Trading · Founded 1951 · www.cravatex.com · BSE 509472 · NSE CRAVATEX · ISIN INE145E01017
No Notes Added Yet
Business
Cravatex Ltd. is an Indian trading company primarily engaged in the distribution and retail of international sportswear, lifestyle products, and fitness equipment brands. The company acts as an exclusive distributor and licensee for various global brands in the Indian market. Its core business model involves securing distribution rights, managing supply chains, and selling these products through a multi-channel approach, including exclusive brand stores, multi-brand outlets, large format retail chains, and e-commerce platforms. The company makes money through the margins on products sold and potentially through licensing fees.
Revenue Mix
While exact revenue contribution percentages are not consistently provided in public domain for the most granular breakdown, Cravatex Ltd. broadly operates in two primary segments:
Sportswear & Lifestyle: This segment involves the distribution and retail of apparel, footwear, and accessories for international sports and lifestyle brands such as Lotto, Umbro, Russell Athletic, and Le Coq Sportif.
Fitness Equipment: This segment focuses on the distribution and sales of various fitness equipment for home and commercial use.
Industry
Cravatex Ltd. operates within the highly competitive Indian retail and distribution industry, specifically targeting the sportswear, lifestyle, and fitness equipment markets. This industry is characterized by a growing consumer base, increasing health consciousness, and the presence of both international and domestic brands. Cravatex positions itself as an established and experienced partner for international brands looking to enter or expand in the Indian market, leveraging its extensive distribution network and retail presence. It competes with direct operations of global brands, other multi-brand distributors, and unorganized retail.
MOAT
Cravatex Ltd.'s competitive advantages include:
Established Distribution Network: A long-standing and extensive distribution network across India, crucial for reaching diverse markets.
Brand Relationships: Decades-long relationships and exclusive distribution agreements with several international brands, which can be difficult for new entrants to replicate.
Market Expertise: Deep understanding of the Indian consumer market, retail dynamics, and regulatory environment.
Supply Chain Management: Experience in managing complex import and distribution logistics for international products.
Growth Drivers
Key factors that can drive Cravatex Ltd.'s growth over the next 3-5 years include:
Rising Disposable Incomes: Increasing affluence in India leads to higher consumer spending on discretionary items like sportswear and fitness equipment.
Health & Fitness Awareness: Growing awareness about health, wellness, and active lifestyles drives demand for related products.
Urbanization & Organized Retail Growth: Expansion of modern retail formats, malls, and e-commerce penetration in Tier 2/3 cities.
New Brand Partnerships: Ability to secure distribution rights for additional popular international brands.
E-commerce Expansion: Leveraging online channels to reach a wider customer base and drive sales.
Risks
Dependence on Key Brands: The business is highly dependent on its relationships and distribution rights for specific international brands. Loss of these rights or a brand deciding to enter India directly could significantly impact revenue.
Intense Competition: Competition from direct brand operations, other distributors, and domestic players can squeeze margins and market share.
Inventory Management: Risks associated with managing large inventory, including obsolescence, slow-moving stock, and working capital requirements.
Economic Downturn: A slowdown in the Indian economy could reduce discretionary consumer spending on sportswear and fitness equipment.
Supply Chain Disruptions: Geopolitical events, pandemics, or logistical issues can disrupt the import and distribution of products.
Foreign Exchange Volatility: As an importer, currency fluctuations can impact costs and profitability.
Management & Ownership
Cravatex Ltd. is promoted and managed by the Jhaveri family, which has a long history with the company. The management brings extensive experience in the Indian textile and retail sectors. The ownership structure typically includes a significant promoter holding, common in Indian family-run businesses, indicating aligned long-term interests with the company's performance.
Outlook
Cravatex Ltd. operates in a promising market driven by India's demographic dividend and increasing consumer awareness of health and lifestyle. Its established distribution network and long-standing brand partnerships provide a solid foundation. The bull case rests on the continued growth of the Indian consumer market, successful expansion of existing brand sales, and the potential addition of new reputable international brands to its portfolio, coupled with effective penetration into Tier 2/3 cities and e-commerce.
