Altman Z″
Needs current assets and current liabilities.
VINOD · Textile · INE1A5U01014
Analyst mean 0.00 · 0 analysts · 0% bullishThis company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.
Each flag is a fact read in the filing, shown with the context that makes it meaningful.
Stated objects, as worded in the offer document. Deployment against them is tracked separately.
Claims made in the offer document, to be read against what the company has reported since.
Vinod Texworld Limited operates in the textile industry with core operations in the dyeing and printing of greige fabric. Its processing facility is located in Ahmedabad, Gujarat. Over the last three fiscal years, the company has undertaken a strategic shift in its business model, transitioning from a job-work service provider to a fully integrated in-house manufacturing and direct sales model, which offers better margins and pricing control. It also engages in trading of textile products to supplement its offerings, though trading yields lower margins. In Fiscal 2026, the company exported products to Nepal, but remains heavily focused on the domestic market, which accounted for 99.02% of its Fiscal 2026 revenue. To support its growth, the company is undertaking an expansion of its existing fabric processing and dyeing plant during FY 2026-27.
The company's competitive strengths include its established manufacturing and processing facility, its transition to a high-margin direct sales model, and its experienced promoter and management team.
Vinod Texworld Limited is engaged in the manufacturing, processing, supplying, and trading of textile products, catering to both domestic and international markets.
Source: p.190, 201
The comparable set the company chose, which is itself a disclosure.
| Name | Margin | Pb | Pe | Roe | Listed on | Source |
|---|---|---|---|---|---|---|
| Jakharia Fabric Limited | 22.08 | 13.1 | sme | p.146 | ||
| Borana Weaves Ltd | 12.61 | 22.95 | sme | p.146 |
As presented in the offer document. Post-listing figures are in the statements above.
Written before listing, answered from the document itself.
What is the detailed breakdown of the IPO proceeds, and what percentage is allocated to working capital and general corporate purposes?
The fresh issue size is 42.8302 Crore. Proceeds are allocated as: 20.3500 Crore (47.51%) for working capital, 7.1500 Crore (16.70%) for term loan repayments, 6.3877 Crore (14.92%) for existing plant expansion, and 5.9727 Crore (13.94%) for General Corporate Purposes (GCP). The combined unfalsifiable raise (Working Capital + GCP) is 26.3227 Crore, representing 61.46% of the issue.
p.120, 129
What is the promoters' skin in the game, and has there been any cheap allotment within 24 months of the IPO?
Promoters hold 76.72% pre-issue, diluting to 55.08% post-issue. There was a rights allotment of 1,25,000 shares to promoters on March 31, 2024 (17-18 months prior to the offering) at a WACA of 80.00 per share, which is a 15% discount to the public fixed offering price of 94.00.
p.106, 110, 146
What is the level of related-party transaction dependency and does it present conflict of interest risks?
Related-party dependency is extremely high. The company purchased 130.6519 Crore of greige fabric from promoter-owned Vinod Cotfab Private Limited in FY26, representing 54.30% of total raw materials consumed. It also sold 51.7915 Crore of processed fabric to promoter-owned Vinod Denim Limited, accounting for 15.11% of total revenue.
p.F-18
Why is there such a massive gap between cumulative reported profits and cash flows from operations?
The gap is driven by a working capital liquidity trap. Over FY24-FY26, cumulative PAT was 25.1274 Crore, but cumulative CFO was negative at -10.8436 Crore. This occurred because cash was continuously locked up in trade receivables, which stood at 82.8951 Crore in FY26 (24.19% of revenue), and inventories, which stood at 65.8339 Crore in FY26 (19.21% of revenue).
p.F-5, F-7, F-11
What are the key internal control and accounting software disclosures certified by the statutory auditors?
The statutory auditors certified that the company used integrated billing and accounting software (Tally) that maintained a continuous, un-tampered audit trail (edit log) for all transactions recorded throughout the year. However, historical secretarial records show 22 statutory ROC forms were filed with delays, and clerical errors were present in ADT-1, MGT-7, and AOC-4 forms from FY15 to FY22.
p.24, 46, 51, 68
What are the lot size, trading ticket size, and market maker terms for public investors?
