat discharge** and **Khadi prints.**
* **Ornamental finishes** using Zari, silver/bronze powder, **Foil**, and **Foam** printing.
* **Design & Quality Control:** An in-house **Quality Control (QC) Team** manages raw material testing, while a dedicated **Design Team** focuses on innovative sampling to align with shifting global fashion cycles.
### Strategic Pivot: Debt-Free Status & Capital Restructuring
A defining characteristic of the company’s current fiscal strategy is its aggressive move toward financial independence. In **January 2025**, Vinny Overseas officially achieved **Debt-Free Status**.
This was facilitated by a massive **Rights Issue** concluded in late 2024:
* **Issue Size:** Up to **23,26,23,311 Equity Shares**.
* **Capital Raised:** Approximately **₹46.52 crore**.
* **Structure:** **1:1 ratio** at **₹2 per share** (Face Value **₹1** + Premium **₹1**).
* **Authorized Capital Expansion:** Increased from **₹25 crore** to **₹50 crore** to accommodate growth.
**Allocation of Growth Capital:**
1. **Capacity Expansion (₹13.87 crore):** Investment in new production lines and machinery to scale output.
2. **Working Capital (₹10.00 crore):** To support extended credit periods for high-volume customers.
3. **Strategic Initiatives (₹5.15 crore):** Research into "new generational" products and brand extension through media and exhibitions.
### Financial Performance & Operational Metrics
The company has demonstrated a consistent upward trajectory in revenue and profitability over the last three fiscal cycles, successfully rebounding from a net loss in FY22.
**Three-Year Financial Summary (₹ in Lakhs):**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Income from Operations** | **12,157.21** | **11,271.35** | **10,641.51** |
| **Total Income** | **12,871.38** | **11,342.55** | **10,662.22** |
| **Profit After Tax (PAT)** | **515.42** | **354.45** | **240.73** |
| **Profit Before Tax (PBT)** | **718.78** | **434.68** | **340.25** |
**Key Financial Observations:**
* **Efficiency Gains:** Net cash flow from operations rose from **₹6.71 crore** (FY21) to **₹13.27 crore** (FY22) due to better inventory management.
* **Cost Structure:** Major expenses are driven by **Power and Fuel** (**₹20.90 crore** in FY22) and **Labour Charges** (**₹8.36 crore**).
* **Taxation:** The company previously benefited from **Section 80IA(4)(iv)** for wind power, a benefit that concluded in **FY 2023-24**.
* **Solvency:** The company maintains a **Gearing Ratio** between **35.59% and 43.59%** to balance capital risk.
### Revenue Streams & Market Presence
Vinny Overseas employs a tripartite business model to maximize facility utilization and market reach:
1. **Manufacturing:** Direct production and sale of finished fabrics.
2. **Job Work:** Processing grey fabric for third-party wholesalers and textile majors.
3. **Trading:** Domestic buying and selling of grey cloth.
**Market Reach:**
* **Domestic:** Stronghold in **Gujarat, Rajasthan, and Maharashtra**.
* **International:** Established export channels to the **U.A.E.** and **Sri Lanka**.
* **Client Base:** Over **300 customers**; however, the **top 10 customers** represent **36.20%** of FY23 revenue, indicating a degree of concentration.
### Risk Profile & Mitigation Framework
The company operates under a formal **Risk Management Policy** overseen by the Board and Audit Committee. Investors should note the following critical risk factors:
* **Operational Dependencies:** The company lacks long-term formal agreements with its **top 10 suppliers** (who account for **18.06%** of purchases). Furthermore, the manufacturing unit is **leased** from the Promoter, rather than owned.
* **Intellectual Property:** The "Vinny" brand and logo are currently **unregistered trademarks**, posing a potential risk to brand exclusivity.
* **Regulatory & Legal:**
* **Export Obligations:** A pending obligation of **₹3.85 crore** under the **EPCG Scheme**.
* **Tax Litigation:** A pending **₹48.89 lakh** dispute regarding under-reporting of income for **AY 2017-18**.
* **Credit Risk:** Two major customers account for **16.22%** of total receivables as of March 2024.
* **Market Sensitivity:** Exposure to **USD/INR** volatility and fluctuations in the price of raw cotton and yarn. While the company uses **forward contracts**, unhedged portions remain exposed to market shifts.