Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹75Cr
Rev Gr TTM
Revenue Growth TTM
149.96%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VIVIDM
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% | -86.5 | 168.9 | 4,272.7 | -85.1 | 112.5 | 85.5 | -93.1 | 293.8 | -9.8 | -82.2 | 315.1 | 1,501.1 |
| 2 | 5 | 5 | 6 | 1 | 9 | 0 | 2 | 4 | 0 | 0 | 22 |
Operating Profit Operating ProfitCr |
| -27.5 | -5.3 | 3.5 | -1,122.9 | 60.0 | 2.5 | 151.5 | 4.2 | -85.7 | 82.3 | 101.5 | 26.5 |
Other Income Other IncomeCr | 4 | 1 | 2 | 7 | 9 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3 | 0 | 2 | 2 | 11 | 1 | 0 | 1 | 0 | 1 | 1 | 8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | -30.1 | -6.8 | 539.1 | 30.8 | 195.4 | -2.4 | -83.0 | -53.6 | -99.3 | 202.5 | 264.0 | 1,010.8 |
| 272.5 | 8.0 | 30.6 | 291.7 | 378.8 | 4.2 | 75.8 | 34.4 | 3.0 | 71.6 | 66.4 | 23.9 |
| 0.3 | 0.0 | 0.1 | 0.1 | 1.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.9 | 7.2 |
| 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 |
|---|
|
| 9.3 | -24.2 | 34.2 | 28,906.4 | -1.4 | 165.3 | -43.4 | 5.3 | -75.3 | 120.3 | 40.9 | 159.8 |
| 0 | 0 | 0 | 12 | 14 | 30 | 17 | 18 | 5 | 13 | 15 | 27 |
Operating Profit Operating ProfitCr |
| 0.4 | 0.4 | 0.6 | -3.8 | -26.1 | 0.0 | 0.3 | 0.5 | -9.3 | -37.4 | -10.5 | 24.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 0 | 0 | 4 | 5 | 5 | 19 | 3 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | -3 | 0 | 4 | 5 | 4 | 15 | 2 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 1 |
|
| -39.7 | -23.2 | 84.0 | 3,51,034.7 | -554.1 | 98.7 | 8,868.5 | 30.9 | -7.5 | 199.3 | -89.4 | 583.4 |
| 0.3 | 0.3 | 0.5 | 5.8 | -26.9 | -0.1 | 21.1 | 26.2 | 98.2 | 133.4 | 10.0 | 26.4 |
| 0.0 | 0.0 | 0.0 | 2.4 | -0.3 | 0.0 | 0.4 | 0.5 | 0.4 | 1.3 | 0.1 | 8.2 |
| 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 | 0 | 0 | 0 | 3 | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 |
| 0 | 0 | 0 | 4 | 9 | 9 | 10 | 15 | 20 | 42 | 44 | 46 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 0 | 3 | 3 | 9 | 0 | 1 | 4 | 7 | 4 | 8 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 0 | 0 | 8 | 20 | 25 | 20 | 26 | 33 | 60 | 59 | 65 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | -2 | -7 | 2 | -1 | -7 | -13 | -21 | -6 |
Investing Cash Flow Investing Cash FlowCr | 0 | -3 | -11 | 0 | 2 | 6 | 10 | 9 | 8 |
Financing Cash Flow Financing Cash FlowCr | 0 | 6 | 12 | -2 | 0 | 1 | 3 | 12 | -2 |
|
Free Cash Flow Free Cash FlowCr | 0 | -3 | -7 | 2 | -1 | -6 | -12 | -21 | -6 |
| 429.4 | -339.1 | 230.8 | -3,827.4 | -40.0 | -147.0 | -294.1 | -163.9 | -454.4 |
CFO To EBITDA CFO To EBITDA% | 355.1 | 520.7 | 237.9 | 22,524.4 | -2,885.0 | -7,487.9 | 3,120.1 | 584.9 | 435.1 |
| 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 | 0 | 0 | 0 | 0 | 16 | 11 | 17 | 28 | 29 | 82 | 69 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.7 | 6.0 | 6.6 | 6.3 | 5.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.4 | 1.0 | 1.6 | 6.5 | 8.4 | 5.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.7 | 0.8 | 1.1 | 1.0 | 1.9 | 0.2 |
| 154.7 | 213.2 | 110.9 | -1.2 | -6.8 | 1,570.1 | 336.2 | 314.3 | -78.0 | -23.8 | -49.4 |
Profitability Ratios Profitability Ratios |
| 71.3 | 72.5 | 57.6 | -2.4 | 0.1 | 2.0 | 1.2 | 1.6 | -2.7 | -25.8 | -7.4 |
| 0.4 | 0.4 | 0.6 | -3.8 | -26.1 | 0.0 | 0.3 | 0.5 | -9.3 | -37.4 | -10.5 |
