Textile · Founded 1989 · www.cantabilinternational.com · BSE 533267 · NSE CANTABIL · ISIN INE068L01024
No Notes Added Yet
Business
Cantabil Retail India Ltd. is an Indian apparel manufacturer and retailer. The company designs, manufactures, brands, and retails a range of readymade garments and accessories primarily for men, women, and kids. Its core business model involves operating a network of exclusive brand outlets (EBOs) across India, alongside a presence in large format stores and online channels. The company focuses on the mid-to-premium segment, offering formal wear, casual wear, party wear, and accessories under its own brands. It makes money by selling these apparel products directly to consumers through its extensive retail footprint.
Revenue Mix
Cantabil operates primarily as a single segment, "Apparel and Garments." Within this, its revenue mix is primarily derived from:
Men's Wear: Constitutes the largest portion of sales, including formal shirts, trousers, suits, blazers, denim, t-shirts, and casual wear.
Women's Wear: Offers a range of dresses, tops, tunics, and ethnic wear.
Kids' Wear: Under the "Lil Cantabil" brand, catering to children.
Accessories: Includes ties, belts, wallets, and other related items, often under "The Frenchie" brand.
While specific percentage breakdowns for each category are not consistently disclosed, men's apparel is generally the dominant contributor.
Industry
The Indian textile and apparel retail industry is large, fragmented, and highly competitive, characterized by a mix of unorganized players, organized domestic brands, and international brands. Cantabil operates in the value-to-mid-premium segment of this market. Its positioning is largely driven by its focus on Tier 2, Tier 3 cities, and non-metro areas, where it has built a significant retail presence. Compared to premium national or international brands, Cantabil offers more accessible price points. Against unorganized players, it provides branded quality and a consistent retail experience. Its peers include other domestic organized players in the mid-market segment like Raymond, Peter England (Aditya Birla Fashion and Retail), Spykar, etc., though product mixes can vary.
MOAT
Cantabil's competitive advantages primarily stem from:
Distribution Network: An extensive pan-India network of exclusive brand outlets, particularly strong in non-metro and Tier 2/3 cities, which can be challenging for competitors to replicate quickly.
Vertical Integration: The company manages a significant portion of its design, manufacturing, and distribution in-house, which can offer better cost control, faster turnaround times, and quality consistency compared to heavily outsourced models.
Brand Recognition (within its niche): Over time, the "Cantabil" brand has built recognition among its target customer base, fostering some level of loyalty and trust in product quality and style.
Value Proposition: Offering a wide range of fashion products at competitive price points suitable for its target demographic provides a strong value proposition.
Growth Drivers
Key factors that can drive Cantabil's growth over the next 3-5 years include:
Store Expansion: Continued opening of new exclusive brand outlets, especially in untapped Tier 2/3 and smaller cities, leveraging its established network and brand acceptance.
Increased Disposable Income & Urbanization: Rising income levels and urbanization in India are expected to drive demand for branded apparel, shifting consumers from unorganized to organized retail.
E-commerce Penetration: Expanding its online presence and omnichannel strategy to capture a growing share of digital sales.
Product Diversification: Expanding into new apparel categories or accessories to cater to evolving fashion trends and consumer preferences.
Value Segment Growth: The Indian market continues to see strong growth in the value and mid-market apparel segments, where Cantabil is well-positioned.
Risks
Intense Competition: The Indian apparel market is highly competitive with numerous domestic and international players, leading to pricing pressure and challenges in maintaining market share.
Fashion Trend Volatility: Rapid changes in fashion trends can lead to inventory obsolescence if the company fails to adapt quickly.
Raw Material Price Fluctuations: Volatility in prices of key raw materials like cotton and other fabrics can impact manufacturing costs and gross margins.
Economic Slowdown: A downturn in the broader economy can reduce discretionary spending on apparel, impacting sales.
Inventory Management: Inefficient inventory management can lead to stockouts or excess inventory, affecting profitability.
Geographic Concentration: While expanding, a significant reliance on certain regions or specific retail formats could pose risks if those areas face economic headwinds or changes in consumer behavior.
Management & Ownership
Cantabil Retail India Ltd. is promoted by Mr. Anil Bansal and his family. The promoters typically hold a significant stake in the company, which is common among Indian family-owned businesses. Mr. Bansal serves as the Chairman & Managing Director, bringing extensive experience in the textile and apparel industry. Management quality generally appears focused on retail expansion and brand building within their target segments.
