Nifty

:

24430.35

Sensex

:

78285.07

159.50 (0.66%)
521.16 (0.67%)

Login

Nifty
Sensex

:
:

24430.35
78285.07

159.50 (0.66%)
521.16 (0.67%)

V-Mart Retail Ltd.

Apparel Retailing

Rating :

62/99

BSE: 534976 | NSE: VMART

Watchlist

NSE BSE

799.35

06-Jul-2026

Open
High
Low
Previous Close

804.9
804.9
787.6
797.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

97857
78122862.5
888
457.9

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,356.68
51.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,437.16
0.13%
6.81

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.23
17.86
10.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.44
19.98
18.67

PAT CAGR (%)

10 Years
5 Years
3 Years

10.94
60.51
-

P:E (Median)

8 Years
5 Years
3 Years

46.90
-
-

P:BV (Average)

8 Years
5 Years
3 Years

7.35
7.08
6.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.91
22.07
17.98

Earnings Forecasts:

(Updated: 04-07-2026)

Description 2026 2027 2028 2029
Adj EPS 41 15 38.86 14
P/E Ratio 19.50 53.29 20.57 57.10
Revenue 38.63 29.26 27.45 3744.83
EBITDA 4474.3 5204.5 5867.34 502.61
Net Income 608.65 762.6 838.3 109.99
ROA 162.65 201.1 246.53 3.96
P/B Ratio -15.15 -4.09 -9.26 6.78
ROE 5.67 4.8 4.33 12.63
FCFF 15.75 16.7 18.19 283.38
FCFF Yield 83.1 154.1 496.7 4.02
Net Debt 1.18 2.18 7.04 10.56
BVPS -52.76 -195.42 -86.3 117.86

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 970.89 780.08 24.46% 1,126.38 1,026.73 9.71% 806.87 660.97 22.07% 885.22 786.08 12.61%
Expenses 864.61 711.94 21.44% 916.88 855.36 7.19% 735.36 622.35 18.16% 759.05 687.10 10.47%
EBITDA 106.28 68.14 55.97% 209.50 171.37 22.25% 71.51 38.62 85.16% 126.17 98.98 27.47%
EBIDTM 10.95% 8.73% 18.60% 16.69% 8.86% 5.84% 14.25% 12.59%
Other Income 4.72 2.33 102.58% 3.96 3.38 17.16% 3.43 1.77 93.79% 2.93 4.64 -36.85%
Interest 19.24 17.40 10.57% 20.55 42.43 -51.57% 17.45 39.14 -55.42% 18.24 37.49 -51.35%
Depreciation 80.14 54.36 47.42% 77.89 62.58 24.46% 71.10 59.24 20.02% 67.92 56.81 19.56%
PBT 12.54 22.89 -45.22% 112.91 69.74 61.90% -13.61 -57.99 - 42.94 9.32 360.73%
Tax 1.26 4.38 -71.23% 24.92 -1.89 - -4.74 -1.48 - 9.34 -2.82 -
PAT 11.28 18.51 -39.06% 87.99 71.63 22.84% -8.87 -56.51 - 33.60 12.14 176.77%
PATM 1.16% 2.37% 7.81% 6.98% -1.10% -8.55% 3.80% 1.54%
EPS 1.42 2.33 -39.06% 11.07 9.01 22.86% -1.12 -7.11 - 4.23 1.53 176.47%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 3,789.36 3,253.86 2,785.60 2,464.84 1,666.18 1,075.46 1,662.02 1,433.74 1,222.37 1,001.73 Net Sales Growth - 16.46% 16.81% 13.01% 47.93% 54.93% -35.29% 15.92% 17.29% 22.03% Cost Of Goods Sold - 2,486.23 2,129.72 1,825.09 1,597.10 1,091.11 723.57 1,126.26 970.29 830.26 702.77 Gross Profit - 1,303.13 1,124.14 960.51 867.74 575.06 351.89 535.76 463.46 392.10 298.96 GP Margin - 34.39% 34.55% 34.48% 35.20% 34.51% 32.72% 32.24% 32.33% 32.08% 29.84% Total Expenditure - 3,269.40 2,869.74 2,564.70 2,188.27 1,457.05 940.42 1,443.25 1,296.88 1,085.68 913.72 Power & Fuel Cost - 132.14 116.33 107.47 90.08 58.27 35.26 48.78 42.24 33.70 26.71 % Of Sales - 3.49% 3.58% 3.86% 3.65% 3.50% 3.28% 2.93% 2.95% 2.76% 2.67% Employee Cost - 394.88 363.38 287.07 255.51 179.60 116.88 153.63 125.73 98.39 78.28 % Of Sales - 10.42% 11.17% 10.31% 10.37% 10.78% 10.87% 9.24% 8.77% 8.05% 7.81% Manufacturing Exp. - 70.84 61.10 62.48 51.79 35.88 21.65 30.02 23.80 17.39 15.83 % Of Sales - 1.87% 1.88% 2.24% 2.10% 2.15% 2.01% 1.81% 1.66% 1.42% 1.58% General & Admin Exp. - 78.04 72.19 76.18 79.12 41.19 16.23 42.31 95.24 74.65 62.92 % Of Sales - 2.06% 2.22% 2.73% 3.21% 2.47% 1.51% 2.55% 6.64% 6.11% 6.28% Selling & Distn. Exp. - 92.76 117.17 195.36 107.67 43.17 20.10 36.46 35.66 27.67 24.63 % Of Sales - 2.45% 3.60% 7.01% 4.37% 2.59% 1.87% 2.19% 2.49% 2.26% 2.46% Miscellaneous Exp. - 14.51 9.85 11.05 7.00 7.83 6.74 5.80 3.92 3.61 24.63 % Of Sales - 0.38% 0.30% 0.40% 0.28% 0.47% 0.63% 0.35% 0.27% 0.30% 0.26% EBITDA - 519.96 384.12 220.90 276.57 209.13 135.04 218.77 136.86 136.69 88.01 EBITDA Margin - 13.72% 11.81% 7.93% 11.22% 12.55% 12.56% 13.16% 9.55% 11.18% 8.79% Other Income - 15.04 12.12 20.95 14.97 13.96 21.04 4.48 5.92 4.14 4.14 Interest - 81.98 143.47 150.22 124.57 81.99 62.78 59.80 5.55 5.43 6.77 Depreciation - 297.05 232.99 222.13 179.98 130.70 102.97 93.92 27.63 22.93 18.55 PBT - 155.97 19.78 -130.50 -13.01 10.40 -9.66 69.53 109.61 112.47 66.82 Tax - 30.78 -1.81 -33.74 -5.16 -1.24 -3.46 20.18 38.18 34.76 22.92 Tax Rate - 19.89% -4.12% 25.85% 39.66% -11.92% 35.82% 29.02% 38.25% 30.91% 34.30% PAT - 124.00 45.77 -96.76 -7.85 11.64 -6.20 49.35 61.63 77.70 43.90 PAT before Minority Interest - 124.00 45.77 -96.76 -7.85 11.64 -6.20 49.35 61.63 77.70 43.90 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 3.27% 1.41% -3.47% -0.32% 0.70% -0.58% 2.97% 4.30% 6.36% 4.38% PAT Growth - 170.92% - - - - - -19.93% -20.68% 76.99% EPS - 15.60 5.76 -12.17 -0.99 1.46 -0.78 6.21 7.75 9.77 5.52

