Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹57,415Cr
Textiles - Readymade Apparel
Rev Gr TTM
Revenue Growth TTM
20.54%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VMM
VS
| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 19.5 | 23.1 | 20.9 | 22.4 | 17.0 |
| 2,197 | 1,818 | 2,231 | 2,134 | 2,631 | 2,191 | 2,681 | 2,587 | 3,065 |
Operating Profit Operating ProfitCr |
| 16.3 | 12.1 | 14.1 | 12.4 | 16.1 | 14.0 | 14.6 | 13.2 | 16.5 |
Other Income Other IncomeCr | 10 | 7 | 8 | 13 | 19 | 19 | 17 | 20 | 25 |
Interest Expense Interest ExpenseCr | 33 | 36 | 34 | 34 | 31 | 49 | 41 | 41 | 43 |
Depreciation DepreciationCr | 132 | 136 | 138 | 141 | 141 | 171 | 159 | 169 | 168 |
| 272 | 85 | 201 | 141 | 352 | 156 | 276 | 204 | 419 |
| 67 | 24 | 51 | 37 | 89 | 41 | 70 | 52 | 106 |
|
Growth YoY PAT Growth YoY% | | | | | 27.9 | 88.0 | 37.2 | 46.5 | 19.1 |
| 7.8 | 3.0 | 5.8 | 4.3 | 8.4 | 4.5 | 6.6 | 5.1 | 8.5 |
| 0.5 | 0.1 | 0.3 | 0.2 | 0.6 | 0.3 | 0.5 | 0.3 | 0.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 376.4 | -15.9 | 25.5 | 35.7 | 17.5 | 20.3 | 15.2 |
| 999 | 4,652 | 3,843 | 4,785 | 6,566 | 7,663 | 9,186 | 10,524 |
Operating Profit Operating ProfitCr |
| 10.1 | 12.1 | 13.7 | 14.4 | 13.4 | 14.0 | 14.3 | 14.7 |
Other Income Other IncomeCr | 5 | 20 | 116 | 65 | 33 | 33 | 59 | 80 |
Interest Expense Interest ExpenseCr | 42 | 219 | 217 | 194 | 161 | 144 | 149 | 174 |
Depreciation DepreciationCr | 32 | 340 | 395 | 406 | 461 | 517 | 590 | 667 |
| 43 | 101 | 114 | 270 | 431 | 621 | 849 | 1,055 |
| 21 | 56 | 32 | 67 | 109 | 159 | 217 | 269 |
|
| | 108.2 | 80.9 | 147.6 | 58.4 | 43.8 | 36.8 | 24.4 |
| 2.0 | 0.9 | 1.8 | 3.6 | 4.2 | 5.2 | 5.9 | 6.4 |
| 0.1 | 0.1 | 0.2 | 0.5 | 0.7 | 1.0 | 1.4 | 1.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 4,342 | 4,366 | 4,484 | 4,503 | 4,507 | 4,509 | 4,597 | 4,671 |
| 24 | -143 | 18 | 322 | 650 | 1,113 | 1,804 | 2,227 |
Current Liabilities Current LiabilitiesCr | 962 | 1,573 | 1,792 | 2,085 | 2,132 | 1,828 | 2,333 | 2,797 |
Non Current Liabilities Non Current LiabilitiesCr | 798 | 1,596 | 1,540 | 1,308 | 1,000 | 1,056 | 1,259 | 1,369 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,542 | 1,528 | 2,002 | 2,102 | 1,995 | 1,972 | 3,102 | 3,956 |
Non Current Assets Non Current AssetsCr | 4,583 | 5,865 | 5,833 | 6,116 | 6,294 | 6,534 | 6,891 | 7,108 |
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 | -207 | 557 | 1,054 | 657 | 636 | 830 | 1,399 |
Investing Cash Flow Investing Cash FlowCr | -5,245 | -149 | -695 | 27 | 177 | -130 | -611 |
Financing Cash Flow Financing Cash FlowCr | 5,435 | -429 | -276 | -710 | -865 | -658 | -479 |
|
Free Cash Flow Free Cash FlowCr | -246 | 387 | 950 | 500 | 417 | 583 | 1,138 |
| -953.1 | 1,230.8 | 1,287.4 | 324.1 | 197.8 | 179.6 | 221.4 |
CFO To EBITDA CFO To EBITDA% | -185.3 | 87.1 | 172.9 | 81.8 | 62.3 | 66.5 | 91.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 47,905 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 76.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.5 |
| 7.0 | 1.0 | 0.7 | 2.0 | 1.3 | 1.1 | 32.1 |
Profitability Ratios Profitability Ratios |