Outlook
Cantabil Retail India Ltd. is well-positioned to capitalize on the growing organized apparel market in India, particularly in Tier 2/3 cities, driven by increasing disposable incomes and a shift towards branded wear. Its extensive retail network and vertical integration offer some operational advantages. However, the company operates in a highly competitive and fashion-sensitive industry, facing risks from changing trends, raw material price volatility, and intense competition. Its future success hinges on continued agile product development, efficient inventory management, strategic store expansion, and effective omnichannel integration to maintain relevance and drive growth while managing operational costs effectively.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 194 | 128 | 151 | 223 | 220 | 159 | 176 | 264 | 253 | 179 |
| Other Income | 2 | 2 | 1 | 2 | 3 | 2 | 2 | 2 | 3 | 3 |
| Total Income | 196 | 129 | 152 | 225 | 223 | 161 | 178 | 267 | 257 | 182 |
| Total Expenditure | 149 | 88 | 117 | 150 | 161 | 110 | 134 | 169 | 175 | 119 |
| Operating Profit | 46 | 41 | 36 | 75 | 62 | 51 | 44 | 97 | 82 | 62 |
| Interest | 8 | 8 | 8 | 9 | 9 | 11 | 11 | 12 | 14 | 14 |
| Depreciation | 18 | 18 | 19 | 20 | 23 | 22 | 24 | 25 | 29 | 28 |
| Exceptional Income / Expenses | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 22 | 15 | 8 | 45 | 30 | 19 | 9 | 60 | 39 | 21 |
| Provision for Tax | 3 | 4 | 1 | 11 | 7 | 4 | 2 | 15 | 9 | 4 |
| Profit After Tax | 18 | 11 | 7 | 34 | 23 | 15 | 7 | 45 | 29 | 16 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 18 | 11 | 7 | 34 | 23 | 15 | 7 | 45 | 29 | 16 |
| Adjusted Earnings Per Share | 2.2 | 1.4 | 0.8 | 4.1 | 2.7 | 1.8 | 0.8 | 5.4 | 3.5 | 2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 155 | 157 | 196 | 289 | 338 | 252 | 383 | 553 | 616 | 721 | 853 | 872 |
| Other Income | 0 | 1 | 1 | 4 | 4 | 17 | 15 | 4 | 5 | 8 | 10 | 10 |
| Total Income | 155 | 157 | 198 | 293 | 342 | 269 | 399 | 557 | 620 | 730 | 862 | 884 |
| Total Expenditure | 139 | 139 | 176 | 259 | 253 | 192 | 272 | 386 | 451 | 515 | 586 | 597 |
| Operating Profit | 16 | 19 | 21 | 34 | 89 | 76 | 127 | 171 | 169 | 215 | 276 | 285 |
| Interest | 5 | 6 | 7 | 9 | 21 | 25 | 24 | 28 | 31 | 36 | 50 | 51 |
| Depreciation | 6 | 8 | 9 | 9 | 44 | 39 | 43 | 54 | 62 | 80 | 100 | 106 |
| Exceptional Income / Expenses | 0 | -0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 5 | 8 | 16 | 24 | 12 | 60 | 89 | 77 | 98 | 126 | 129 |
| Provision for Tax | 0 | 1 | -12 | 4 | 8 | 3 | 22 | 22 | 15 | 23 | 30 | 30 |
| Profit After Tax | 5 | 4 | 20 | 12 | 16 | 10 | 38 | 67 | 62 | 75 | 96 | 97 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 4 | 20 | 12 | 16 | 10 | 38 | 67 | 62 | 75 | 96 | 97 |
| Adjusted Earnings Per Share | 0.6 | 0.5 | 2.4 | 1.5 | 2 | 1.2 | 4.7 | 8.2 | 7.4 | 9 | 11.4 | 11.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 16% | 28% | 19% |
| Operating Profit CAGR | 28% | 17% | 29% | 33% |
| PAT CAGR | 28% | 13% | 57% | 34% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 3% | 4% | 16% | 33% |