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 951.10 810.18 746.99 849.00 849.62 825.23 458.93 409.27 347.44 270.04 Share Capital 79.46 19.80 19.78 19.77 19.75 19.71 18.16 18.13 18.10 18.07 Total Reserves 850.91 768.37 721.28 816.48 819.26 798.68 435.01 387.40 327.73 251.08 Non-Current Liabilities 556.86 373.09 1,124.08 1,067.19 815.17 512.86 427.95 -0.70 -1.14 -0.66 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.32 0.60 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 19.28 17.00 12.60 12.53 10.86 7.34 6.12 5.11 3.57 2.92 Current Liabilities 1,196.04 1,168.09 892.20 773.27 396.06 269.61 320.76 211.44 194.41 213.47 Trade Payables 490.97 513.03 633.66 488.33 290.57 191.68 196.79 148.26 166.78 159.90 Other Current Liabilities 593.03 497.91 141.86 129.15 89.75 56.18 110.70 51.35 24.62 13.57 Short Term Borrowings 100.01 148.96 110.00 147.83 0.00 0.00 1.05 0.00 0.00 34.87 Short Term Provisions 12.03 8.19 6.68 7.96 15.74 21.75 12.22 11.83 3.00 5.13 Total Liabilities 2,704.00 2,351.36 2,763.27 2,689.46 2,060.85 1,607.70 1,207.64 620.01 540.71 482.85 Net Block 1,365.90 1,038.52 1,660.74 1,445.46 1,110.97 696.54 667.04 165.49 144.75 117.30 Gross Block 2,141.05 1,533.59 1,926.98 1,652.21 1,358.45 820.41 759.52 229.57 184.95 134.91 Accumulated Depreciation 775.15 495.07 266.24 206.75 247.48 123.87 92.47 64.07 40.20 17.61 Non Current Assets 1,464.23 1,125.57 1,728.49 1,631.74 1,162.51 719.34 690.05 198.43 173.28 140.80 Capital Work in Progress 8.27 4.31 3.84 109.24 6.38 2.19 2.47 4.01 3.51 1.16 Non Current Investment 0.00 0.00 0.00 0.00 3.78 3.62 3.32 9.82 6.34 5.85 Long Term Loans & Adv. 64.74 54.52 34.55 54.79 41.16 15.29 15.50 12.90 14.66 13.36 Other Non Current Assets 25.32 28.22 29.36 22.25 0.22 1.70 1.72 6.20 4.02 3.12 Current Assets 1,239.77 1,225.79 1,034.78 1,057.72 898.35 888.35 517.59 421.58 367.42 342.05 Current Investments 18.38 5.05 4.70 8.54 121.06 315.36 4.57 50.85 27.69 65.99 Inventories 987.53 986.83 816.07 870.63 668.22 428.31 477.92 328.98 307.11 269.18 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 19.53 39.42 27.23 18.06 35.06 27.47 4.99 19.16 18.37 2.92 Other Current Assets 214.33 15.48 25.08 24.74 74.00 117.21 30.10 22.59 14.25 3.96 Short Term Loans & Adv. 201.02 179.01 161.70 135.75 57.82 114.51 28.22 19.41 12.06 1.88 Net Current Assets 43.73 57.70 142.58 284.45 502.28 618.74 196.83 210.14 173.02 128.58 Total Assets 2,704.00 2,351.36 2,763.27 2,689.46 2,060.86 1,607.69 1,207.64 620.01 540.70 482.85

