Nifty

:

24056.00

Sensex

:

77100.47

34.35 (0.14%)
109.25 (0.14%)

Login

Nifty
Sensex

:
:

24056.00
77100.47

34.35 (0.14%)
109.25 (0.14%)

V-Mart Retail Ltd.

Apparel Retailing

Rating :

55/99

BSE: 534976 | NSE: VMART

Watchlist

NSE BSE

762.10

25-Jun-2026

Open
High
Low
Previous Close

778.1
782.15
750.95
778.05

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

96632
74200479.1
890.75
457.9

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,082.24
49.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,162.72
0.13%
6.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.93
24.78
9.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.57
23.25
6.79

PAT CAGR (%)

10 Years
5 Years
3 Years

5.18
-
-

P:E (Median)

8 Years
5 Years
3 Years

46.93
-
-

P:BV (Average)

8 Years
5 Years
3 Years

7.35
7.08
6.94

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.98
22.22
18.00

Earnings Forecasts:

(Updated: 23-06-2026)

Description 2026 2027 2028 2029
Adj EPS 14 20.45 27 28.78
P/E Ratio 54.44 37.27 28.23 26.48
Revenue 3744.83 4474.3 5204.5 5867.34
EBITDA 502.61 608.65 762.6 838.3
Net Income 109.99 162.65 201.1 246.53
ROA 3.96 9.5 10.3 -
P/B Ratio 6.47 5.47 4.63 4.17
ROE 12.63 15.75 16.7 18.19
FCFF 283.38 83.1 154.1 496.7
FCFF Yield - - - -
Net Debt 10.56 -52.76 -195.42 -86.3
BVPS 117.86 139.4 164.6 182.54

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 Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
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 1,001.73 809.25 Net Sales Growth 16.46% 16.81% 13.01% 47.93% 54.93% -35.29% 15.92% 17.29% 22.03% 23.78% Cost Of Goods Sold 2,486.23 2,129.72 1,825.09 1,597.10 1,091.11 723.57 1,126.26 970.29 830.26 702.77 571.20 Gross Profit 1,303.13 1,124.14 960.51 867.74 575.06 351.89 535.76 463.46 392.10 298.96 238.05 GP Margin 34.39% 34.55% 34.48% 35.20% 34.51% 32.72% 32.24% 32.33% 32.08% 29.84% 29.42% Total Expenditure 3,275.90 2,869.74 2,564.70 2,188.27 1,457.05 940.42 1,443.25 1,296.88 1,085.68 913.72 744.97 Power & Fuel Cost - 116.33 107.47 90.08 58.27 35.26 48.78 42.24 33.70 26.71 22.76 % Of Sales - 3.58% 3.86% 3.65% 3.50% 3.28% 2.93% 2.95% 2.76% 2.67% 2.81% Employee Cost - 363.38 287.07 255.51 179.60 116.88 153.63 125.73 98.39 78.28 61.67 % Of Sales - 11.17% 10.31% 10.37% 10.78% 10.87% 9.24% 8.77% 8.05% 7.81% 7.62% Manufacturing Exp. - 61.10 62.48 51.79 35.88 21.65 30.02 23.80 17.39 15.83 12.13 % Of Sales - 1.88% 2.24% 2.10% 2.15% 2.01% 1.81% 1.66% 1.42% 1.58% 1.50% General & Admin Exp. - 72.19 76.18 79.12 41.19 16.23 42.31 95.24 74.65 62.92 54.49 % Of Sales - 2.22% 2.73% 3.21% 2.47% 1.51% 2.55% 6.64% 6.11% 6.28% 6.73% Selling & Distn. Exp. - 117.17 195.36 107.67 43.17 20.10 36.46 35.66 27.67 24.63 20.95 % Of Sales - 3.60% 7.01% 4.37% 2.59% 1.87% 2.19% 2.49% 2.26% 2.46% 2.59% Miscellaneous Exp. - 9.85 11.05 7.00 7.83 6.74 5.80 3.92 3.61 2.59 20.95 % Of Sales - 0.30% 0.40% 0.28% 0.47% 0.63% 0.35% 0.27% 0.30% 0.26% 0.22% EBITDA 513.46 384.12 220.90 276.57 209.13 135.04 218.77 136.86 136.69 88.01 64.28 EBITDA Margin 13.55% 11.81% 7.93% 11.22% 12.55% 12.56% 13.16% 9.55% 11.18% 8.79% 7.94% Other Income 15.04 12.12 20.95 14.97 13.96 21.04 4.48 5.92 4.14 4.14 1.17 Interest 75.48 143.47 150.22 124.57 81.99 62.78 59.80 5.55 5.43 6.77 5.50 Depreciation 297.05 232.99 222.13 179.98 130.70 102.97 93.92 27.63 22.93 18.55 19.09 PBT 154.78 19.78 -130.50 -13.01 10.40 -9.66 69.53 109.61 112.47 66.82 40.88 Tax 30.78 -1.81 -33.74 -5.16 -1.24 -3.46 20.18 38.18 34.76 22.92 14.68 Tax Rate 19.89% -4.12% 25.85% 39.66% -11.92% 35.82% 29.02% 38.25% 30.91% 34.30% 34.69% PAT 124.00 45.77 -96.76 -7.85 11.64 -6.20 49.35 61.63 77.70 43.90 27.63 PAT before Minority Interest 124.00 45.77 -96.76 -7.85 11.64 -6.20 49.35 61.63 77.70 43.90 27.63 Minority Interest 0.00 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% 3.41% PAT Growth 170.92% - - - - - -19.93% -20.68% 76.99% 58.89% EPS 15.60 5.76 -12.17 -0.99 1.46 -0.78 6.21 7.75 9.77 5.52 3.48

