| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,397 | 2,330 | 2,459 | 2,309 | 2,502 | 2,465 | 2,509 | 2,386 | 2,480 | 2,505 | 2,498 | 2,703 | |
Growth YoY Revenue Growth YoY% | -2.9 | -1.7 | -1.1 | -0.4 | 4.4 | 5.8 | 2.0 | 3.3 | -0.9 | 1.6 | -0.4 | 13.3 |
| 2,192 | 2,085 | 2,151 | 1,961 | 2,187 | 2,153 | 2,222 | 2,060 | 2,146 | 2,221 | 2,204 | 2,229 | |
| 205 | 244 | 308 | 348 | 315 | 313 | 287 | 326 | 334 | 284 | 294 | 474 | |
OPM OPM% | 8.6 | 10.5 | 12.5 | 15.1 | 12.6 | 12.7 | 11.4 | 13.7 | 13.5 | 11.3 | 11.8 | 17.5 |
| 98 | 86 | 81 | 79 | 93 | 79 | 133 | 82 | 49 | 74 | 68 | 94 | |
Interest Expense Interest ExpenseCr | 22 | 19 | 29 | 18 | 18 | 19 | 23 | 23 | 21 | 26 | 23 | 23 |
Depreciation DepreciationCr | 104 | 99 | 97 | 97 | 100 | 101 | 103 | 109 | 114 | 118 | 123 | 126 |
PBT PBTCr | 178 | 212 | 264 | 312 | 291 | 273 | 293 | 276 | 249 | 214 | 217 | 418 |
| 42 | 50 | 62 | 72 | 93 | 61 | 55 | 68 | 61 | 45 | 27 | 104 | |
| 136 | 162 | 202 | 240 | 197 | 212 | 238 | 208 | 188 | 169 | 189 | 315 | |
Growth YoY PAT Growth YoY% | -34.2 | 53.5 | 26.4 | 75.5 | 45.0 | 30.8 | 17.7 | -13.4 | -4.8 | -20.4 | -20.4 | 51.5 |
NPM NPM% | 5.7 | 7.0 | 8.2 | 10.4 | 7.9 | 8.6 | 9.5 | 8.7 | 7.6 | 6.7 | 7.6 | 11.6 |
| 4.7 | 5.6 | 7.0 | 8.4 | 6.9 | 7.4 | 8.3 | 7.3 | 6.6 | 5.8 | 6.5 | 10.9 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,397 | 2,330 | 2,459 | 2,309 | 2,502 | 2,465 | 2,509 | 2,386 | 2,480 | 2,505 | 2,498 | 2,703 | |
Growth YoY Revenue Growth YoY% | -2.9 | -1.7 | -1.1 | -0.4 | 4.4 | 5.8 | 2.0 | 3.3 | -0.9 | 1.6 | -0.4 | 13.3 |
| 2,192 | 2,085 | 2,151 | 1,961 | 2,187 | 2,153 | 2,222 | 2,060 | 2,146 | 2,221 | 2,204 | 2,229 | |
| 205 | 244 | 308 | 348 | 315 | 313 | 287 | 326 | 334 | 284 | 294 | 474 | |
OPM OPM% | 8.6 | 10.5 | 12.5 | 15.1 | 12.6 | 12.7 | 11.4 | 13.7 | 13.5 | 11.3 | 11.8 | 17.5 |
| 98 | 86 | 81 | 79 | 93 | 79 | 133 | 82 | 49 | 74 | 68 | 94 | |
Interest Expense Interest ExpenseCr | 22 | 19 | 29 | 18 | 18 | 19 | 23 | 23 | 21 | 26 | 23 | 23 |
Depreciation DepreciationCr | 104 | 99 | 97 | 97 | 100 | 101 | 103 | 109 | 114 | 118 | 123 | 126 |
PBT PBTCr | 178 | 212 | 264 | 312 | 291 | 273 | 293 | 276 | 249 | 214 | 217 | 418 |
| 42 | 50 | 62 | 72 | 93 | 61 | 55 | 68 | 61 | 45 | 27 | 104 | |
| 136 | 162 | 202 | 240 | 197 | 212 | 238 | 208 | 188 | 169 | 189 | 315 | |
Growth YoY PAT Growth YoY% | -34.2 | 53.5 | 26.4 | 75.5 | 45.0 | 30.8 | 17.7 | -13.4 | -4.8 | -20.4 | -20.4 | 51.5 |
NPM NPM% | 5.7 | 7.0 | 8.2 | 10.4 | 7.9 | 8.6 | 9.5 | 8.7 | 7.6 | 6.7 | 7.6 | 11.6 |
| 4.7 | 5.6 | 7.0 | 8.4 | 6.9 | 7.4 | 8.3 | 7.3 | 6.6 | 5.8 | 6.5 | 10.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,860 | 6,030 | 6,248 | 6,878 | 6,735 | 6,140 | 9,622 | 10,137 | 9,505 | 9,785 | 9,869 | 10,186 |