| ROE Average | 22% | 22% | 26% | 18% |
| ROCE Average | 40% | 38% | 46% | 30% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 77 | 85 | 101 | 114 | 118 | 124 | 160 | 221 | 326 | 393 | 478 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 4 | 7 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5 | 2 | -10 | -6 | 205 | 192 | 220 | 233 | 287 | 361 | 480 |
| Total Current Liabilities | 49 | 69 | 77 | 99 | 108 | 95 | 117 | 167 | 138 | 159 | 157 |
| Total Liabilities | 136 | 160 | 175 | 212 | 433 | 412 | 497 | 621 | 752 | 913 | 1116 |
| Fixed Assets | 55 | 57 | 55 | 60 | 259 | 238 | 297 | 325 | 401 | 503 | 693 |
| Other Non-Current Assets | 9 | 14 | 16 | 18 | 21 | 26 | 24 | 33 | 58 | 72 | 42 |
| Total Current Assets | 72 | 89 | 105 | 134 | 153 | 148 | 176 | 264 | 292 | 338 | 381 |
| Total Assets | 136 | 160 | 175 | 212 | 433 | 412 | 497 | 621 | 752 | 913 | 1116 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 1 | 1 | 3 | 3 | 4 | 8 | 3 | 1 | 38 | 28 |
| Cash Flow from Operating Activities | 20 | 10 | 7 | 24 | 62 | 67 | 90 | 75 | 133 | 150 | 199 |
| Cash Flow from Investing Activities | -15 | -10 | -5 | -13 | -13 | -7 | -41 | -34 | -55 | -58 | -90 |
| Cash Flow from Financing Activities | -6 | -0 | -1 | -11 | -48 | -55 | -54 | -43 | -41 | -102 | -112 |
| Net Cash Inflow / Outflow | -1 | -0 | 2 | -0 | 1 | 4 | -5 | -2 | 37 | -10 | -3 |
| Closing Cash & Cash Equivalent | 1 | 1 | 3 | 3 | 4 | 8 | 3 | 1 | 38 | 28 | 25 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.62 | 0.5 | 2.45 | 1.53 | 2.01 | 1.18 | 4.66 | 8.24 | 7.44 | 8.95 | 11.45 |
| CEPS(Rs) | 1.37 | 1.48 | 3.53 | 2.62 | 7.43 | 5.97 | 9.96 | 14.79 | 14.89 | 18.54 | 23.37 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.5 | 0.9 | 0.9 | 1 | 1.5 |
| Book NAV/Share(Rs) | 9.49 | 10.39 | 12.38 | 14 | 14.46 | 15.19 | 19.61 | 27.12 | 39.03 | 47 | 57.15 |
| Core EBITDA Margin(%) | 10.44 | 11.19 | 10.12 | 10.26 | 25.07 | 23.58 | 29.09 | 30 | 26.45 | 28.31 | 30.97 |
| EBIT Margin(%) | 6.53 | 6.52 | 7.32 | 8.56 | 13.23 | 14.71 | 21.83 | 21.15 | 17.42 | 18.47 | 20.49 |
| Pre Tax Margin(%) | 3.33 | 2.88 | 3.87 | 5.61 | 7.1 | 4.87 | 15.55 | 16.08 | 12.36 | 13.47 | 14.66 |
| PAT Margin (%) | 3.26 | 2.53 | 10.13 | 4.33 | 4.86 | 3.84 | 9.93 | 12.11 | 10.01 | 10.26 | 11.13 |
| Cash Profit Margin (%) | 7.2 | 7.48 | 14.61 | 7.41 | 17.93 | 19.36 | 21.23 | 21.76 | 20.04 | 21.27 | 22.72 |
| ROA(%) | 3.79 | 2.75 | 11.92 | 6.46 | 5.09 | 2.29 | 8.38 | 12.03 | 9.07 | 8.99 | 9.44 |
| ROE(%) | 6.76 | 5.01 | 21.5 | 11.61 | 14.14 | 7.98 | 26.79 | 35.25 | 22.72 | 20.81 | 21.98 |
| ROCE(%) | 9.26 | 8.89 | 10.64 | 16.34 | 28.69 | 25.18 | 56.07 | 58.02 | 37.27 | 36.94 | 40.47 |
| Receivable days | 23.19 | 21.89 | 18.79 | 18.31 | 12.4 | 6.09 | 3.63 | 5.14 | 7.95 | 7.16 | 5.5 |
| Inventory Days | 137.76 | 149.1 | 142.85 | 112.55 | 121.44 | 182.34 | 128.8 | 119.59 | 131.23 | 127.4 | 121.78 |
| Payable days | 90.7 | 153.41 | 140.81 | 100.87 | 134.27 | 160.32 | 127.41 | 121.84 | 105.14 | 108.25 | 96.39 |
