Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹125Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NRVANDANA
VS
| Quarter | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 2.8 |
| 118 | 134 | 119 |
Operating Profit Operating ProfitCr |
| 7.4 | 6.9 | 8.7 |
Other Income Other IncomeCr | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 |
| 6 | 6 | 8 |
| 1 | 1 | 2 |
|
Growth YoY PAT Growth YoY% | | | 46.3 |
| 3.1 | 3.0 | 4.4 |
| 0.0 | 0.0 | 2.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 10.2 | 12.7 | 23.0 | 1.3 |
| 169 | 185 | 206 | 252 | 253 |
Operating Profit Operating ProfitCr |
| 4.4 | 5.0 | 6.3 | 7.1 | 7.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 5 | 7 | 8 | 8 | 8 |
Depreciation DepreciationCr | 0 | 1 | 1 | 0 | 0 |
| 2 | 3 | 6 | 11 | 14 |
| 1 | 1 | 1 | 3 | 3 |
|
| | -4.3 | 150.1 | 96.4 | 22.0 |
| 1.0 | 0.9 | 1.9 | 3.0 | 3.6 |
| 1.2 | 1.2 | 2.5 | 5.0 | 2.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 17 |
| 16 | 18 | 25 | 20 |
Current Liabilities Current LiabilitiesCr | 91 | 119 | 127 | 150 |
Non Current Liabilities Non Current LiabilitiesCr | 18 | 29 | 28 | 16 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 118 | 157 | 173 | 192 |
Non Current Assets Non Current AssetsCr | 10 | 11 | 11 | 11 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -3 | -13 | -1 | 6 |
Investing Cash Flow Investing Cash FlowCr | 0 | -2 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 3 | 17 | 0 | -8 |
|
Free Cash Flow Free Cash FlowCr | -4 | -14 | -1 | 6 |
| -187.0 | -766.6 | -12.0 | 70.4 |
CFO To EBITDA CFO To EBITDA% | -42.1 | -131.2 | -3.6 | 30.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 |
| 5.1 | 6.3 | 4.8 | 3.5 |
Profitability Ratios Profitability Ratios |
| 36.5 | 39.3 | 40.2 | 35.6 |
| 4.4 | 5.0 | 6.3 | 7.1 |
| 1.0 | 0.9 | 1.9 | 3.0 |
| 12.2 | 11.2 | 13.8 | 18.1 |
| 9.3 | 8.1 | 14.7 | 22.2 |
| 1.4 | 1.0 | 2.3 | 4.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
NR Vandana Tex Industries Limited is a prominent Kolkata-based textile manufacturer and trader specializing in women’s ethnic wear and home textiles. Operating primarily under the established flagship brand **'Vandana'** and the secondary brand **'Tanaya'**, the company has evolved from a regional player into a listed entity on the **NSE Emerge** platform (Symbol: **NRVANDANA**). With over **30 years** of experience in the saree industry, the company leverages a robust **B2B business model** to distribute high-quality cotton and synthetic products across a pan-India network.
---
### **Core Manufacturing Capabilities and Production Workflow**
The company operates a centralized manufacturing hub in **Hooghly, Kolkata**, spanning approximately **39,000 sq ft**. The production strategy balances in-house technical processes with an extensive, scalable network of external partners.
* **Integrated Production Process:** The workflow encompasses the full garment lifecycle, including cutting, dyeing, embroidery, sewing, embellishments, finishing, inspection, and packing.
* **Hybrid Manufacturing Model:** While maintaining core oversight, the company heavily utilizes job workers to manage volume and specialized craftsmanship.
* **Job Worker Network:** Expanded from **159** workers in FY24 to **229** in FY25.
* **Financial Impact:** Job work expenditure reached **₹50.75 crore** in FY25, accounting for **18.74%** of total revenue.
* **Daily Output Capacity (as of March 31, 2025):**
* **Printed Sarees:** Over **3,000** units per day.
* **Bedsheets:** **1,000** units per day.