Growth Revenue Growth% | -13.7 | 2.9 | 3.6 | 10.1 | -2.1 | -8.8 | 56.7 | 5.3 | -6.2 | 3.0 | 0.9 | 3.3 |
| 4,683 | 4,831 | 5,345 | 5,684 | 5,798 | 5,326 | 7,348 | 8,814 | 8,531 | 8,522 | 8,630 | 8,800 | |
| 1,176 | 1,199 | 903 | 1,194 | 937 | 814 | 2,274 | 1,324 | 973 | 1,263 | 1,239 | 1,387 | |
OPM OPM% | 20.1 | 19.9 | 14.4 | 17.4 | 13.9 | 13.3 | 23.6 | 13.1 | 10.2 | 12.9 | 12.6 | 13.6 |
| 158 | 591 | 215 | 239 | 187 | 222 | 264 | 233 | 369 | 384 | 274 | 285 | |
Interest Expense Interest ExpenseCr | 89 | 129 | 118 | 120 | 135 | 113 | 100 | 102 | 102 | 77 | 92 | 93 |
Depreciation DepreciationCr | 374 | 343 | 240 | 254 | 333 | 364 | 368 | 394 | 405 | 401 | 465 | 481 |
PBT PBTCr | 872 | 1,318 | 760 | 1,059 | 655 | 559 | 2,071 | 1,060 | 835 | 1,168 | 955 | 1,097 |
| 247 | 324 | 167 | 318 | 65 | 132 | 520 | 255 | 198 | 282 | 202 | 237 | |
PAT PATCr | 624 | 994 | 592 | 741 | 591 | 427 | 1,551 | 805 | 637 | 887 | 753 | 860 |
Growth PAT Growth% | 40.0 | 59.3 | -40.4 | 25.0 | -20.2 | -27.8 | 263.3 | -48.1 | -20.9 | 39.3 | -15.1 | 0.6 |
NPM NPM% | 10.7 | 16.5 | 9.5 | 10.8 | 8.8 | 7.0 | 16.1 | 7.9 | 6.7 | 9.1 | 7.6 | 8.4 |
| 20.2 | 32.6 | 21.3 | 25.9 | 20.4 | 2.9 | 54.6 | 28.0 | 22.2 | 31.1 | 26.2 | 29.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,860 | 6,030 | 6,248 | 6,878 | 6,735 | 6,140 | 9,622 | 10,137 | 9,505 | 9,785 | 9,869 | 10,186 |
Growth Revenue Growth% | -13.7 | 2.9 | 3.6 | 10.1 | -2.1 | -8.8 | 56.7 | 5.3 | -6.2 | 3.0 | 0.9 | 3.3 |
| 4,683 | 4,831 | 5,345 | 5,684 | 5,798 | 5,326 | 7,348 | 8,814 | 8,531 | 8,522 | 8,630 | 8,800 | |
| 1,176 | 1,199 | 903 | 1,194 | 937 | 814 | 2,274 | 1,324 | 973 | 1,263 | 1,239 | 1,387 | |
OPM OPM% | 20.1 | 19.9 | 14.4 | 17.4 | 13.9 | 13.3 | 23.6 | 13.1 | 10.2 | 12.9 | 12.6 | 13.6 |
| 158 | 591 | 215 | 239 | 187 | 222 | 264 | 233 | 369 | 384 | 274 | 285 | |
Interest Expense Interest ExpenseCr | 89 | 129 | 118 | 120 | 135 | 113 | 100 | 102 | 102 | 77 | 92 | 93 |
Depreciation DepreciationCr | 374 | 343 | 240 | 254 | 333 | 364 | 368 | 394 | 405 | 401 | 465 | 481 |
PBT PBTCr | 872 | 1,318 | 760 | 1,059 | 655 | 559 | 2,071 | 1,060 | 835 | 1,168 | 955 | 1,097 |
| 247 | 324 | 167 | 318 | 65 | 132 | 520 | 255 | 198 | 282 | 202 | 237 | |
PAT PATCr | 624 | 994 | 592 | 741 | 591 | 427 | 1,551 | 805 | 637 | 887 | 753 | 860 |
Growth PAT Growth% | 40.0 | 59.3 | -40.4 | 25.0 | -20.2 | -27.8 | 263.3 | -48.1 | -20.9 | 39.3 | -15.1 | 0.6 |
NPM NPM% | 10.7 | 16.5 | 9.5 | 10.8 | 8.8 | 7.0 | 16.1 | 7.9 | 6.7 | 9.1 | 7.6 | 8.4 |
| 20.2 | 32.6 | 21.3 | 25.9 | 20.4 | 2.9 | 54.6 | 28.0 | 22.2 | 31.1 | 26.2 | 29.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 63 | 55 | 56 | 56 | 57 | 57 | 57 | 57 | 57 | 57 | 57 |