| 0.3 | 0.3 | 0.5 | 5.8 | -26.9 | -0.1 | 21.1 | 26.2 | 98.2 | 133.4 | 10.0 |
| 0.1 | 0.1 | 0.2 | 11.3 | -14.4 | -0.2 | 17.7 | 20.1 | 13.6 | 26.3 | 2.8 |
| 0.2 | 0.1 | 0.2 | 10.3 | -18.0 | -0.2 | 17.5 | 18.6 | 14.7 | 24.8 | 2.6 |
| 0.1 | 0.0 | 0.1 | 7.2 | -14.1 | -0.2 | 17.4 | 17.7 | 12.9 | 21.6 | 2.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Vivid Mercantile Limited is an Indian listed entity currently undergoing a transformative strategic pivot. Originally established as a specialized printing and graphic design firm, the company has evolved into a diversified mercantile enterprise. It is presently transitioning its core focus toward high-value real estate development and national-scale commodity trading.
---
### **Corporate Evolution & Structural History**
The company has undergone several structural transformations and name changes to align its corporate identity with its shifting operational focus:
| Date | Entity Name | Nature of Change |
| :--- | :--- | :--- |
| **March 1994** | **Vivid Offset Printers Private Limited** | Incorporation (Focus: Graphic Designing) |
| **January 2018** | **Veeram Infra Engineering Private Limited** | Name Change |
| **January 2018** | **Veeram Infra Engineering Limited** | Conversion to Public Limited Company |
| **April 2019** | **Vivid Mercantile Limited** | Current Name Adoption |
---
### **Strategic Pivot: The Real Estate & National Trading Roadmap**
The company is executing a fundamental shift in its business model, moving away from regional trading toward a high-growth real estate and diversified mercantile strategy. This "bigger vision," developed by promoters over the last **4-5 years**, is codified in recent amendments to the **Memorandum of Association (MOA)**.
* **Real Estate Dominance (70% Revenue Target):** The company has set a target to derive the majority of its revenue from real estate. This includes land identification, acquisition, infrastructure development, and residential property sales.
* **Anchor Project:** The company has initiated a **Land Development and Plotting Project** at Village Zemp, Taluka Sanand, District Ahmedabad, Gujarat.
* **Diversified Trading & Innovation (30% Revenue Target):** The remaining revenue will be generated through an ancillary trading vertical.
* **Geographic Expansion:** Transitioning from a **Gujarat-centric** model to a **pan-India** distribution network.
* **Product Innovation:** Building a specialized team to expand the product portfolio and participate in national trade fairs to acquire new leads.
---
### **Current Business Segments & Operations**
While the company transitions toward real estate, it maintains active operations in several high-value and legacy sectors:
* **Gold & Jewellery:** As of **FY 2024-25**, the primary operational focus remains the trading of **Gold, Diamonds, and Jewellery Ornaments**.
* **General Mercantile Trading:** A flexible model that capitalizes on seasonal demand for:
* **Pulses**
* **Garments**
* **Metals**
* **Legacy Printing Services:** Utilizing multi-color and single-color offset technology for commercial products including **Calendars, Catalogs, Brochures, Posters, Annual Reports, and Manuals**.
---
### **Financial Performance Analysis**
The financial year ended **March 31, 2025**, was characterized by strong top-line growth but significant bottom-line compression due to a reduction in non-operational income.