---
### **Product Portfolio and Market Segmentation**
The company maintains a diverse catalog of over **1,500 distinct SKUs**, utilizing a "cluster-based assortment" strategy to tailor inventory to regional fashion preferences and price sensitivities.
* **Sarees (Flagship Segment):** The primary revenue driver, consistently accounting for over **98.00%** of total turnover. The range includes printed sarees and high-value embroidery sarees across various fabrics and weaves.
* **Salwar Suits:** Introduced in **2016**, offering unstitched suits to capture the ethnic wear market beyond sarees.
* **Home Furnishings:** A strategic diversification added in **2023**, focusing on the production and sale of cotton bedsheets.
* **Procurement Excellence:** The company sources grey, bleached, dyed, and printed fabrics through a standardized procurement system, ensuring competitive pricing for both natural and synthetic fibers.
---
### **Omnichannel B2B Distribution and Geographic Footprint**
NR Vandana Tex Industries utilizes a dual-channel B2B strategy, combining a massive traditional wholesale network with modern digital platforms.
**Revenue Distribution by Channel:**
| Distribution Channel | FY 2025 Revenue (₹ Lakhs) | FY 2025 % Share | FY 2024 % Share | FY 2023 % Share |
| :--- | :--- | :--- | :--- | :--- |
| **Network of Wholesalers** | **21,438.13** | **79.17%** | 70.47% | 80.00% |
| **Online (B2B E-commerce)** | **5,642.12** | **20.83%** | 29.53% | 20.00% |
| **Total Operations** | **27,080.25** | **100.00%** | 100.00% | 100.00% |
* **Wholesale Reach:** As of March 31, 2025, the company serves **1,397 wholesalers** across **31 states and union territories**.
* **Regional Concentration:** While expanding, revenue remains heavily weighted toward the **East region (88.10%)**, followed by the West (**7.34%**), South (**2.46%**), and North (**2.10%**).
* **Sales Infrastructure:** A dedicated **23-member** sales and marketing team manages these relationships, supported by a brand that was awarded **'Best Debutant - Apparels'** by Ajio Business in **2022**.
---
### **Strategic Growth Pillars and Capital Infusion**
Following its listing in **June 2025**, the company is executing an aggressive expansion plan to transition from a regional leader to a national household name.
* **Geographic Diversification:** Active focus on increasing penetration in the **North and South Indian** markets to balance the current Eastern concentration.
* **Brand Enhancement:** Aggressive marketing across **print media, television, and social media** to bolster the 'Vandana' brand equity.
* **Macro Alignment:** Operations are positioned to benefit from the Government of India’s **'Make in India'** initiative and the **PLI scheme** for textiles, which has an outlay of **₹10,683 crore**.
* **Leadership:** The promoters bring a combined **100 years** of industry experience, providing deep institutional knowledge of the Indian apparel landscape.
---
### **Capital Structure and Financial Management**
The company has recently undergone significant financial restructuring to fund its working capital-intensive business model.
**Key Corporate Milestones:**
* **Public Conversion:** Transitioned to a **Public Limited Company** in August 2024.
* **IPO Success:** Raised **₹27.89 Crore** in **June 2025** via the allotment of **61,98,000** equity shares at **₹45** per share.
* **Expanded Credit Capacity:** In **April 2026**, shareholders approved an increase in borrowing limits to **₹190 Crores** to support large-scale operations.
**Working Capital and Liquidity:**
* **Utilization:** The company deployed **₹16.28 crore** from IPO proceeds during the first half of **Fiscal 2026** (ended September 30, 2025) specifically for working capital.
* **Associate Interests:** Holds a **46.86%** interest in **Kaberi Sales Private Limited**.
* **Compliance:** Financials are audited by **J.B.S. & Company**, ensuring adherence to the **Companies Act, 2013** and rigorous accounting standards. The board maintains strict oversight of liquidity and holding levels to ensure the company can meet its projected growth trajectory for the remainder of **FY 2025-2026**.