Reserves ReservesCr | 3,939 | 4,218 | 4,897 | 5,534 | 5,991 | 6,406 | 7,646 | 8,507 | 9,043 | 9,839 | 10,457 |
| 2,106 | 2,086 | 1,686 | 1,862 | 1,636 | 1,424 | 1,930 | 1,445 | 2,062 | 1,362 | 1,680 | |
| 1,305 | 1,030 | 1,496 | 1,450 | 1,550 | 1,592 | 1,208 | 1,236 | 731 | 1,104 | 1,598 | |
| 7,513 | 7,501 | 8,244 | 9,016 | 9,354 | 9,617 | 10,979 | 11,333 | 11,981 | 12,432 | 13,866 | |
| 3,544 | 3,838 | 4,546 | 4,681 | 4,883 | 5,202 | 5,855 | 5,785 | 6,432 | 6,305 | 6,973 | |
| 3,969 | 3,663 | 3,698 | 4,335 | 4,471 | 4,415 | 5,124 | 5,548 | 5,549 | 6,127 | 6,892 | |
| 7,513 | 7,501 | 8,244 | 9,016 | 9,354 | 9,617 | 10,979 | 11,333 | 11,981 | 12,432 | 13,866 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 63 | 55 | 56 | 56 | 57 | 57 | 57 | 57 | 57 | 57 | 57 |
Reserves ReservesCr | 3,939 | 4,218 | 4,897 | 5,534 | 5,991 | 6,406 | 7,646 | 8,507 | 9,043 | 9,839 | 10,457 |
| 2,106 | 2,086 | 1,686 | 1,862 | 1,636 | 1,424 | 1,930 | 1,445 | 2,062 | 1,362 | 1,680 | |
| 1,305 | 1,030 | 1,496 | 1,450 | 1,550 | 1,592 | 1,208 | 1,236 | 731 | 1,104 | 1,598 | |
| 7,513 | 7,501 | 8,244 | 9,016 | 9,354 | 9,617 | 10,979 | 11,333 | 11,981 | 12,432 | 13,866 | |
| 3,544 | 3,838 | 4,546 | 4,681 | 4,883 | 5,202 | 5,855 | 5,785 | 6,432 | 6,305 | 6,973 | |
| 3,969 | 3,663 | 3,698 | 4,335 | 4,471 | 4,415 | 5,124 | 5,548 | 5,549 | 6,127 | 6,892 | |
| 7,513 | 7,501 | 8,244 | 9,016 | 9,354 | 9,617 | 10,979 | 11,333 | 11,981 | 12,432 | 13,866 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 915 | 1,350 | 103 | 499 | 849 | 168 | 1,445 | 1,853 | -1,055 | 1,644 | 1,108 | |
| -451 | -343 | -167 | -278 | -379 | -116 | -899 | -1,445 | 1,104 | -892 | -1,516 | |
| -365 | -1,180 | 92 | -252 | -296 | -174 | -571 | -399 | -90 | -733 | 398 | |
Net Cash Flow Net Cash FlowCr | 99 | -173 | 28 | -30 | 175 | -122 | -26 | 9 | -41 | 19 | -10 |
Free Cash Flow Free Cash FlowCr | 538 | 1,127 | -253 | -384 | 200 | -72 | 936 | 1,238 | -1,329 | 675 | -579 |
CFO To PAT CFO To PAT% | 146.6 | 135.8 | 17.4 | 67.4 | 143.7 | 39.3 | 93.1 | 230.2 | -165.7 | 185.4 | 147.1 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 112.6 | 11.4 | 41.8 | 90.6 | 20.6 | 63.5 | 139.9 | -108.4 | 130.2 | 89.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 915 | 1,350 | 103 | 499 | 849 | 168 | 1,445 | 1,853 | -1,055 | 1,644 | 1,108 | |
| -451 | -343 | -167 | -278 | -379 | -116 | -899 | -1,445 | 1,104 | -892 | -1,516 | |
| -365 | -1,180 | 92 | -252 | -296 | -174 | -571 | -399 | -90 | -733 | 398 | |
Net Cash Flow Net Cash FlowCr | 99 | -173 | 28 | -30 | 175 | -122 | -26 | 9 | -41 | 19 | -10 |