The IPO has a fixed price of 94.00 and a lot size of 1,200 shares. Minimum retail applications require 1 lot (1,200 shares) costing 1,12,800. Trading occurs strictly in lot sizes of 1,200 and lots are indivisible, making partial exit or trading of odd lots impossible. Giriraj Stock Broking Private Limited is the Market Maker with a mandatory 3-year obligation period, and a daily circuit limit of 5% applies.
p.2, 52, 79, 87, 98
What the issue priced at, on the figures in the document.
How the book filled. A category that bid far above the rest is a different signal from a uniformly covered issue.
| Date | Name | Shares | Price per share | Category | Issue type | Source |
|---|---|---|---|---|---|---|
| 2012-07-19 | Subscribers to MOA | 10000 | 10 | other | initial | p.109 |
| 2013-12-24 | Right Issue Allottees | 1990000 | 10 | other | rights | p.109 |
| 2015-03-30 | Right Issue Allottees | 2000000 | 10 | other | rights | p.109 |
| 2018-03-27 | Right Issue Allottees | 2500000 | 10 | other | rights | p.109 |
| 2020-02-10 | Right Issue Allottees | 2000000 | 10 | other | rights | p.110 |
| 2022-03-30 | Yash Vinod Mittal & Others | 2500000 | 10 | other | rights | p.110 |
| 2023-03-28 | Harsh Vinod Mittal & Others | 476200 | 42 | other | rights | p.110 |
| 2024-03-31 | Harsh Vinod Mittal & Others | 125000 | 80 | other | rights | p.110 |
Ceo: Yash Vinod Mittal
Civil cases against company: 2 labour disputes before Labour Court for Rs. 0.0266 Crore (Vimlesh Pal Yadav claiming unpaid salary of Rs. 2.66 lakhs). Criminal cases against company/promoters/directors: NIL. Tax demands/notices: Rs. 0.5339 Crore across 5 cases against the company, including a GST demand of Rs. 23.49 lakhs for FY24 and an ongoing Income Tax block assessment proceeding following a search carried out on December 9, 2025.
Auditor name: S N Shah & Associates
Skin in game: Promoter holding post-issue is 55.08% (88,99,940 shares), pre-issue was 76.72%.
Auditor changed last 3y: No
Source: p.2, p.247, p.365
Transactions with promoters, directors and their entities, as disclosed.
| Counterparty | Amount cr | Nature | Relationship | Core function | Source |
|---|---|---|---|---|---|
| Vinod Cotfab Private Limited | 130.6519 | purchase | promoter-owned entity | yes | p.F-18 |
| Vinod Denim Limited | 51.7915 | sale | promoter-owned entity | yes | p.F-18 |
| Vinod Cotfab Private Limited | 17.33 | corporate guarantee | promoter-owned entity | no | p.33, p.F-18 |
| Yash V Mittal | 0.12 | remuneration | director | yes | p.F-18 |
| Harsh V Mittal | 0.12 | remuneration | director | yes | p.F-18 |
| Sweta Yash Mittal | 0.132 | remuneration | director | yes | p.F-18 |
| Harsh V Mittal | 0.0142 | loan taken | director | no | p.F-18 |
| Yash V Mittal | 0.0306 | loan taken | director | no | p.F-18 |
Undisputed statutory dues of Rs. 0.0010 Crore (erstwhile Gujarat VAT penalty of Rs. 10,000) carried forward under GST transitional provisions remain unpaid. In addition, there is an ongoing Income Tax block assessment proceeding following a search on December 9, 2025.
Defaults disclosed: Yes
Source: p.359, p.368
Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.
What the numbers mean when read together — computed from the filings, not a score.
Operating cash is 80% of trailing profit — a modest gap worth keeping an eye on.
Why this reading: Noted with caution: a mild gap that is commonly benign (working-capital timing) but worth tracking across years.
Operating cash ₹8 cr vs trailing profit ₹10 cr. Gaps in the 0.5–0.9 range are usually timing, occasionally a early tell.
Borrowings rose 100% over 3 years, but only about 11% of the new debt shows up as productive assets — worth understanding what the rest funded.
Why this reading: Kept at caution rather than flagged: the disproportion is real but not extreme, and part of the borrowing may fund working capital or intangibles that this view doesn't capture.
New borrowing ₹35 cr against an asset build of ₹4 cr. Some gap is normal (working capital, dividends); a persistent or widening gap is where it becomes a concern.
Net margin improved from 0.7% to 2.9% year-on-year — the business is keeping more of each rupee.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Quarter net margin 2.9% vs 0.7% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.
Free cash flow swings between positive and negative across the cycle.
Why this reading: Surfaced for context, not as a concern — it only becomes meaningful if it persists or pairs with other signals.
Latest ₹2 cr, negative in 4 of 5 years.
Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.
Needs current assets and current liabilities.
Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.
Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?
How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.
Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.
Needs trade receivables, current assets, other expenses.
Accruals are 1.1% of assets. Free cash flow negative in 4 of 5 years.
DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.
Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.
How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.
Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.
Revenue grew faster than the capital behind it, which is what operating leverage looks like: the existing asset base is working harder.
cumulative operating cash flow ÷ cumulative net profit
₹-19 cr ÷ ₹27 cr, over 5 years
-0.70×
Below 1.0 and persistent means profit is being recognised before the cash arrives.(net profit − operating cash flow) ÷ average total assets
(₹10 − ₹8) cr ÷ average assets
1.1%
The share of profit that is accounting entries rather than cash. Above ~10% is where accruals start to dominate.net margin × asset turnover × leverage
2.9% × 1.88 × 4.23
23.3%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹20 cr ÷ ₹6 cr
3.33×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹70 cr ÷ ₹43 cr
1.63×
Read against the sector — infrastructure carries more than software.growth in fixed assets + CWIP, against growth in revenue
capital +17% vs revenue +71%, FY2023 to FY2026
-53pp gap
Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.Needs more balance-sheet detail (only 3 of 6 flags testable).
NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.
Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.
ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?
How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.
Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.
Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.
The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.
Three ratios read in order, each stricter than the last.
How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.
Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.
The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.
Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.
Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.
How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.
Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.
Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.
Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.
What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.
How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.
Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.
Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.
Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.
Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.
Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.
Operating cash first, then what the business spent and raised.
One year is a snapshot. These are the two lines that matter across a cycle.
Rising debtor or inventory days against flat sales is the earliest visible sign of stress.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.
| Measure | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Debtor days
How long customers take to pay | 88 | 61 | 119 | 103 | 95 | 88 |
| Inventory days
How long stock sits before it sells | 23 | 24 | 48 | 72 | 78 | 84 |
| Payable days
How long the company takes to pay suppliers | 105 | 72 | 124 | 115 | 91 | 74 |
| Cash conversion cycle
Debtor + inventory − payable days | 6 | 13 | 44 | 60 | 82 | 98 |
| Working capital days | 14 | 14 | 18 | 22 | 29 | 38 |
| ROCE %
Return on capital employed | — | 11.0% | 6.0% | 16.0% | 21.0% | 19.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Revenue from operations | 128 | 272 | 201 | 271 | 335 | 343 |
| Other income | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 2 | 3 | 3 | 4 | 3 |
| Finance cost | 1 | 1 | 1 | 3 | 5 | 6 |
| Profit before tax | 2 | 2 | 1 | 7 | 13 | 14 |
| Net profit (owners) | 1 | 2 | 1 | 5 | 9 | 10 |
| EPS (₹) | 1.66 | 1.50 | 0.59 | 4.57 | 7.96 | 8.97 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Equity Capital | 8 | 11 | 11 | 12 | 12 | 12 |
| Reserves | 0 | 1 | 5 | 11 | 21 | 31 |
| Borrowings | 15 | 22 | 35 | 47 | 66 | 70 |
| Net block | 9 | 20 | 20 | 25 | 24 | 27 |
| CWIP | 6 | 0 | 3 | 1 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 57 | 85 | 117 | 154 | 178 | 182 |
| Line | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Cash from operations | -2 | -6 | -7 | -12 | 8 |
| Cash from investing | -7 | -6 | -6 | -2 | -6 |
| Cash from financing | 8 | 14 | 11 | 14 | -2 |
| Free cash flow | -8 | -12 | -13 | -14 | 2 |
| Net change in cash | 0 | 2 | -2 | 0 | 0 |
Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.
These are coverage counts, not ratings. Each one asks a fixed set of questions of the filings and reports how many the company answered. A company that discloses nothing counts nothing here — that is a statement about the disclosure, not about the business.
The same read, applied to the companies this one competes with.