V-Mart Retail, 534976, VMART Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,152.77
45.57
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,233.25
0.13%
6.40

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

45.81
36.91
-

P:BV (Average)

8 Years
5 Years
3 Years

7.32
6.99
7.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.28
20.62
17.57

Earnings Forecasts:

(Updated: 21-09-2026)

Description 2026 2027 2028 2029
Adj EPS 14 20.9 27.2 34.2
P/E Ratio 56.19 37.64 28.92 23.00
Revenue 3744.83 4509.1 5208.5 6078.9
EBITDA 502.61 608.15 729.7 883.41
Net Income 109.99 159.45 214.1 275.33
ROA 3.96 9.5 10.3 -
P/B Ratio 6.67 5.59 4.69 3.98
ROE 12.63 16.1 17.65 19.01
FCFF 283.38 83.1 154.1 505.67
FCFF Yield - - - -
Net Debt 10.56 -131.47 -301.58 -644.03
BVPS 117.86 140.65 167.8 197.86

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 1,088.81 885.22 23.00% 970.89 780.08 24.46% 1,126.38 1,026.73 9.71% 806.87 660.97 22.07%
Expenses 928.17 759.05 22.28% 864.61 711.94 21.44% 916.88 855.36 7.19% 735.36 622.35 18.16%
EBITDA 160.64 126.17 27.32% 106.28 68.14 55.97% 209.50 171.37 22.25% 71.51 38.62 85.16%
EBIDTM 14.75% 14.25% 10.95% 8.73% 18.60% 16.69% 8.86% 5.84%
Other Income 2.65 2.93 -9.56% 4.72 2.33 102.58% 3.96 3.38 17.16% 3.43 1.77 93.79%
Interest 19.82 18.24 8.66% 19.24 17.40 10.57% 20.55 42.43 -51.57% 17.45 39.14 -55.42%
Depreciation 83.95 67.92 23.60% 80.14 54.36 47.42% 77.89 62.58 24.46% 71.10 59.24 20.02%
PBT 59.52 42.94 38.61% 12.54 22.89 -45.22% 112.91 69.74 61.90% -13.61 -57.99 -
Tax 12.31 9.34 31.80% 1.26 4.38 -71.23% 24.92 -1.89 - -4.74 -1.48 -
PAT 47.21 33.60 40.51% 11.28 18.51 -39.06% 87.99 71.63 22.84% -8.87 -56.51 -
PATM 4.34% 3.80% 1.16% 2.37% 7.81% 6.98% -1.10% -8.55%
EPS 5.94 4.23 40.43% 1.42 2.33 -39.06% 11.07 9.01 22.86% -1.12 -7.11 -

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

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 3,992.95 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 19.09% 16.46% 16.81% 13.01% 47.93% 54.93% -35.29% 15.92% 17.29% 22.03% Cost Of Goods Sold 2,627.02 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 1,365.93 1,303.13 1,124.14 960.51 867.74 575.06 351.89 535.76 463.46 392.10 298.96 GP Margin 34.21% 34.39% 34.55% 34.48% 35.20% 34.51% 32.72% 32.24% 32.33% 32.08% 29.84% Total Expenditure 3,445.02 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 547.93 519.96 384.12 220.90 276.57 209.13 135.04 218.77 136.86 136.69 88.01 EBITDA Margin 13.72% 13.72% 11.81% 7.93% 11.22% 12.55% 12.56% 13.16% 9.55% 11.18% 8.79% Other Income 14.76 15.04 12.12 20.95 14.97 13.96 21.04 4.48 5.92 4.14 4.14 Interest 77.06 81.98 143.47 150.22 124.57 81.99 62.78 59.80 5.55 5.43 6.77 Depreciation 313.08 297.05 232.99 222.13 179.98 130.70 102.97 93.92 27.63 22.93 18.55 PBT 171.36 155.97 19.78 -130.50 -13.01 10.40 -9.66 69.53 109.61 112.47 66.82 Tax 33.75 30.78 -1.81 -33.74 -5.16 -1.24 -3.46 20.18 38.18 34.76 22.92 Tax Rate 19.70% 19.89% -4.12% 25.85% 39.66% -11.92% 35.82% 29.02% 38.25% 30.91% 34.30% PAT 137.61 124.00 45.77 -96.76 -7.85 11.64 -6.20 49.35 61.63 77.70 43.90 PAT before Minority Interest 137.61 124.00 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 0.00 PAT Margin 3.45% 3.27% 1.41% -3.47% -0.32% 0.70% -0.58% 2.97% 4.30% 6.36% 4.38% PAT Growth 104.69% 170.92% - - - - - -19.93% -20.68% 76.99% EPS 17.31 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

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

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

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

templeton india value fund

motilal oswal nifty microcap 250 index fund

canara robeco mutual fund a/c canara robeco conser

icici prudential retirement fund-hybrid aggressive

invesco india contra fund

edelweiss trusteeship co ltd ac- edelweiss mf ac-e

Annual Reports:

News Update:

V-Mart Retail inaugurates 600th store in Patna
12th Aug 2026, 12:28 PM

The company's prudent expansion model continues to demonstrate strong momentum in FY27
Read More
V-Mart Retail - Quarterly Results
25th Jul 2026, 00:00 AM

Read More

V-Mart Retail Ltd.

Apparel Retailing

BSE: 534976 | NSE: VMART

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

V-Mart Retail Ltd.

Apparel Retailing

BSE: 534976 | NSE: VMART

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: