Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹857Cr
Rev Gr TTM
Revenue Growth TTM
6.09%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VADILENT
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% | 17.6 | 4.5 | 13.9 | 19.6 | -0.7 | 18.0 | 0.8 | 3.3 | 18.8 | 0.7 | 7.5 | 6.3 |
| 199 | 418 | 236 | 134 | 196 | 471 | 238 | 155 | 232 | 484 | 244 | 161 |
Operating Profit Operating ProfitCr |
| -4.8 | 3.8 | 3.1 | -1.6 | -4.1 | 8.3 | 3.5 | -14.0 | -3.5 | 6.3 | 7.6 | -11.0 |
Other Income Other IncomeCr | 1 | 1 | 1 | 9 | 0 | 1 | 2 | 1 | 2 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
| -11 | 14 | 5 | 3 | -12 | 39 | 5 | -24 | -12 | 27 | 14 | -22 |
| -2 | 4 | 1 | 1 | -3 | 10 | 1 | -6 | -3 | 7 | 4 | -5 |
|
Growth YoY PAT Growth YoY% | -93.0 | -32.8 | 228.9 | 40.5 | -4.9 | 176.2 | 8.8 | -924.8 | -0.6 | -30.6 | 179.1 | 12.0 |
| -4.4 | 2.4 | 1.4 | 1.7 | -4.6 | 5.7 | 1.6 | -13.4 | -3.9 | 3.9 | 4.0 | -11.1 |
| -96.4 | 121.5 | 40.8 | 25.7 | -101.0 | 335.8 | 44.4 | -212.3 | -101.5 | 233.0 | 123.9 | -186.9 |
| 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 |
|---|
|
| 14.2 | 16.7 | 6.1 | 5.4 | 5.0 | 3.2 | -42.5 | 61.0 | 69.9 | 7.4 | 12.0 | 2.7 |
| 412 | 481 | 508 | 536 | 560 | 578 | 325 | 535 | 921 | 985 | 1,095 | 1,121 |
Operating Profit Operating ProfitCr |
| 1.5 | 1.5 | 1.9 | 1.9 | 2.3 | 2.4 | 4.6 | 2.3 | 1.0 | 1.4 | 2.1 | 2.5 |
Other Income Other IncomeCr | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 12 | 12 | 6 | 6 |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 3 | 4 | 3 | 5 | 2 | 1 | 4 | 6 | 7 |
Depreciation DepreciationCr | 6 | 8 | 9 | 11 | 12 | 14 | 13 | 12 | 11 | 12 | 16 | 19 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 9 | 10 | 8 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 2 | 2 |
|
| 101.0 | 2,003.3 | 23.7 | -5.2 | -39.9 | -1,030.3 | 203.1 | 157.4 | 180.4 | 21.9 | -23.7 | 3.1 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.3 | 0.4 | 0.7 | 0.8 | 0.5 | 0.5 |
| 0.1 | 1.5 | 1.8 | 1.7 | 1.0 | -9.6 | 9.9 | 25.5 | 71.3 | 87.1 | 66.4 | 68.5 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 10 | 17 | 21 | 51 |
Current Liabilities Current LiabilitiesCr | 102 | 110 | 96 | 129 | 137 | 144 | 137 | 141 | 174 | 194 | 226 | 227 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 2 | 6 | 10 | 14 | 10 | 3 | 4 | 5 | 18 | 32 | 39 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 32 | 38 | 30 | 60 | 58 | 59 | 62 | 79 | 108 | 117 | 136 | 164 |
Non Current Assets Non Current AssetsCr | 76 | 77 | 76 | 84 | 97 | 98 | 82 | 72 | 83 | 114 | 145 | 155 |
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 | 15 | 28 | -4 | 17 | 14 | 22 | 15 | 24 | 7 | 17 | 32 |
Investing Cash Flow Investing Cash FlowCr | -12 | -17 | -8 | -15 | -23 | -16 | 1 | -10 | -3 | -35 | -39 |
Financing Cash Flow Financing Cash FlowCr | -3 | -5 | 9 | 1 | 5 | -7 | -16 | -9 | -2 | 17 | 13 |
|
Free Cash Flow Free Cash FlowCr | 1 | 10 | -3 | 19 | 14 | 24 | 18 | 27 | 9 | 19 | 34 |
| 2,43,216.7 | 22,114.1 | -2,517.2 | 11,473.4 | 15,221.6 | -2,695.4 | 1,728.2 | 1,109.7 | 115.8 | 230.8 | 560.2 |
CFO To EBITDA CFO To EBITDA% | 228.6 | 372.1 | -40.6 | 165.9 | 104.6 | 160.3 | 94.9 | 197.8 | 79.5 | 122.6 | 134.7 |
| 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 | 22 | 48 | 55 | 90 | 78 | 88 | 156 | 147 | 310 | 327 | 867 |
Price To Earnings Price To Earnings | 0.0 | 433.5 | 354.9 | 610.5 | 876.2 | 0.0 | 183.5 | 67.1 | 50.2 | 43.6 | 151.3 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.3 | 0.3 | 0.7 |
Price To Book Price To Book | 5.5 | 12.3 | 14.1 | 22.7 | 20.2 | 32.6 | 43.7 | 27.9 | 28.0 | 18.1 | 38.9 |
| 4.4 | 6.0 | 6.8 | 9.7 | 7.5 | 7.7 | 10.8 | 11.8 | 34.3 | 24.7 | 37.4 |
Profitability Ratios Profitability Ratios |
| 15.3 | 17.1 | 18.3 | 21.6 | 23.8 | 25.5 | 30.5 | 23.5 | 20.3 | 22.3 | 23.1 |
| 1.5 | 1.5 | 1.9 | 1.9 | 2.3 | 2.4 | 4.6 | 2.3 | 1.0 | 1.4 | 2.1 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.3 | 0.4 | 0.7 | 0.8 | 0.5 |