Free Cash Flow Free Cash FlowCr | 538 | 1,127 | -253 | -384 | 200 | -72 | 936 | 1,238 | -1,329 | 675 | -579 |
CFO To PAT CFO To PAT% | 146.6 | 135.8 | 17.4 | 67.4 | 143.7 | 39.3 | 93.1 | 230.2 | -165.7 | 185.4 | 147.1 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 112.6 | 11.4 | 41.8 | 90.6 | 20.6 | 63.5 | 139.9 | -108.4 | 130.2 | 89.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,922 | 7,570 | 7,011 | 6,201 | 3,599 | 7,484 | 12,581 | 8,493 | 12,828 | 11,405 | 15,186 | 16,280 |
Price To Earnings Price To Earnings | 7.7 | 7.4 | 11.8 | 8.3 | 6.1 | 17.8 | 8.0 | 10.5 | 20.0 | 12.7 | 20.0 | 18.9 |
Price To Sales Price To Sales | 0.8 | 1.3 | 1.1 | 0.9 | 0.5 | 1.2 | 1.3 | 0.8 | 1.4 | 1.2 | 1.5 | 1.6 |
Price To Book Price To Book | 1.2 | 1.7 | 1.4 | 1.1 | 0.6 | 1.1 | 1.6 | 1.0 | 1.4 | 1.1 | 1.4 | 1.6 |
EV To EBITDA EV To EBITDA | 5.7 | 7.8 | 9.9 | 6.8 | 5.7 | 11.2 | 6.3 | 7.4 | 14.9 | 9.9 | 13.7 | 12.8 |
GPM GPM% | 32.4 | 32.5 | 27.4 | 29.9 | 27.8 | 29.6 | 37.6 | 25.4 | 23.5 | 27.1 | 27.6 | 27.6 |
OPM OPM% | 20.1 | 19.9 | 14.4 | 17.4 | 13.9 | 13.3 | 23.6 | 13.1 | 10.2 | 12.9 | 12.6 | 13.6 |
NPM NPM% | 10.7 | 16.5 | 9.5 | 10.8 | 8.8 | 7.0 | 16.1 | 7.9 | 6.7 | 9.1 | 7.6 | 8.4 |
ROCE ROCE% | 15.8 | 23.8 | 12.6 | 15.6 | 9.8 | 8.1 | 22.4 | 11.3 | 8.6 | 11.2 | 8.5 | 8.5 |
ROE ROE% | 15.6 | 23.3 | 12.0 | 13.3 | 9.8 | 6.6 | 20.1 | 9.4 | 7.0 | 9.0 | 7.2 | 7.2 |
ROA ROA% | 8.3 | 13.3 | 7.2 | 8.2 | 6.3 | 4.4 | 14.1 | 7.1 | 5.3 | 7.1 | 5.4 | 5.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,922 | 7,570 | 7,011 | 6,201 | 3,599 | 7,484 | 12,581 | 8,493 | 12,828 | 11,405 | 15,186 | 16,280 |
Price To Earnings Price To Earnings | 7.7 | 7.4 | 11.8 | 8.3 | 6.1 | 17.8 | 8.0 | 10.5 | 20.0 | 12.7 | 20.0 | 18.9 |
Price To Sales Price To Sales | 0.8 | 1.3 | 1.1 | 0.9 | 0.5 | 1.2 | 1.3 | 0.8 | 1.4 | 1.2 | 1.5 | 1.6 |
Price To Book Price To Book | 1.2 | 1.7 | 1.4 | 1.1 | 0.6 | 1.1 | 1.6 | 1.0 | 1.4 | 1.1 | 1.4 | 1.6 |
EV To EBITDA EV To EBITDA | 5.7 | 7.8 | 9.9 | 6.8 | 5.7 | 11.2 | 6.3 | 7.4 | 14.9 | 9.9 | 13.7 | 12.8 |
GPM GPM% | 32.4 | 32.5 | 27.4 | 29.9 | 27.8 | 29.6 | 37.6 | 25.4 | 23.5 | 27.1 | 27.6 | 27.6 |
OPM OPM% | 20.1 | 19.9 | 14.4 | 17.4 | 13.9 | 13.3 | 23.6 | 13.1 | 10.2 | 12.9 | 12.6 | 13.6 |
NPM NPM% | 10.7 | 16.5 | 9.5 | 10.8 | 8.8 | 7.0 | 16.1 | 7.9 | 6.7 | 9.1 | 7.6 | 8.4 |
ROCE ROCE% | 15.8 | 23.8 | 12.6 | 15.6 | 9.8 | 8.1 | 22.4 | 11.3 | 8.6 | 11.2 | 8.5 | 8.5 |
ROE ROE% | 15.6 | 23.3 | 12.0 | 13.3 | 9.8 | 6.6 | 20.1 | 9.4 | 7.0 | 9.0 | 7.2 | 7.2 |
ROA ROA% | 8.3 | 13.3 | 7.2 | 8.2 | 6.3 | 4.4 | 14.1 | 7.1 | 5.3 | 7.1 | 5.4 | 5.4 |
Documents — Vardhman Textiles Ltd
Concall Transcript Summaries — Vardhman Textiles Ltd