#### **Comparative Financial Summary (Standalone)**
*(All figures in **Rs. Lakhs** unless otherwise stated)*
| Particulars | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **1,370.99** | **973.04** | **939.43** |
| **Other Income** | **304.27** | **1,859.72** | - |
| **Total Income** | **1,675.26** | **2,832.76** | **939.43** |
| **Total Expenses** | **1,515.82** | **1,339.01** | **490.24** |
| **Profit Before Tax (PBT)** | **159.44** | **1,493.75** | **449.19** |
| **Profit After Tax (PAT)** | **137.70** | **1,297.80** | **433.69** |
| **Basic & Diluted EPS (Rs.)** | **1.37** | **12.94** | **4.33** |
| **Total Comprehensive Income** | **1,119.67** | **2,279.76** | - |
#### **Key Financial Observations**
* **Revenue Growth:** Operations grew by **40.9%** year-on-year, reaching **Rs. 1,370.99 Lakhs**.
* **Profitability Compression:** **PAT** declined by **89.4%** compared to the previous year. This was primarily driven by the sharp drop in **Other Income** (from **Rs. 1,859.72 Lakhs** to **Rs. 304.27 Lakhs**).
* **Cost Structure:** **Cost of materials consumed** is the primary expense at **Rs. 1,508.65 Lakhs**. **Employee Benefit Expenses** rose by **76%** to **Rs. 27.21 Lakhs**, reflecting the recruitment of specialized talent for the new business verticals.
* **Solvency:** The company maintains a low-debt profile with negligible **Finance Costs** of **Rs. 0.05 Lakhs**. Auditors confirm the company can meet liabilities falling due within **one year** (as of September 2025).
---
### **Capital Restructuring & Fund Raising**
To fund the entry into the capital-intensive real estate sector, the company has undergone significant restructuring:
* **Stock Split (Nov 2024):** Sub-division of Equity Shares from a Face Value of **Rs. 10/-** to **Re. 1/-** each to improve liquidity.
* **Authorised Capital Increase (Feb 2026):** Increased from **Rs. 10.03 Crore** to **Rs. 15.25 Crore** (representing **15.25 Crore** shares).
* **Rights Issue (Mar 2026):** The Board approved a **Draft Letter of Offer** for a Rights Issue to raise fresh equity capital for expansion.
* **Dividend Policy:** The Board has **not recommended a dividend** for FY 2024-25, opting to retain earnings for business transition.
---
### **Governance & Compliance Framework**
* **Board Composition:** **6 Directors** (**2 Executive**, **4 Non-Executive**, including **3 Independent Directors**).
* **Subsidiaries:** The company has **no subsidiaries, joint ventures, or associate companies** as of **September 2024**.
* **Auditor Transition:** Following the resignation of **M/s. Bhagat & Co.** in **March 2024** (due to ICAI Peer Review expiry), the company appointed **M/s. AKGVG & Associates** as Statutory Auditors in **February 2025**.
* **Secretarial Audit:** **M/s Neelam Somani & Associates** are appointed for the period **FY 2025-26 to FY 2029-30**.
---
### **Risk Profile & Mitigation Strategies**
Management utilizes a structured framework to address the risks inherent in its sector transition:
| Risk Category | Description | Mitigation Strategy |
| :--- | :--- | :--- |
| **Sector Transition** | Shifting primary revenue to Real Estate requires high capital and regulatory navigation. | Addressed via the **2026 Rights Issue** and formal **MOA amendments**. |
| **Concentration Risk** | Historical dependence on the Gujarat market. | Active expansion into a **pan-India distribution network**. |
| **Human Capital** | Risk of losing key talent in a competitive market. | Implementation of structured HR policies and **competitive compensation** packages. |
| **Market Volatility** | Exposure to **foreign exchange** and **raw material price** fluctuations. | Continuous monitoring of overseas exposures and market trends. |
| **Legal/Statutory** | Risks of multi-jurisdictional compliance. | Quarterly reporting by the **Company Secretary** and use of **independent legal counsel**. |