Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vadilal Enterprises Ltd

VADILENT
BSE
9,930.00
0.05%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vadilal Enterprises Ltd

VADILENT
BSE
9,930.00
0.05%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
857Cr
Close
Close Price
9,930.00
Industry
Industry
FMCG - Dairy Products
PE
Price To Earnings
144.94
PS
Price To Sales
0.75
Revenue
Revenue
1,150Cr
Rev Gr TTM
Revenue Growth TTM
6.09%
PAT Gr TTM
PAT Growth TTM
2.25%
Peer Comparison
How does VADILENT stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VADILENT
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
190435244132188513246136224517264145
Growth YoY
Revenue Growth YoY%
17.64.513.919.6-0.718.00.83.318.80.77.56.3
Expenses
ExpensesCr
199418236134196471238155232484244161
Operating Profit
Operating ProfitCr
-9168-2-8428-19-83220-16
OPM
OPM%
-4.83.83.1-1.6-4.18.33.5-14.0-3.56.37.6-11.0
Other Income
Other IncomeCr
111901212111
Interest Expense
Interest ExpenseCr
011111121222
Depreciation
DepreciationCr
333334444555
PBT
PBTCr
-111453-12395-24-122714-22
Tax
TaxCr
-2411-3101-6-374-5
PAT
PATCr
-81042-9294-18-92011-16
Growth YoY
PAT Growth YoY%
-93.0-32.8228.940.5-4.9176.28.8-924.8-0.6-30.6179.112.0
NPM
NPM%
-4.42.41.41.7-4.65.71.6-13.4-3.93.94.0-11.1
EPS
EPS
-96.4121.540.825.7-101.0335.844.4-212.3-101.5233.0123.9-186.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
4184885185465735923405489309991,1191,150
Growth
Revenue Growth%
14.216.76.15.45.03.2-42.561.069.97.412.02.7
Expenses
ExpensesCr
4124815085365605783255359219851,0951,121
Operating Profit
Operating ProfitCr
681010131416129142428
OPM
OPM%
1.51.51.91.92.32.44.62.31.01.42.12.5
Other Income
Other IncomeCr
12233345121266
Interest Expense
Interest ExpenseCr
112343521467
Depreciation
DepreciationCr
689111214131211121619
PBT
PBTCr
0000001391088
Tax
TaxCr
000000012322
PAT
PATCr
00000-1126866
Growth
PAT Growth%
101.02,003.323.7-5.2-39.9-1,030.3203.1157.4180.421.9-23.73.1
NPM
NPM%
0.00.00.00.00.0-0.10.30.40.70.80.50.5
EPS
EPS
0.11.51.81.71.0-9.69.925.571.387.166.468.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
111111111111
Reserves
ReservesCr
3333323410172151
Current Liabilities
Current LiabilitiesCr
10211096129137144137141174194226227
Non Current Liabilities
Non Current LiabilitiesCr
126101410345183239
Total Liabilities
Total LiabilitiesCr
108116106143155157144151191231281319
Current Assets
Current AssetsCr
3238306058596279108117136164
Non Current Assets
Non Current AssetsCr
767776849798827283114145155
Total Assets
Total AssetsCr
108116106143155157144151191231281319

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1528-4171422152471732
Investing Cash Flow
Investing Cash FlowCr
-12-17-8-15-23-161-10-3-35-39
Financing Cash Flow
Financing Cash FlowCr
-3-5915-7-16-9-21713
Net Cash Flow
Net Cash FlowCr
05-33-4-1052-15
Free Cash Flow
Free Cash FlowCr
110-3191424182791934
CFO To PAT
CFO To PAT%
2,43,216.722,114.1-2,517.211,473.415,221.6-2,695.41,728.21,109.7115.8230.8560.2
CFO To EBITDA
CFO To EBITDA%
228.6372.1-40.6165.9104.6160.394.9197.879.5122.6134.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
224855907888156147310327867
Price To Earnings
Price To Earnings
0.0433.5354.9610.5876.20.0183.567.150.243.6151.3
Price To Sales
Price To Sales
0.10.10.10.10.10.10.40.20.30.30.7
Price To Book
Price To Book
5.512.314.122.720.232.643.727.928.018.138.9
EV To EBITDA
EV To EBITDA
4.46.06.89.77.57.710.811.834.324.737.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
15.317.118.321.623.825.530.523.520.322.323.1
OPM
OPM%
1.51.51.91.92.32.44.62.31.01.42.1
NPM
NPM%
0.00.00.00.00.0-0.10.30.40.70.80.5
ROCE
ROCE%
10.820.011.914.015.211.337.545.954.229.219.7
ROE
ROE%
0.13.24.03.72.3-30.623.841.655.741.625.7
ROA
ROA%
0.00.10.10.10.1-0.50.61.53.23.32.0
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** |