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 810.18 746.99 849.00 849.62 825.23 458.93 409.27 347.44 270.04 230.72 Share Capital 19.80 19.78 19.77 19.75 19.71 18.16 18.13 18.10 18.07 18.07 Total Reserves 768.37 721.28 816.48 819.26 798.68 435.01 387.40 327.73 251.08 212.52 Non-Current Liabilities 373.09 1,124.08 1,067.19 815.17 512.86 427.95 -0.70 -1.14 -0.66 6.29 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.32 0.60 0.00 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 17.00 12.60 12.53 10.86 7.34 6.12 5.11 3.57 2.92 2.13 Current Liabilities 1,168.09 892.20 773.27 396.06 269.61 320.76 211.44 194.41 213.47 206.15 Trade Payables 761.98 633.66 488.33 290.57 191.68 196.79 148.26 166.78 159.90 95.65 Other Current Liabilities 248.96 141.86 129.15 89.75 56.18 110.70 51.35 24.62 13.57 13.34 Short Term Borrowings 148.96 110.00 147.83 0.00 0.00 1.05 0.00 0.00 34.87 26.91 Short Term Provisions 8.19 6.68 7.96 15.74 21.75 12.22 11.83 3.00 5.13 70.25 Total Liabilities 2,351.36 2,763.27 2,689.46 2,060.85 1,607.70 1,207.64 620.01 540.71 482.85 443.16 Net Block 1,038.52 1,660.74 1,445.46 1,110.97 696.54 667.04 165.49 144.75 117.30 110.30 Gross Block 1,533.59 1,926.98 1,652.21 1,358.45 820.41 759.52 229.57 184.95 134.91 173.34 Accumulated Depreciation 495.07 266.24 206.75 247.48 123.87 92.47 64.07 40.20 17.61 63.04 Non Current Assets 1,125.57 1,728.49 1,631.74 1,162.51 719.34 690.05 198.43 173.28 140.80 142.61 Capital Work in Progress 4.31 3.84 109.24 6.38 2.19 2.47 4.01 3.51 1.16 2.35 Non Current Investment 0.00 0.00 0.00 3.78 3.62 3.32 9.82 6.34 5.85 13.03 Long Term Loans & Adv. 54.52 34.55 54.79 41.16 15.29 15.50 12.90 14.66 13.36 16.84 Other Non Current Assets 28.22 29.36 22.25 0.22 1.70 1.72 6.20 4.02 3.12 0.10 Current Assets 1,225.79 1,034.78 1,057.72 898.35 888.35 517.59 421.58 367.42 342.05 300.55 Current Investments 5.05 4.70 8.54 121.06 315.36 4.57 50.85 27.69 65.99 19.34 Inventories 986.83 816.07 870.63 668.22 428.31 477.92 328.98 307.11 269.18 204.43 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 39.42 27.23 18.06 35.06 27.47 4.99 19.16 18.37 2.92 4.28 Other Current Assets 194.49 25.08 24.74 16.18 117.21 30.10 22.59 14.25 3.96 72.51 Short Term Loans & Adv. 179.01 161.70 135.75 57.82 114.51 28.22 19.41 12.06 1.88 71.78 Net Current Assets 57.70 142.58 284.45 502.28 618.74 196.83 210.14 173.02 128.58 94.40 Total Assets 2,351.36 2,763.27 2,689.46 2,060.86 1,607.69 1,207.64 620.01 540.70 482.85 443.16

