Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vadilal Industries Ltd

VADILALIND
NSE
4,696.60
1.06%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vadilal Industries Ltd

VADILALIND
NSE
4,696.60
1.06%
30 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
3,376Cr
Close
Close Price
4,696.60
Industry
Industry
FMCG - Dairy Products
PE
Price To Earnings
27.61
PS
Price To Sales
2.48
Revenue
Revenue
1,360Cr
Rev Gr TTM
Revenue Growth TTM
11.90%
PAT Gr TTM
PAT Growth TTM
-21.62%
Peer Comparison
How does VADILALIND stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VADILALIND
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
256411289174251464296204274506341238
Growth YoY
Revenue Growth YoY%
20.45.08.121.5-1.913.02.417.09.29.015.516.8
Expenses
ExpensesCr
208307230163206351235178236406290227
Operating Profit
Operating ProfitCr
491045911461136126391005111
OPM
OPM%
19.025.420.46.518.224.420.512.514.119.715.04.5
Other Income
Other IncomeCr
224434543575
Interest Expense
Interest ExpenseCr
564444334444
Depreciation
DepreciationCr
8998911111011121212
PBT
PBTCr
38925033510352172789430
Tax
TaxCr
92112-6726135522100
PAT
PATCr
2971389287739122267330
Growth YoY
PAT Growth YoY%
32.743.639.2199.5-4.09.02.429.1-20.4-13.5-14.3-101.3
NPM
NPM%
11.217.313.25.311.016.713.25.88.013.29.8-0.1
EPS
EPS
40.098.852.912.938.5107.754.216.630.693.246.5-0.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
4064504825505675994636981,0581,1251,2381,360
Growth
Revenue Growth%
10.610.77.214.23.05.7-22.750.651.66.410.09.8
Expenses
ExpensesCr
3673914254994955214285998959051,0001,159
Operating Profit
Operating ProfitCr
3958575172793599163220238200
OPM
OPM%
9.713.011.89.312.713.17.714.215.419.619.214.7
Other Income
Other IncomeCr
3133111017814131720
Interest Expense
Interest ExpenseCr
262116151417211916181416
Depreciation
DepreciationCr
131415161724232430354246
PBT
PBTCr
42429235248864131180200159
Tax
TaxCr
11010719731934344937
PAT
PATCr
2151916334154596146150122
Growth
PAT Growth%
5.4514.129.6-17.8113.024.0-88.8866.0115.451.63.0-18.7
NPM
NPM%
0.63.34.02.95.96.91.06.49.113.012.19.0
EPS
EPS
3.420.526.621.846.457.66.462.2134.0203.1209.2170.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
777777777777
Reserves
ReservesCr
106120154168200240244290390535688778
Current Liabilities
Current LiabilitiesCr
178172192164180238232218275214208172
Non Current Liabilities
Non Current LiabilitiesCr
786661100898884108165160193198
Total Liabilities
Total LiabilitiesCr
3703664144404775745676238389171,0961,156
Current Assets
Current AssetsCr
128127149163182234242302397433530567
Non Current Assets
Non Current AssetsCr
242239265277295340325321440484566589
Total Assets
Total AssetsCr
3703664144404775745676238389171,0961,156

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
506446174467823239192130
Investing Cash Flow
Investing Cash FlowCr
-8-11-23-24-31-67-11-20-62-66-77
Financing Cash Flow
Financing Cash FlowCr
-41-53-206-104-5689-114-61
Net Cash Flow
Net Cash FlowCr
1-13-1441620-1312-8
Free Cash Flow
Free Cash FlowCr
425146174567823340193132
CFO To PAT
CFO To PAT%
2,085.2432.2238.8106.0133.2161.01,773.171.741.0131.686.5
CFO To EBITDA
CFO To EBITDA%
126.5108.980.232.561.784.6231.532.424.387.254.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1934546986094373256461,0171,5843,1243,303
Price To Earnings
Price To Earnings
84.031.236.638.913.17.8139.622.716.421.422.0
Price To Sales
Price To Sales
0.51.01.41.10.80.51.41.51.52.82.7
Price To Book
Price To Book
3.66.88.26.13.31.93.74.64.96.75.3
EV To EBITDA
EV To EBITDA
7.99.413.914.37.75.821.711.611.315.014.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
39.144.845.743.248.047.347.249.047.049.151.1
OPM
OPM%
9.713.011.89.312.713.17.714.215.419.619.2
NPM
NPM%
0.63.34.02.95.96.91.06.49.113.012.1
ROCE
ROCE%
12.320.317.412.819.916.17.117.221.325.823.4
ROE
ROE%
2.111.611.88.916.116.81.815.024.226.921.6
ROA
ROA%
0.74.04.63.67.07.20.87.211.515.913.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Vadilal Industries Limited is a premier Indian food company and a household name, recognized as the **second-largest ice cream brand** in India with a **16% share** of the organized market. The Group operates under a unified **Food Segment** (as per **IND AS 108**), specializing in the manufacturing of ice cream, frozen desserts, and processed foods. With a history of transitioning ice cream from an occasional treat to a "snacking essential," Vadilal leverages advanced technology and a massive distribution network to serve both domestic and international markets. --- ### **Manufacturing Infrastructure & Technological Edge** Vadilal operates three primary manufacturing hubs in India, utilizing high-speed automation to maintain its market-leading position. | Division | Location | Key Features & Capacities | | :--- | :--- | :--- | | **Ice-cream** | **Pundhra, Gujarat** | Features India’s fastest cone-making machine (**1.3 million cones/day**); total daily capacity of **625,000 liters**. | | **Ice-cream** | **Bareilly, Uttar Pradesh** | Strategic North Indian hub; currently undergoing a **₹385 Crore** relocation and expansion to increase footprint. | | **Processed Food** | **Dharampur, Gujarat** | Established in **1991**; utilizes **Individually Quick Freezing (IQF)** technology for fruits, vegetables, and RTE meals. | **Operational Innovations:** * **Automation:** Implementation of **SCADA** systems for refrigeration, **Automatic Storage & Retrieval Systems (ASRS)**, and **automatic crate palletizers**. * **Efficiency:** Use of **Variable Frequency Drives (VFD)** on screw compressors and **automatic hot gas defrosting** to minimize energy loss. * **Quality Standards:** Facilities hold **ISO 9001:2015**, **ISO 22000:2018**, and **BRC Global Standard for Food Safety** (Issue 7) certifications. --- ### **Product Portfolio & Market Presence** The company maintains the industry's widest range of frozen products, categorized by consumer segment and price point. * **Ice Cream & Frozen Desserts:** * **Premium/Clean-Label:** **Gourmet Naturals** (no artificial colors/flavors) and **Artisan Ice Cream Cakes**. * **Impulse & Kids:** **Badabite** (premium bars), **Flingo** (cones), and the **Ice Trooper** range. * **Mass Market:** **1+1 Party Packs**, **Cassatta**, and traditional **Kulfis**. * **Processed Food Division (PFD):** * Focuses on **Ready-to-Eat (RTE)** meals, frozen vegetables, and dairy products like **Paneer** (using new **thermoform packaging**). * **Pickles:** Marketed under the **Home Taste Jar** brand (e.g., Methia Keri, Chundo). * **Distribution Reach:** * **Domestic:** Over **1,50,000 dealers** across **24 states** and **2 Union Territories**. * **Modern Channels:** Strong presence in **Reliance Retail, D-Mart**, and Quick Commerce (**Blinkit, Zepto, Swiggy Instamart**). * **Retail Formats:** Over **40 premium parlors** under brands like **Now For Ever**, **Happinezz**, and **Hangout**. * **International:** Exports to **24 countries** (USA, UK, UAE, Australia), contributing **19.50%** of total turnover. --- ### **Strategic Transformation & Governance Evolution** Following a landmark **Memorandum of Family Settlement (MFA)** in **May 2025**, the company has transitioned from a family-run business to a professionally managed entity. * **Professional Leadership:** Appointed **Mr. Himanshu Kanwar** (ex-HUL) as the first non-family **CEO** in **September 2025**. * **Board Structure:** Each of the three family branches (RRG, VRG, DLG) appoints **1 Nominee Director**, but the majority of the Board must be **non-family members**. * **Amalgamation Scheme:** A proposed merger of promoter entities (**Vadilal Finance, Veronica Constructions, and Vadilal International**) into the listed company is underway. * **Brand Consolidation:** The company is moving to house the **'Vadilal' brand** ownership within the listed entity to eliminate **3% royalty payments** and secure IP rights beyond the **2028** license expiry. * **Shareholder Rights:** Family branches hold **Affirmative Voting Rights** on material matters and a **Right of First Refusal (ROFR)** on share transfers, provided they maintain a **10% minimum holding**. --- ### **Financial Performance & Capital Structure** Vadilal has significantly strengthened its balance sheet, moving toward a more flexible financial architecture. **Credit Rating Upgrades (April 2025):** * **Long-term Borrowing:** Upgraded to **A-/Stable** (from **BBB+/Stable**). * **Short-term Facilities:** Upgraded to **A2+** (from **A2**). **Key Financial Metrics & Strategy:** * **Dividend Policy:** Adopted a policy to distribute **20% to 25%** of consolidated net profit as dividends starting **FY 2025-26**. A dividend of **₹21 per share (210%)** was recommended for **FY 2024-25**. * **Banking Transition:** Dissolved the previous consortium to adopt a **Multiple Banking Arrangement (MBA)** with **ICICI, IDBI, and IndusInd Bank**. * **Debt Management:** Successfully reduced net debt from **₹191.36 Crore (2023)** to **₹111.37 Crore (2024)**. * **Capital Limits:** Increased borrowing limits to **₹900 Crore** and investment limits to **₹1,000 Crore** to support aggressive expansion. --- ### **Risk Profile & Mitigation** Despite its strong market position, the company manages several critical risks: * **Customer Concentration:** High dependence on **Vadilal Enterprises Ltd**, which accounts for **65.21%** of group revenue and **46.91%** of trade receivables. * **Governance & Compliance:** Following the resignation of an Independent Director in **February 2026**, the Board is conducting an expedited assessment of its statutory compliance framework. * **Input Cost Volatility:** Sensitivity to milk, sugar, and packaging prices. The company mitigates this through sustainable sourcing (**65%** of inputs in **FY 2024-25**). * **Legal Contingencies:** * A **₹4.18 Crore** incremental impact on employee benefits was recognized in **Dec 2025** due to new **Labour Codes**. * Ongoing dispute regarding a **3% royalty claim** by **VIPL** on US subsidiary sales. * **Financial Exposure:** **Export Receivables** of **₹52.34 Crore** remain largely unhedged. A **100 bps** change in interest rates impacts **PBT** by approximately **₹0.49 Crore**. --- ### **Future Outlook & Sustainability** Vadilal is positioned to capitalize on an industry projected to grow at a **17.41% CAGR (2022-2028)**. * **R&D Investment:** Invested **₹0.65 Crore** in **FY 2024-25** for product innovation and safety. * **Green Energy:** Expanding **Solar Roof Top** installations to reduce peak power loads. * **Premiumization:** Shifting focus from "Mass" to **"Mass-Premium"** to capture higher margins in urban markets.