Login
Products
Login
Home
Alerts
Search
Watchlist
Products

N R Vandana Tex Industries Ltd

NRVANDANA
NSE
53.80
1.13%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

N R Vandana Tex Industries Ltd

NRVANDANA
NSE
53.80
1.13%
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
125Cr
Close
Close Price
53.80
Industry
Industry
Textiles - Processing
PE
Price To Earnings
19.78
PS
Price To Sales
0.46
Revenue
Revenue
274Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does NRVANDANA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NRVANDANA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Mar 2025Sep 2025
Revenue
RevenueCr
127144131
Growth YoY
Revenue Growth YoY%
2.8
Expenses
ExpensesCr
118134119
Operating Profit
Operating ProfitCr
91011
OPM
OPM%
7.46.98.7
Other Income
Other IncomeCr
000
Interest Expense
Interest ExpenseCr
444
Depreciation
DepreciationCr
000
PBT
PBTCr
668
Tax
TaxCr
112
PAT
PATCr
446
Growth YoY
PAT Growth YoY%
46.3
NPM
NPM%
3.13.04.4
EPS
EPS
0.00.02.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
177195220271274
Growth
Revenue Growth%
10.212.723.01.3
Expenses
ExpensesCr
169185206252253
Operating Profit
Operating ProfitCr
810141921
OPM
OPM%
4.45.06.37.17.8
Other Income
Other IncomeCr
00000
Interest Expense
Interest ExpenseCr
57888
Depreciation
DepreciationCr
01100
PBT
PBTCr
2361114
Tax
TaxCr
11133
PAT
PATCr
224810
Growth
PAT Growth%
-4.3150.196.422.0
NPM
NPM%
1.00.91.93.03.6
EPS
EPS
1.21.22.55.02.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
33317
Reserves
ReservesCr
16182520
Current Liabilities
Current LiabilitiesCr
91119127150
Non Current Liabilities
Non Current LiabilitiesCr
18292816
Total Liabilities
Total LiabilitiesCr
127168184203
Current Assets
Current AssetsCr
118157173192
Non Current Assets
Non Current AssetsCr
10111111
Total Assets
Total AssetsCr
127168184203

Cash Flow

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-3-13-16
Investing Cash Flow
Investing Cash FlowCr
0-200
Financing Cash Flow
Financing Cash FlowCr
3170-8
Net Cash Flow
Net Cash FlowCr
03-1-2
Free Cash Flow
Free Cash FlowCr
-4-14-16
CFO To PAT
CFO To PAT%
-187.0-766.6-12.070.4
CFO To EBITDA
CFO To EBITDA%
-42.1-131.2-3.630.0

Ratios

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000
Price To Earnings
Price To Earnings
0.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.0
Price To Book
Price To Book
0.00.00.00.0
EV To EBITDA
EV To EBITDA
5.16.34.83.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
36.539.340.235.6
OPM
OPM%
4.45.06.37.1
NPM
NPM%
1.00.91.93.0
ROCE
ROCE%
12.211.213.818.1
ROE
ROE%
9.38.114.722.2
ROA
ROA%
1.41.02.34.0
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**.