| 18.8 | 27.5 | 27.6 | 28.2 | 27.1 | 27.7 | 28.5 |
| 10.1 | 12.1 | 13.7 | 14.4 | 13.4 | 14.0 | 14.3 |
| 2.0 | 0.9 | 1.8 | 3.6 | 4.2 | 5.2 | 5.9 |
| 1.6 | 6.4 | 6.3 | 7.0 | 8.9 | 10.8 | 12.3 |
| 0.5 | 1.1 | 1.8 | 4.2 | 6.2 | 8.2 | 9.9 |
| 0.3 | 0.6 | 1.1 | 2.5 | 3.9 | 5.4 | 6.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Vishal Mega Mart Limited (**VMM**) is a leading Indian fashion-led retailer positioned as a high-growth, **omni-channel** platform. The company serves as a "one-stop destination" for the **middle and lower-middle income** segments, primarily in **Tier 2 cities and beyond**. By combining a massive physical footprint with a rapidly scaling **quick commerce** engine and a dominant **own-brand** portfolio, VMM has established a capital-efficient model that capitalizes on the democratization of consumption across India.
---
### **Market Reach & Accelerated Physical Expansion**
VMM operates a "hub and spoke" distribution model across **30 States and Union Territories**, focusing on regional clusters to drive operational efficiency.
| Metric | As of Dec 31, 2025 | As of March 31, 2025 |
| :--- | :--- | :--- |
| **Total Store Count** | **771** | **696** |
| **Cities Covered** | **517** | **458** |
| **Total Trading Area** | **1.32 crore Sq. Ft.** | **1.22 crore Sq. Ft.** |
| **New Store Openings (9MFY26)** | **80** | **85 (Net FY25)** |
* **Expansion Strategy:** The company targets **80 to 100** new store openings annually. Recent momentum is focused on **South India** (Kerala, Andhra Pradesh, Karnataka) and **Western India** (Gujarat and Maharashtra).
* **Format Innovation:** While large-format stores remain the core, VMM is piloting **10 small-format stores** to penetrate high-density urban white spaces and niche rural markets.
* **Store Economics:** The company achieves a highly competitive average **Store Payback period of 19 months**.
---
### **Product Ecosystem & The "Own Brand" Powerhouse**
VMM’s value proposition is built on **opening price points** and a robust portfolio of **26 Own Brands**, which offer a **40% to 50% discount** compared to national brands.
**Revenue Mix by Segment (9MFY26):**
* **Apparel (44.8%):** The primary growth driver, covering Men, Ladies, Kids, and Infants.
* **General Merchandise (28.3%):** Includes home appliances, footwear, and furnishings.
* **FMCG (26.7%):** Daily essentials and household products.
**Own Brand Performance & Scaling:**
* **Contribution:** Own brands accounted for **74.5%** of revenue in 9MFY26, up from **73.1%** in FY25.
* **Scale:** **2** own brands generate **>₹500 crore** each; **12** brands generate **>₹100 crore** each.
* **Recent Expansions:** Under the **Tandem** label and others, VMM has aggressively entered **Consumer Electronics** (LED lighting, sound bars), **Kitchen Appliances** (Air fryers, induction cooktops up to **2000W**), and **Cookware** (3-ply non-stick and ceramic).
---
### **Digital Integration & Hyperlocal Quick Commerce**
VMM has successfully transitioned into an **omni-channel** retailer, utilizing its physical stores as fulfillment hubs for rapid delivery.