| 10.8 | 20.0 | 11.9 | 14.0 | 15.2 | 11.3 | 37.5 | 45.9 | 54.2 | 29.2 | 19.7 |
| 0.1 | 3.2 | 4.0 | 3.7 | 2.3 | -30.6 | 23.8 | 41.6 | 55.7 | 41.6 | 25.7 |
| 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | -0.5 | 0.6 | 1.5 | 3.2 | 3.3 | 2.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Vadilal Enterprises Limited is a prominent Indian-listed entity serving as the primary domestic marketing and distribution engine for the iconic **"Vadilal"** brand. The company operates exclusively within the **Food Segment**, managing a vast portfolio of ice creams, frozen desserts, and processed foods. As of **2025**, the company is undergoing a historic structural transformation, transitioning from a promoter-led family business to a professionalized corporate entity following a landmark settlement.
---
### **Strategic Market Positioning & Distribution Framework**
The company functions as the commercial arm for the Vadilal brand in India, maintaining a specialized relationship with **Vadilal Industries Limited (VIL)**, from whom it sources its products.
* **Geographic Mandate:** The company holds distribution rights for ice cream and dairy products across India, with the specific exclusion of **Maharashtra, Goa, Karnataka, Kerala, Andhra Pradesh, and Telangana**. For the **Processed Food** category, the company maintains a **Pan-India** presence.
* **Brand Ownership Transition:** Currently, the **"Vadilal"** trademark is held by **Vadilal International Pvt. Ltd.** and used under a non-exclusive license. However, as of **March 2025**, a strategic initiative is underway to house brand ownership directly within the company to ensure long-term asset security.
* **Sourcing Dynamics:** Products are procured from VIL at prices determined by the manufacturer. This relationship involves periodic adjustments; for instance, the company received a debit note of **₹1.51 crore** in **FY 2023-24** (down from **₹2.70 crore** in **FY 2022-23**) due to rate differences.
* **Operational Divisions:**
* **Ice-cream Division:** Manages domestic sales, marketing, and government subsidy coordination.
* **Processed Food Division:** Oversees R&D, quality control, and production standards.
* **Refrigeration Service Division:** Manages the high-cost cold chain infrastructure and revenue expenses.
* **Forex Division:** Operates as a **Full Fledged Money Changer (FFMC)**, providing ancillary consultancy services.
---
### **Product Portfolio & Marketing Aggression**
Vadilal is currently one of the **highest marketing spenders** in the Indian ice cream industry, employing a **360° media mix** to drive per capita consumption.
* **Flagship Categories:**
* **Gourmet Ice Creams:** Premium tier targeting high-income demographics.
* **Flingo:** A flagship cone-based range emphasizing multi-layered textures.
* **Badabite:** A flagship candy-based range positioned for the "indulgence" segment.
* **Marketing Strategy:**
* **Digital & Youth Engagement:** Heavy investment in **Facebook, Instagram, LinkedIn, YouTube, Spotify, and OTT/CTV** platforms.
* **Traditional Reach:** High-visibility **TV, Print, and Outdoor (OOH)** campaigns.
* **Retail Activation:** Aggressive use of **POS/POP (Point of Sale/Point of Purchase)** materials and trade partner incentives to capture impulse buyers.
---
### **The 2025 Governance Transformation**
Following a **Memorandum of Family Settlement (MFA)** and **NCLAT** orders, the company has adopted a new governance framework to resolve long-standing disputes between the three branches of the Gandhi family: the **RRG Group**, **VRG Group**, and **DLG Group**.
**Board Composition & Professionalization:**
The Board must now consist of a minimum of **6 directors**, structured as follows:
* **3 Nominee Directors** (one from each family branch).
* **3 Independent Directors** (minimum).
* **Professional Leadership:** Operations are led by a professional **CEO** and **COO (Sales Head)** to separate ownership from day-to-day management.
**Affirmative Voting Matters:**
Unanimous consent from all three family branches is mandatory for critical "Affirmative Voting Matters," including:
* Brand-related decisions and trademark usage.
* Changes to capital structure or restructuring.
* Delisting or liquidation of the company.
---
### **Financial Performance & Growth Targets**
The company has demonstrated consistent top-line growth, though profitability has faced pressure from rising operational costs and finance charges.
**Three-Year Financial Summary:**
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **1,119.12** | **999.14** | **930.09** |
| **Total Income** | **1,125.18** | **1,010.95** | **942.13** |
| **Total Expenses** | **1,117.56** | **1,000.90** | **933.53** |
| **Finance Costs** | **6.14** | **3.50** | **1.34** |
| **Profit Before Tax (PBT)** | **7.62** | **10.05** | **8.60** |
| **Dividend Per Share** | **₹ 1.50 (15%)** | **₹ 1.50 (15%)** | **₹ 1.50 (15%)** |
**Strategic Financial Milestones:**
* **Revenue Target:** The company is aiming for **₹ 1,500 crore** in revenue by **2026**.
* **Borrowing Expansion:** Shareholders approved an increased borrowing limit of **₹ 100 crore** in **May 2024** to facilitate expansion into **Tier 2, Tier 3, and rural markets**.
* **Funding Waterfall:** Future capital must be raised in a specific priority: 1) **Internal accruals/debt**, 2) **Rights issue**, 3) **Preferential allotment** (the latter two requiring unanimous promoter consent).
---
### **Credit Profile & Liquidity Management**
In **April 2025**, **India Ratings and Research (Ind-Ra)** upgraded the company’s credit ratings, signaling improved confidence in its financial stability.
* **Credit Ratings:**
* **Term Loan / Working Capital:** **IND A-/Stable**
* **Non-Fund Based Limits:** **IND A2+**
* **Debt Structure:** Major facilities are held with **Indusind Bank Ltd** and **CSB Bank Ltd**, secured by current assets and fixed deposits. The company successfully repaid its **₹ 11.60 Crore** term loan to **Tata Capital Ltd** in FY24.
* **Liquidity Note:** While current liabilities exceeded current assets by **₹ 77.16 Crore** in FY24, **₹ 66.51 Crore** of this amount consists of customer security deposits, which are not expected to be refunded in the short term, providing a buffer for working capital.
---
### **Risk Factors & Mitigation**
#### **1. Legal & Governance Risks**
While the **May 2025** settlement resolved the primary "oppression and mismanagement" litigation (**CP 41 & 43 of 2017**), the company must maintain the delicate balance of the three-branch family arrangement. Historical allegations regarding **₹38.00 Crore** in marketing expenses and **₹0.99 Crore** in personal expenses were reviewed and found to have **no financial impact** on FY 2024-25 statements, leading to an **unmodified (clean) audit opinion**.
#### **2. Regulatory & Compliance Risks**
* **Labour Codes:** New regulations notified in **November 2025** resulted in a **₹2.90 Crore** incremental impact on gratuity and compensated absences due to revised wage definitions.
* **Dematerialization:** As of **August 2025**, the company is working toward **100% dematerialization** of promoter shares to comply with **Regulation 31(2) of LODR**.
#### **3. Financial & Actuarial Risks**
* **Interest Rate Sensitivity:** A **100 bps** change in floating rates impacts PBT by **₹0.38 Crore**.
* **Employee Benefits:** The gratuity plan is subject to **Investment Risk** (returns on LIC-managed assets) and **Interest Rate Risk** (discount rate fluctuations linked to G-Sec yields).
* **Credit Risk:** The company manages a net trade receivable book of approximately **₹47.99 Crore**, offering credit terms of **30 to 180 days** to distributors.
---
### **Key Management Personnel (Post-Restructuring)**
| Name | Designation / Role | Tenure / Effective Date |
| :--- | :--- | :--- |
| **Mr. Rajesh R. Gandhi** | Executive Director | **5 Years** (from Litigation Withdrawal) |
| **Mr. Devanshu L. Gandhi** | Executive Director | **5 Years** (from Litigation Withdrawal) |
| **Mr. Janmajay V. Gandhi** | Executive Director | **5 Years** (from Litigation Withdrawal) |
| **Mr. Kalpit R. Gandhi** | Executive Director | Effective **August 14, 2025** |
| **Ms. Mansi Vyas** | Independent Director | Effective **May 13, 2025** |
| **Mr. Rajesh K. Pandya** | Independent Director | Effective **May 26, 2025** |