| PER(x) | 22.29 | 30.74 | 9.44 | 38.01 | 19.98 | 63.89 | 39.41 | 20.15 | 28 | 29.94 | 19.34 |
| Price/Book(x) | 1.46 | 1.47 | 1.87 | 4.16 | 2.78 | 4.98 | 9.37 | 6.12 | 5.34 | 5.7 | 3.87 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.5 | 0.26 | 0.27 | 0.54 | 0.43 | 0.37 | 0.68 |
| EV/Net Sales(x) | 0.94 | 1.05 | 1.18 | 1.78 | 1.07 | 2.48 | 3.91 | 2.49 | 2.78 | 3.07 | 2.14 |
| EV/Core EBITDA(x) | 9.01 | 8.84 | 10.83 | 15.3 | 4.07 | 8.19 | 11.79 | 8.05 | 10.13 | 10.3 | 6.62 |
| Net Sales Growth(%) | 11.96 | 0.94 | 25.18 | 47.08 | 17.15 | -25.48 | 52.14 | 44.24 | 11.36 | 17.13 | 18.24 |
| EBIT Growth(%) | 34.91 | 3.48 | 37.4 | 71.25 | 80.96 | -17.14 | 125.82 | 40.35 | -7.82 | 24.43 | 30.87 |
| PAT Growth(%) | 75.36 | -19.76 | 391.34 | -37.46 | 31.44 | -41.18 | 293.79 | 76.68 | -7.46 | 20.31 | 27.9 |
| EPS Growth(%) | 75.37 | -19.76 | 391.33 | -37.46 | 31.44 | -41.18 | 293.79 | 76.68 | -9.67 | 20.31 | 27.9 |
| Debt/Equity(x) | 0.44 | 0.47 | 0.45 | 0.36 | 0.32 | 0.12 | 0 | 0.11 | 0.03 | 0 | 0 |
| Current Ratio(x) | 1.47 | 1.29 | 1.36 | 1.35 | 1.43 | 1.56 | 1.5 | 1.58 | 2.12 | 2.12 | 2.42 |
| Quick Ratio(x) | 0.28 | 0.23 | 0.31 | 0.37 | 0.23 | 0.26 | 0.25 | 0.28 | 0.45 | 0.37 | 0.54 |
| Interest Cover(x) | 2.04 | 1.79 | 2.12 | 2.9 | 2.16 | 1.49 | 3.47 | 4.17 | 3.44 | 3.69 | 3.52 |
| Total Debt/Mcap(x) | 0.3 | 0.32 | 0.24 | 0.09 | 0.12 | 0.02 | 0 | 0.02 | 0.01 | 0 | 0 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.09 | 74.09 | 74.09 | 74.09 | 74.09 | 74.09 | 74.21 | 74.46 | 74.46 | 74.46 |
| FII | 4.48 | 4.58 | 5.02 | 4.87 | 4.78 | 4.14 | 2.53 | 2.17 | 2.16 | 0.47 |
| DII | 0 | 0 | 0 | 0.99 | 0.88 | 0.88 | 1.08 | 1.03 | 0.21 | 0.46 |
| Public | 21.43 | 21.33 | 20.89 | 20.05 | 20.25 | 20.89 | 22.18 | 22.34 | 23.17 | 24.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.21 | 6.23 | 6.23 | 6.23 |
| FII | 0.37 | 0.38 | 0.42 | 0.41 | 0.4 | 0.35 | 0.21 | 0.18 | 0.18 | 0.04 |
| DII | 0 | 0 | 0 | 0.08 | 0.07 | 0.07 | 0.09 | 0.09 | 0.02 | 0.04 |
| Public | 1.79 | 1.78 | 1.75 | 1.68 | 1.69 | 1.75 | 1.86 | 1.87 | 1.94 | 2.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +18% | +16% | +28% | +19% |
| Operating Profit CAGR | +28% | +17% | +29% | +33% |
| PAT CAGR | +28% | +13% | +57% | +34% |
| Share Price CAGR | +3% | +4% | +16% | +33% |
| ROE Average | +22% | +22% | +26% | +18% |
| ROCE Average | +40% | +38% | +46% | +30% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.09 | 74.09 | 74.09 | 74.09 | 74.09 | 74.09 | 74.21 | 74.46 | 74.46 | 74.46 |
| FII | 4.48 | 4.58 | 5.02 | 4.87 | 4.78 | 4.14 | 2.53 | 2.17 | 2.16 | 0.47 |
| DII | 0 | 0 | 0 | 0.99 | 0.88 | 0.88 | 1.08 | 1.03 | 0.21 | 0.46 |
| Public | 21.43 | 21.33 | 20.89 | 20.05 | 20.25 | 20.89 | 22.18 | 22.34 | 23.17 | 24.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.21 | 6.23 | 6.23 | 6.23 |
| FII | 0.37 | 0.38 | 0.42 | 0.41 | 0.4 | 0.35 | 0.21 | 0.18 | 0.18 | 0.04 |
| DII | 0 | 0 | 0 | 0.08 | 0.07 | 0.07 | 0.09 | 0.09 | 0.02 | 0.04 |
| Public | 1.79 | 1.78 | 1.75 | 1.68 | 1.69 | 1.75 | 1.86 | 1.87 | 1.94 | 2.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.