* **Quick Commerce Reach:** Hyperlocal delivery is active in **723 stores** across **485 cities** (as of Dec 2025).
* **User Growth:** Registered quick commerce users surged to **1.2 crore** in Dec 2025, up from **0.87 crore** in March 2025.
* **Fulfillment Options:** Offers **2-Hour Express Delivery**, scheduled slots, and in-store pickup via the mobile app and website.
---
### **Data-Driven Loyalty & Customer Engagement**
VMM operates one of the world’s largest retail loyalty programs, serving as a critical engine for personalized marketing and repeat business.
* **Loyalty Base:** **~16.3 crore** registered customers as of December 2025.
* **Revenue Impact:** Approximately **95%** of total revenue is derived from loyalty members.
* **Program Mechanics:** A privacy-first, phone-number-only enrollment where customers earn **₹1 for every ₹200 spent**, allowing VMM to leverage AI-driven data analytics for inventory and engagement.
---
### **Financial Performance & Capital Structure**
VMM maintains a lean, debt-free balance sheet with consistent double-digit growth. The company listed on the **NSE** and **BSE** on **December 18, 2024**, following an **₹8,000 crore IPO** (oversubscribed **28.75x**).
| Metric (Consolidated) | FY 2023-24 | FY 2024-25 | 9M FY 2025-26 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹8,911.9 Cr** | **₹10,716.3 Cr** | **₹9,792.2 Cr** |
| **Revenue Growth (YoY)** | - | **20.2%** | **19.9%** |
| **Adjusted EBITDA Margin*** | **8.3%** | **9.6%** | **10.7%** |
| **Profit After Tax (PAT)** | **₹461.9 Cr** | **₹632.0 Cr** | **₹671.3 Cr** |
| **Adjusted SSSG** | - | **12.3%** | **10.3%** |
*\*Adjusted EBITDA is pre-INDAS 116 and pre-ESOP charges.*
* **Liquidity & Debt:** As of March 31, 2025, VMM reported **zero total debt** and a **Net Cash** position of **₹3,969.6 crore**.
* **Working Capital:** Operates with a lean **Net Working Capital cycle of 15 days**.
* **Asset Composition:** The balance sheet carries **Goodwill of ₹4,283.6 crore** (approx. **43%** of total assets), stemming from its contract manufacturing and retail units.
* **Equity Update:** In February 2026, promoter **Samayat Services LLP** divested **13.96%** of equity (**65.25 crore shares**) via bulk deals.
---
### **Supply Chain & Domestic Sourcing Excellence**
VMM’s operational backbone is built on domestic resilience and technological automation.
* **Sourcing:** **100%** of products are sourced within India; **76%** are sourced directly from **MSMEs and small producers**.
* **Infrastructure:** Features a central hub in North India and a network of **Regional Distribution Centres**.
* **Automation:** Utilizes **automated distribution centres** with "put-to-light" systems and high-speed sorters.
* **Sustainability:** The Hyderabad facility is powered by a **rooftop solar plant**, reflecting a commitment to renewable energy.
---
### **Risk Management & Regulatory Landscape**
VMM navigates a complex landscape of operational and legal factors inherent to large-scale retail.
* **Manufacturing Dependency:** VMM relies **100% on third-party vendors** for its own-brand manufacturing, posing a supply chain concentration risk.
* **Safety & Litigation:** Following a fatal fire at a **Karol Bagh** store in July 2025, the company faces an ongoing police investigation, though assets were insured.
* **Regulatory Scrutiny:** The Group frequently manages orders from local authorities across multiple states (e.g., Gurugram, Kolkata, Bhopal).
* **Labour & Tax:** VMM is transitioning under **four new Labour Codes** (notified Nov 2025) and managing various pending tax disputes (GST/VAT/Income Tax). Management currently views the financial impact of these as **not material**.
* **Financial Risks:** Liquidity and credit risks are categorized as **low**, supported by favorable credit periods with buyers and a strong cash position.