Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹332Cr
Rev Gr TTM
Revenue Growth TTM
-8.80%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VARDMNPOLY
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% | -41.3 | -47.5 | -0.5 | -34.6 | -54.8 | -52.8 | -36.0 | 23.9 | 10.2 | -7.0 | -4.2 | -32.9 |
| 178 | 139 | 121 | 78 | 75 | 73 | 68 | 49 | 83 | 58 | 51 | 50 |
Operating Profit Operating ProfitCr |
| -9.3 | -2.3 | -20.1 | -28.8 | -1.3 | -14.1 | -5.9 | 35.4 | -2.4 | 2.8 | 17.4 | 0.2 |
Other Income Other IncomeCr | 23 | 20 | 2 | 3 | 5 | 5 | 9 | 3 | 9 | 4 | 2 | 2 |
Interest Expense Interest ExpenseCr | 13 | 13 | 13 | -23 | 0 | 4 | 3 | 4 | 3 | 4 | 4 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| -8 | 1 | -34 | 5 | 1 | -11 | 1 | 24 | 1 | 0 | 6 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -16.5 | 110.1 | -1,141.9 | -67.9 | 112.0 | -1,123.8 | 101.8 | 353.1 | 4.2 | 101.8 | 925.4 | -99.4 |
| -4.8 | 0.8 | -33.9 | 8.7 | 1.3 | -16.8 | 1.0 | 31.9 | 1.2 | 0.3 | 10.5 | 0.3 |
| -0.3 | 0.0 | -1.3 | 0.2 | 0.0 | -0.3 | 0.0 | 0.7 | 0.0 | 0.0 | 0.1 | 0.0 |
| 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 |
|---|
|
| 2.1 | -6.8 | -2.1 | -27.7 | 30.4 | -30.8 | -9.3 | 82.7 | -33.7 | -39.8 | -23.1 | -11.2 |
| 883 | 821 | 797 | 664 | 810 | 561 | 494 | 869 | 652 | 413 | 273 | 242 |
Operating Profit Operating ProfitCr |
| 6.3 | 6.5 | 7.2 | -6.9 | 0.1 | -0.1 | 2.8 | 6.4 | -5.9 | -11.3 | 4.2 | 4.2 |
Other Income Other IncomeCr | -12 | 50 | 14 | -295 | 3 | 178 | 3 | 3 | 103 | 29 | 26 | 16 |
Interest Expense Interest ExpenseCr | 73 | 70 | 56 | 66 | 60 | 60 | 59 | 64 | 53 | 3 | 14 | 12 |
Depreciation DepreciationCr | 32 | 28 | 21 | 21 | 18 | 16 | 15 | 14 | 12 | 10 | 9 | 7 |
| -58 | 9 | -1 | -424 | -74 | 102 | -57 | -16 | 1 | -27 | 15 | 8 |
| -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -703.2 | 131.3 | -107.3 | -63,863.0 | 82.5 | 237.1 | -155.7 | 72.6 | 109.6 | -1,894.3 | 155.8 | -47.8 |
| -3.1 | 1.0 | -0.1 | -68.2 | -9.2 | 18.2 | -11.2 | -1.7 | 0.2 | -7.2 | 5.2 | 3.1 |
| -1.2 | 0.4 | 0.0 | -16.8 | -2.9 | 4.0 | -2.2 | -0.6 | 0.1 | -0.9 | 0.5 | 0.2 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 27 | 46 | 46 |
| 106 | 85 | 85 | -339 | -414 | -313 | -370 | -386 | -385 | -396 | -289 | -266 |
Current Liabilities Current LiabilitiesCr | 338 | 324 | 353 | 579 | 708 | 599 | 650 | 687 | 651 | 255 | 161 | 181 |
Non Current Liabilities Non Current LiabilitiesCr | 231 | 196 | 165 | 133 | 7 | 4 | 4 | 3 | 3 | 382 | 342 | 326 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 257 | 200 | 200 | 101 | 54 | 51 | 53 | 96 | 68 | 84 | 93 | 128 |
Non Current Assets Non Current AssetsCr | 441 | 427 | 425 | 294 | 269 | 261 | 253 | 230 | 223 | 192 | 183 | 158 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 63 | 13 | 24 | 61 | 40 | -14 | -98 |
Investing Cash Flow Investing Cash FlowCr | -1 | 0 | -1 | -1 | -1 | 26 | 31 |
Financing Cash Flow Financing Cash FlowCr | -64 | -14 | -23 | -61 | -39 | -12 | 67 |
|
Free Cash Flow Free Cash FlowCr | 62 | 13 | 22 | 61 | 39 | 12 | -75 |
| -85.5 | 13.2 | -42.4 | -395.1 | 2,702.3 | 51.5 | -658.5 |
CFO To EBITDA CFO To EBITDA% | 6,878.3 | -3,310.5 | 168.6 | 103.9 | -111.1 | 32.9 | -825.8 |
| 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 | 85 | 84 | 152 | 41 | 20 | 9 | 38 | 55 | 54 | 205 | 392 |
Price To Earnings Price To Earnings | 0.0 | 9.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 36.0 | 0.0 | 25.9 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.6 | 1.4 |
Price To Book Price To Book | 0.7 | 0.8 | 1.4 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.6 | -1.6 |
| 7.9 | 7.6 | 8.0 | -9.7 | 504.1 | -1,226.1 | 39.4 | 9.9 | -13.8 | -6.7 | 37.1 |
Profitability Ratios Profitability Ratios |
| 30.2 | 31.5 | 30.1 | 21.6 | 23.7 | 23.3 | 26.9 | 26.1 | 13.8 | 12.3 | 26.9 |
| 6.3 | 6.5 | 7.2 | -6.9 | 0.1 | -0.1 | 2.8 | 6.4 | -5.9 | -11.3 | 4.2 |
| -3.1 | 1.0 | -0.1 | -68.2 | -9.2 | 18.2 | -11.2 | -1.7 | 0.2 | -7.2 | 5.2 |
| 2.8 | 17.1 | 12.1 | -589.5 | -27.1 | 81.4 | 1.3 | 29.4 | 64.4 | 8.0 | -15.0 |
| -22.4 | 8.4 | -0.6 | 133.8 | 19.0 | -35.0 | 16.3 | 4.3 | -0.4 | 7.3 | -6.1 |
| -4.1 | 1.4 | -0.1 | -107.2 | -22.9 | 32.6 | -18.6 | -4.8 | 0.5 | -9.7 | 5.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Vardhman Polytex Limited is an Indian textile manufacturer currently undergoing a strategic transformation. Historically a pure-play yarn producer, the company is transitioning into a multi-segment enterprise by leveraging its land bank for **Real Estate development** while consolidating its **Textile operations** into a leaner, high-value model. Despite a history of financial distress and a **fully eroded net worth**, management is operating on a **"Going Concern"** basis, supported by aggressive debt restructuring, capital infusions, and asset monetization.
---
### Strategic Pivot: From Manufacturing to Real Estate Monetization
VPL is unlocking value from non-core and discontinued manufacturing sites to fund growth and debt repayment. This represents a fundamental shift in the company's business model.
* **Bathinda Project (Residential):** Following the closure of the Bathinda unit due to obsolete machinery, the land at **Badal Road** has been reclassified as **Inventory**. The company has received **No Objection** from the **Bathinda Development Authority (BDA)** to establish a **Residential Colony**. Final approvals from the Municipal Corporation are pending.
* **Ludhiana Project (Industrial/Commercial):** Manufacturing at the Ludhiana unit was discontinued in **March 2025**. VPL is transforming this land into saleable industrial, residential, and commercial areas under **GLADA (Greater Ludhiana Area Development Authority)** rules.
* **Inventory Valuation:** Land assets have been reclassified from fixed assets to inventory. Initial valuation is based on the **Tehsil’s collector rate** for agricultural land, with a full fair market valuation planned once saleable areas are finalized.
---
### Core Textile Operations: Consolidation and Modernization
The company has consolidated its textile manufacturing to a single active site to streamline cash flows and improve operational efficiency.
* **Primary Hub (Nalagarh, H.P.):** This unit is the sole active production center, focusing on **100% Cotton Compact Yarn**.
* **Product Portfolio:**
* **Cotton Yarns:** Carded, Combed, Organic, and **BCI (Better Cotton Initiative)**.
* **Blends & Value-Added:** Cotton-Polyester blends and both **Grey and Dyed** value-added yarns.
* **Garments:** A growing segment that saw revenue rise from **₹1.28 Crore** in FY24 to **₹45.18 Crore** in FY25.
* **Operational Model:** VPL utilizes a specific arrangement with select vendors, purchasing raw materials from them and selling the finished processed output back to the same parties to mitigate market volatility.
#### Manufacturing Capacity & Technology Upgrades
| Metric | Details (Nalagrah Unit) |
| :--- | :--- |
| **Active Spindle Count** | **40,800 Spindles** |
| **Daily Production** | **21,300 kg** (**7,750,050 kg per annum**) |
| **Modernization Capex** | **₹12.20 Crore** (Funded via 2024 Rights Issue) |
| **Key Technology** | **Uster Josi Vision shield 2/T**, **Uster Quality Expert**, and **New Card LC361** |
---
### Financial Restructuring and Capital Reorganization
VPL has executed a series of aggressive financial maneuvers to resolve its **NPA (Non-Performing Asset)** status and stabilize its balance sheet.
* **Debt Settlement:** In **April 2026**, VPL settled all outstanding dues with **Phoenix ARC Private Limited** using proceeds from Non-Convertible Debentures (NCDs). This triggered a **write-back of approximately ₹300 Crore** in previous debt settlement liabilities.
* **Capital Infusions (2024-2026):**
* **Rights Issue:** Completed a **₹49.84 Crore** issue in October 2024 at **₹6 per share**.
* **NCD Issuance:** Allotted **7,500 Secured NCDs** (**₹75 Crore**) to **Special Situation India Fund** at **18% p.a.**
* **Warrant Conversions:** Issued **7.24 Crore warrants** to the Promoter Group and non-promoters, aggregating over **₹90 Crore**.
* **Stock Split:** In **May 2024**, the company executed a **1:10 sub-division**, reducing the face value from **₹10 to Re. 1** to improve liquidity.
---
### Financial Performance Summary
The company returned to profitability at the **PBT** level in **FY 2024-25**, despite lower revenues resulting from the closure of the Ludhiana and Bathinda units.
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Revenue from Operations** | **284.98** | **370.64** | **615.51** |
| **Profit Before Tax (PBT)** | **14.92** | **(26.76)** | **1.49** |
| **Net Worth** | *Eroded* | **(361.04)** | **(362.31)** |
| **Total Paid-up Capital** | **45.89** | **22.29** | **22.29** |
---
### Research, Development, and Efficiency
VPL invests in R&D to transition from standard yarn to premium, export-quality products.
* **R&D Focus:** Converting carded production into combed varieties to increase value addition. Total R&D spend for FY 2024-25 was **₹8.53 Lakh** (**0.03% of turnover**).
* **Energy Conservation:**
* Replacement of **IE3 motors with IE4** and installation of **Variable Frequency Drives (VFD)**.
* Systematic replacement of sodium vapor lights with **LED lighting**.
* Implementation of **lightweight spindles** to reduce mechanical load.
---
### Risk Profile and Critical Challenges
Investors should note that VPL remains a high-risk turnaround play with significant legal and financial overhangs.
* **Indebtedness & Defaults:** Despite settlements, the company has faced recent defaults, including a **₹6.43 Crore** delay to Phoenix ARC in early 2025 and a **USD 1,08,058** default on **FCCB** installments to Axis Bank.
* **Audit Qualifications:** Auditors have flagged an overstatement of profit by **₹3.96 Crore** related to the accounting of FCCB liabilities.
* **Promoter Pledge:** As of **April 2026**, the Promoter Group has pledged **100% of their shareholding** (**37.50% of total capital**) to secure debentures.
* **Litigation Exposure:**
* **Outstanding Tax Demands:** **₹111.41 Crore** across 10 cases.
* **Litigations against Company:** **₹201.80 Crore** across 18 cases.
* **Statutory Dues:** Persistent delays in **Provident Fund (PF)** deposits, with **₹2.46 Crore** outstanding as of August 2024.
* **Operational Concentration:** Revenue is highly concentrated, with the **Top 10 customers** accounting for **91.63%** of total income.