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 349.40 385.89 176.52 -11.25 149.29 86.30 76.34 57.71 68.72 46.13 PBT 43.96 -130.50 -13.01 10.40 -9.66 69.53 99.81 112.91 66.82 42.31 Adjustment 357.23 347.41 293.21 188.66 144.28 150.04 37.27 22.58 19.22 39.44 Changes in Working Capital -50.37 171.57 -85.49 -198.50 18.16 -109.14 -27.52 -39.66 6.93 -20.72 Cash after chg. in Working capital 350.82 388.48 194.71 0.56 152.77 110.44 109.56 95.82 92.97 61.04 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.42 -2.59 -18.19 -11.81 -3.48 -24.14 -33.21 -38.11 -24.25 -14.90 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 -122.29 -117.74 -158.58 123.67 -418.76 0.51 -73.37 -8.43 -72.77 -37.17 Net Fixed Assets 392.92 -169.37 -396.62 -542.23 -60.61 -528.41 -45.12 -52.39 39.62 -32.86 Net Investments -0.35 3.84 116.30 194.14 -311.09 52.78 -26.64 37.81 -39.47 -10.57 Others -514.86 47.79 121.74 471.76 -47.06 476.14 -1.61 6.15 -72.92 6.26 Cash from Financing Activity -214.92 -258.98 -32.92 -104.47 286.88 -94.32 -4.39 -38.40 4.88 -9.56 Net Cash Inflow / Outflow 12.19 9.17 -14.98 7.95 17.42 -7.51 -1.42 10.87 0.82 -0.59 Opening Cash & Equivalents 27.23 18.06 33.04 22.23 4.81 12.32 13.74 2.86 2.04 2.63 Closing Cash & Equivalent 39.42 27.23 18.06 30.18 22.23 4.81 12.32 13.74 2.86 2.04

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 99.52 93.66 422.99 424.83 415.30 249.60 223.68 191.09 148.96 127.63 ROA 1.79% -3.55% -0.33% 0.63% -0.44% 5.40% 10.62% 15.18% 9.48% 7.02% ROE 5.99% -12.27% -0.94% 1.40% -0.98% 11.49% 16.40% 25.27% 17.57% 12.69% ROCE 20.64% 2.13% 12.08% 11.03% 8.26% 29.74% 27.81% 36.07% 26.12% 19.39% Fixed Asset Turnover 1.88 1.56 1.64 1.53 1.36 3.36 6.92 7.64 6.50 5.13 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 101.08 110.31 113.59 120.11 153.78 88.60 80.97 86.04 86.28 87.42 Payable days 119.60 112.19 89.00 80.66 97.98 38.41 46.05 55.74 50.02 42.69 Cash Conversion Cycle -18.52 -1.88 24.58 39.44 55.80 50.19 34.92 30.30 36.26 44.73 Total Debt/Equity 0.19 0.15 0.18 0.00 0.00 0.00 0.00 0.00 0.13 0.12 Interest Cover 1.31 0.13 0.90 1.13 0.85 2.16 18.99 21.70 10.87 8.70

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