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 500.54 349.40 385.89 176.52 -11.25 149.29 86.30 76.34 57.71 68.72 PBT 154.78 43.96 -130.50 -13.01 10.40 -9.66 69.53 99.81 112.91 66.82 Adjustment 380.48 357.23 347.41 293.21 188.66 144.28 150.04 37.27 22.58 19.22 Changes in Working Capital -13.46 -50.37 171.57 -85.49 -198.50 18.16 -109.14 -27.52 -39.66 6.93 Cash after chg. in Working capital 521.80 350.82 388.48 194.71 0.56 152.77 110.44 109.56 95.82 92.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -21.26 -1.42 -2.59 -18.19 -11.81 -3.48 -24.14 -33.21 -38.11 -24.25 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -173.98 -122.29 -117.74 -158.58 123.67 -418.76 0.51 -73.37 -8.43 -72.77 Net Fixed Assets -611.42 392.92 -169.37 -396.62 -542.23 -60.61 -528.41 -45.12 -52.39 39.62 Net Investments -13.33 -0.35 3.84 116.30 194.14 -311.09 52.78 -26.64 37.81 -39.47 Others 450.77 -514.86 47.79 121.74 471.76 -47.06 476.14 -1.61 6.15 -72.92 Cash from Financing Activity -346.45 -214.92 -258.98 -32.92 -104.47 286.88 -94.32 -4.39 -38.40 4.88 Net Cash Inflow / Outflow -19.89 12.19 9.17 -14.98 7.95 17.42 -7.51 -1.42 10.87 0.82 Opening Cash & Equivalents 39.42 27.23 18.06 33.04 22.23 4.81 12.32 13.74 2.86 2.04 Closing Cash & Equivalent 19.53 39.42 27.23 18.06 30.18 22.23 4.81 12.32 13.74 2.86

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 117.09 99.52 93.66 422.99 424.83 415.30 249.60 223.68 191.09 148.96 ROA 4.91% 1.79% -3.55% -0.33% 0.63% -0.44% 5.40% 10.62% 15.18% 9.48% ROE 14.43% 5.99% -12.27% -0.94% 1.40% -0.98% 11.49% 16.40% 25.27% 17.57% ROCE 23.56% 20.64% 2.13% 12.08% 11.03% 8.26% 29.74% 27.81% 36.07% 26.12% Fixed Asset Turnover 2.06 1.88 1.56 1.64 1.53 1.36 3.36 6.92 7.64 6.50 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 95.07 101.08 110.31 113.59 120.11 153.78 88.60 80.97 86.04 86.28 Payable days 73.70 98.26 112.19 89.00 80.66 97.98 38.41 46.05 55.74 50.02 Cash Conversion Cycle 21.37 2.82 -1.88 24.58 39.44 55.80 50.19 34.92 30.30 36.26 Total Debt/Equity 0.11 0.19 0.15 0.18 0.00 0.00 0.00 0.00 0.00 0.13 Interest Cover 2.89 1.31 0.13 0.90 1.13 0.85 2.16 18.99 21.70 10.87

Top Investors:

amansa holdings private limited

sbi multi asset allocation fund

bandhan flexi cap fund

kotak small cap fund

franklin india aggressive hybrid fund

motilal oswal nifty microcap 250 index fund

canara robeco mutual fund a/c canara robeco small

icici prudential elss tax saver fund

invesco india contra fund

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback