Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹7,244Cr
Textiles - Readymade Apparel
Rev Gr TTM
Revenue Growth TTM
64.60%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

V2RETAIL
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% | 22.2 | 24.8 | 18.9 | 56.0 | 53.0 | 57.4 | 64.3 | 58.1 | 68.4 | 52.3 | 86.5 | 57.2 |
| 179 | 228 | 211 | 313 | 265 | 360 | 347 | 479 | 441 | 545 | 623 | 755 |
Operating Profit Operating ProfitCr |
| 7.4 | 13.5 | 8.6 | 16.3 | 10.6 | 13.4 | 8.7 | 18.9 | 11.6 | 13.8 | 12.1 | 18.7 |
Other Income Other IncomeCr | 2 | 1 | 2 | 3 | 1 | 1 | 3 | 1 | 2 | 1 | 1 | 32 |
Interest Expense Interest ExpenseCr | 9 | 10 | 12 | 12 | 13 | 14 | 15 | 18 | 21 | 23 | 28 | 22 |
Depreciation DepreciationCr | 17 | 18 | 18 | 21 | 19 | 21 | 23 | 26 | 28 | 32 | 38 | 46 |
| -10 | 8 | -8 | 31 | 0 | 22 | -2 | 69 | 10 | 33 | 21 | 138 |
| -3 | 2 | -3 | 8 | -4 | 5 | 0 | 17 | 4 | 9 | 4 | 36 |
|
Growth YoY PAT Growth YoY% | 18.9 | 320.5 | 50.8 | 152.9 | 146.7 | 161.9 | 66.1 | 117.2 | 78.9 | 50.9 | 992.8 | 99.4 |
| -4.0 | 2.4 | -2.5 | 6.3 | 1.2 | 3.9 | -0.5 | 8.7 | 1.3 | 3.9 | 2.4 | 11.0 |
| -0.2 | 0.2 | -0.2 | 0.7 | 0.1 | 0.5 | -0.1 | 1.5 | 0.2 | 0.7 | 0.5 | 2.9 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -96.2 | 161.4 | 116.6 | 25.3 | | -23.2 | 16.8 | 33.3 | 38.8 | 61.8 | 46.9 |
| 1,118 | 49 | 105 | 225 | 259 | 626 | 490 | 565 | 755 | 1,017 | 1,627 | 2,364 |
Operating Profit Operating ProfitCr |
| -5.0 | -20.3 | 0.7 | 1.9 | 9.7 | 10.7 | 9.0 | 10.3 | 10.0 | 12.7 | 13.7 | 14.6 |
Other Income Other IncomeCr | 10 | 4 | 2 | 2 | 3 | 15 | 23 | 16 | 7 | 7 | 7 | 36 |
Interest Expense Interest ExpenseCr | 10 | 8 | 7 | 8 | 10 | 30 | 31 | 37 | 41 | 47 | 68 | 94 |
Depreciation DepreciationCr | 34 | 3 | 2 | 3 | 2 | 51 | 56 | 59 | 67 | 77 | 99 | 143 |
| -87 | -15 | -6 | -5 | 18 | 9 | -15 | -15 | -17 | 31 | 98 | 203 |
| -22 | 16 | -2 | -1 | 9 | 0 | -2 | -3 | -4 | 4 | 26 | 52 |
|
| | 52.8 | 86.8 | -6.5 | 324.7 | | -246.2 | 9.1 | -9.8 | 317.0 | 159.0 | 108.8 |
| -6.1 | -76.2 | -3.9 | -1.9 | 3.4 | 1.3 | -2.4 | -1.9 | -1.5 | 2.4 | 3.8 | 5.4 |
| 0.0 | -1.6 | -0.2 | -0.2 | 0.4 | 0.3 | -0.4 | -0.3 | -0.4 | 0.8 | 2.1 | 4.3 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 22 | 24 | 34 | 34 | 34 | 34 | 35 | 35 | 35 |
| 284 | 252 | 247 | 240 | 250 | 245 | 235 | 224 | 213 | 240 | 312 | 352 |
Current Liabilities Current LiabilitiesCr | 61 | 50 | 66 | 80 | 107 | 163 | 232 | 215 | 204 | 341 | 551 | 904 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 18 | 32 | 43 | 23 | 278 | 312 | 319 | 342 | 411 | 701 | 1,097 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 45 | 30 | 50 | 62 | 87 | 308 | 361 | 343 | 326 | 486 | 657 | 986 |
Non Current Assets Non Current AssetsCr | 328 | 313 | 318 | 323 | 318 | 413 | 452 | 449 | 467 | 541 | 942 | 1,402 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 88 | -38 | -12 | 12 | 35 | 74 | 3 | 59 | 86 | 93 | 223 |
Investing Cash Flow Investing Cash FlowCr | 56 | -1 | -4 | -7 | -6 | 7 | -20 | -16 | -12 | -39 | -131 |
Financing Cash Flow Financing Cash FlowCr | -111 | 6 | 8 | -4 | -30 | -28 | -22 | -58 | -76 | -50 | -93 |
|
Free Cash Flow Free Cash FlowCr | 84 | -35 | -16 | 5 | 29 | 63 | -24 | 44 | 75 | 56 | 94 |
| -135.1 | 124.5 | 292.6 | -272.2 | 358.9 | 843.8 | -26.3 | -501.9 | -673.8 | 335.0 | 309.6 |
CFO To EBITDA CFO To EBITDA% | -165.8 | 467.7 | -1,628.1 | 278.0 | 125.9 | 99.0 | 7.0 | 90.7 | 102.8 | 63.0 | 86.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 62 | 27 | 19 | 34 | 77 | 176 | 429 | 505 | 236 | 1,453 | 5,905 |
Price To Earnings Price To Earnings | -0.9 | 0.0 | 0.0 | 0.0 | 7.9 | 20.1 | 0.0 | 0.0 | 0.0 | 52.3 | 82.0 |
Price To Sales Price To Sales | 0.1 | 0.6 | 0.2 | 0.1 | 0.3 | 0.3 | 0.8 | 0.8 | 0.3 | 1.3 | 3.1 |
Price To Book Price To Book | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 1.6 | 2.0 | 1.0 | 5.3 | 17.1 |
| -0.5 | -4.1 | 66.4 | 16.5 | 3.3 | 5.8 | 16.5 | 13.8 | 7.8 | 13.3 | 26.2 |
Profitability Ratios Profitability Ratios |
| 21.7 | 22.5 | 25.3 | 24.8 | 28.4 | 28.0 | 33.6 | 36.0 | 34.0 | 34.2 | 31.8 |
| -5.0 | -20.3 | 0.7 | 1.9 | 9.7 | 10.7 | 9.0 | 10.3 | 10.0 | 12.7 | 13.7 |
| -6.1 | -76.2 | -3.9 | -1.9 | 3.4 | 1.3 | -2.4 | -1.9 | -1.5 | 2.4 | 3.8 |
| -24.7 | -2.4 | 0.2 | 0.9 | 9.7 | 6.4 | 2.4 | 3.3 | 3.5 | 9.8 | 13.9 |
| -21.3 | -11.2 | -1.5 | -1.6 | 3.6 | 3.1 | -4.8 | -4.5 | -5.2 | 10.1 | 20.8 |
| -17.4 | -9.0 | -1.1 | -1.1 | 2.4 | 1.2 | -1.6 | -1.5 | -1.6 | 2.7 | 4.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
V2 Retail Limited (NSE: V2RETAIL), established in 2001 by Mr. Ram Chandra Agarwal and rebranded from "Vishal Mega Mart" in 2011, is a fast-growing Indian value fashion retailer focused on affordability, quality, and variety. Headquartered in Gurugram, Haryana, the company operates a widespread network of retail stores across India, primarily targeting **neo-middle-class and middle-class consumers in Tier II, III, and rural markets**. It is listed on the National Stock Exchange (NSE) and has established strong brand equity through its **"Value and Variety"** philosophy.
---
### **Business Model & Value Proposition**
- **Target Customer:** Value-conscious consumers across urban, semi-urban, and rural India, particularly those with monthly incomes between ₹10,000 and ₹70,000–80,000 (~80% of the population).
- **Core Philosophy:** *“Value and Variety”* — delivering trendy, high-quality apparel and lifestyle products at accessible price points.
- **Differentiation:**
- Low cost-to-MRP markup (~55% on internal designs; final average markup ~155% vs. typical 500–600% industry average).
- Strong focus on **private label brands** (80–85% of sales), enhancing margin control and reducing dependency on discounts.
- Air-conditioned stores with trial rooms, offering a modern retail experience in underserved areas.
- **Product Range:** Comprehensive portfolio covering:
- **Apparel:** Men’s (40%), Women’s (40%), Kids (25%)
- **Lifestyle:** Accessories (deodorants, wallets, sunglasses, purses, footwear) – ~8% of sales
- Private labels: *Godspeed, Herrlich, Glamora, Ebellia, Honey Brats, JEYPORE*, and *ORISSA*
- **Positioning:** One-stop, family-focused destination for affordable fashion in organized retail.
---
### **Store Network & Expansion Strategy**
As of **November 2025**, V2 Retail operates **259 stores** across **23 states** and **195+ cities**, with a total retail footprint of approximately **27.94 lakh square feet**.
#### **Key Geographic Insights:**
- **Top States by Store Count:**
- Uttar Pradesh (48)
- Bihar (44)
- Odisha (30)
- **Southern India Expansion:** Rapidly emerging as a key growth region with 18 stores in Karnataka, 2 in Goa, and recent entry into **Andhra Pradesh** with promising results.
- **Core Markets:** Northern and Eastern India remain dominant; South India is now a strategic priority.
#### **Expansion Momentum:**
- **Aggressive Growth:** Added **71 new stores** in H1FY26 alone, including **43 in Q2 FY26**.
- **Net Change (H1FY26):** +70 stores (71 opened, 1 closed).
- **Future Targets:** Plan to open **100–120 stores per year** over the next 4–5 years, with:
- 60–70% expansion in existing, high-performing clusters.
- 20–30% in new markets (Punjab, West Bengal, Rajasthan, Maharashtra, Tamil Nadu).
- **National Vision:** Achieve presence in **all Indian states within 2–3 years**, positioning as a truly **national-level retailer**.
#### **Store Economics:**
- **Capital Expenditure per Store:** ₹7.5–8 lakh per sq. ft. (~₹2.3–2.4 crore per store including inventory).
- **Breakeven:** ₹500 per sq. ft. — stores typically **breakeven from first month**; mature in **2–3 years**.
- **Market Entry Approach:** Enters new regions with **1–2 test stores** to gather consumer data and refine assortment before scaling (e.g., successfully replicated in Karnataka, Goa, AP, and Rajasthan).
---
### **Financial Performance & Operational Discipline**
- **Sales Productivity:** Strong improvement from ₹650/sq. ft. (3 years ago) to **₹1,000–₹1,100/sq. ft. (Nov 2025)**.
- FY25: ₹1,017/sq. ft.
- Q1 FY26: ₹957–₹960/sq. ft. (despite high new store mix)
- **Revenue Growth (FY25):** ₹1,884 crore | **Gross Profit:** ₹551 crore → **29.3% GM**
- **Profitability:** Targeting **8–9% EBITDA margin (pre-IndAS)** in FY26–27.
- **Same-Store Sales Growth (SSSG):** ~29% YoY in FY25; ~31% (9M FY25); 59% post-pandemic recovery (Q2 FY22).
- **Working Capital Management:**
- Inventory: ~90–108 days
- Payables: ~45 days
- High inventory turnover with **15-day slow-moving product identification policy**.
- **Cost Efficiency:**
- Rental cost reduced to ₹52/sq. ft./month (from ₹56 YoY).
- Economies of scale expected with higher store density (lower per sq. ft. operating costs).
---
### **Supply Chain & Vertical Integration**
- **Integrated Model:** Owns **V2 Smart Manufacturing Private Limited (VSML)**, though as of Jun 2025, **0% of apparel is sourced in-house**, indicating full reliance on external manufacturing.
- **Manufacturing Partnerships:** Dedicated **job-work partners** for scalable, quality-controlled production.
- **Centralized Infrastructure:**
- Procurement: Bulk buying for cost efficiency.
- Distribution: Centralized DC in Gurgaon, supported by **owned logistics fleet**, enabling **weekly refills** to all stores.
- Capacity: DC can support up to **1.5 million sq. ft.** of retail space.
---
### **Technology & Digitization**
- **IT Systems:** SAP HANA ERP + Proprietary POS system integrated across procurement, planning, analytics, and sales.
- **Data-Driven Operations:**
- Real-time footfall tracking, sales analytics, and digitized productivity metrics.
- Advanced analytics used for **regional preference mapping**, **trend forecasting**, and **personalization**.
- **Omnichannel Strategy:**
- Plans to launch **omnichannel platform in FY26** leveraging existing store inventory (no additional warehouse cost).
- Online currently minimal (<5% of sales); **V2kart.com** launched to serve as brand amplifier and convenience channel.
- **Product Development:** AI, automation, and trend research integrated into design and merchandising.
---
### **Product & Design Excellence**
- **In-House Design Team:** 25–30 member team producing **300–350 new designs weekly**.
- **Design Process:** Focus on **four key attributes** — **design, fabric, color, and fit**, supported by competitive benchmarking and global trend research.
- **Private Label Focus:**
- Internal designs contributed **~35–40% of revenue in FY25**, targeted to reach **60% by 2026 and 80% by 2027**.
- Goal: **100% private label revenue by FY27**.
- **Innovation & Speed-to-Market:** Designed products yield **15–20% higher gross profit per sq. ft.**.
---
### **Strategic Priorities (2025–2027)**
1. **Geographic Diversification:** Expand across South and Western India; target **Tamil Nadu and Maharashtra**.
2. **Store Scalability:** Achieve 100+ net store additions annually with disciplined capital allocation.
3. **Enhance SSSG:** Target **minimum 8–10% same-store sales growth**, up from current momentum (~29–31%).
4. **Boost Margins:** Increase private label share and reduce over-a-year-old inventory (improved from 18% to 5%).
5. **Technology Integration:** Digitize end-to-end operations; prepare for seamless omnichannel fulfillment.
6. **Talent Development:** Recruiting senior leadership to support scale and operational rigour.
---
**Advisors & Key Personnel**
- **Investor Relations Advisor:** Marathon Capital Advisory
- **Company Secretary & Compliance Officer:** Mr. Shivam Aggarwal
- **Promoters:**
- **Mr. Ram Chandra Agarwal** – Founder, Chairman & Managing Director, pioneer of value retailing in India.
- **Mr. Akash Agarwal** – Whole Time Director/CFO (Finance, Procurement, E-Commerce).