However, the company faces inherent risks such as potential loss of key distribution rights, intense competition from direct brand entries, and challenges in inventory management within a fast-evolving retail landscape. The bear case would involve losing significant brand partnerships, inability to adapt to changing consumer preferences or retail trends, or a severe economic downturn impacting discretionary spending. Overall, Cravatex is positioned to benefit from secular trends in India's consumer market but must navigate competitive pressures and maintain strong brand relationships to ensure sustained growth.
| #(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 | 51 | 26 | 55 | 32 | 61 | 23 | 51 | 37 | 40 | 32 |
| Other Income | 3 | 3 | 2 | 2 | 2 | 5 | 4 | 5 | 3 | 4 |
| Total Income | 53 | 29 | 57 | 35 | 63 | 28 | 55 | 41 | 43 | 37 |
| Total Expenditure | 53 | 28 | 53 | 34 | 60 | 29 | 49 | 39 | 40 | 35 |
| Operating Profit | 1 | 1 | 4 | 0 | 3 | -1 | 7 | 2 | 3 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 1 | 4 | -0 | 2 | -1 | 6 | 2 | 2 | 1 |
| Provision for Tax | -0 | 0 | 1 | -0 | 1 | 0 | 1 | 0 | 1 | 0 |
| Profit After Tax | 1 | 0 | 3 | 0 | 1 | -1 | 5 | 1 | 2 | 0 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 1 | 0 | 3 | 0 | 1 | -1 | 5 | 1 | 2 | 0 |
| Adjusted Earnings Per Share | 2 | 1.9 | 10.3 | 1 | 5.6 | -5.3 | 20.2 | 5.2 | 6.2 | 1.7 |
| #(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 | 255 | 266 | 356 | 718 | 865 | 532 | 594 | 504 | 203 | 174 | 151 | 160 |
| Other Income | 3 | 4 | 4 | 4 | 5 | 14 | 15 | 12 | 16 | 10 | 17 | 16 |
| Total Income | 257 | 270 | 360 | 722 | 870 | 546 | 610 | 516 | 219 | 184 | 168 | 176 |
| Total Expenditure | 249 | 271 | 361 | 694 | 843 | 544 | 598 | 534 | 210 | 175 | 157 | 163 |
| Operating Profit | 8 | -1 | -1 | 28 | 26 | 2 | 12 | -17 | 8 | 8 | 10 | 13 |
| Interest | 13 | 11 | 5 | 6 | 14 | 15 | 14 | 14 | 0 | 0 | 0 | 0 |
| Depreciation | 3 | 3 | 6 | 6 | 15 | 17 | 16 | 16 | 2 | 1 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -7 | -15 | -12 | 17 | -2 | -30 | -19 | 58 | 6 | 6 | 9 | 11 |
| Provision for Tax | 1 | -1 | 0 | 6 | 2 | 1 | 1 | -1 | 1 | 2 | 2 | 2 |
| Profit After Tax | -8 | -14 | -12 | 11 | -5 | -31 | -20 | 59 | 5 | 5 | 7 | 8 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -8 | -14 | -12 | 11 | -5 | -31 | -20 | 59 | 5 | 5 | 7 | 8 |
| Adjusted Earnings Per Share | -30.7 | -53.7 | -47.7 | 41.3 | -18.2 | -118.4 | -77 | 228 | 18.7 | 18.7 | 26.3 | 33.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -13% | -33% | -22% | -5% |
| Operating Profit CAGR | 25% | 0% | 38% | 2% |
| PAT CAGR | 40% | -51% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -14% | -5% | -1% | 4% |
| ROE Average | 6% | 5% | 58% | 15% |
| ROCE Average | 8% | 7% | 17% | 9% |
| #(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 | 36 | 22 | 9 | 20 | -1 | -28 | -50 | 92 | 99 | 106 | 119 |
| Minority's Interest | 0 | 0 | 0 | -0 | 71 | 75 | 75 | 0 | 0 | 0 | 0 |
| Borrowings | 9 | 80 | 83 | 84 | 83 | 84 | 106 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 9 | 8 | 9 | 8 | 45 | 37 | 27 | 2 | 3 | 3 | 2 |
| Total Current Liabilities | 120 | 110 | 107 | 188 | 244 | 217 | 205 | 43 | 23 | 31 | 24 |
| Total Liabilities | 175 | 220 | 208 | 299 | 442 | 385 | 365 | 137 | 124 | 141 | 146 |
| Fixed Assets | 28 | 46 | 41 | 41 | 86 | 70 | 55 | 3 | 4 | 4 | 3 |
| Other Non-Current Assets | 5 | 9 | 9 | 11 | 15 | 13 | 15 | 8 | 5 | 5 | 5 |
| Total Current Assets | 142 | 164 | 158 | 247 | 341 | 302 | 295 | 126 | 115 | 131 | 138 |
| Total Assets | 175 | 220 | 208 | 299 | 442 | 385 | 365 | 137 | 124 | 141 | 146 |
| #(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 | 0 | 7 | 57 | 6 | 7 | 39 | 35 | 38 | 56 | 74 | 75 |
| Cash Flow from Operating Activities | 0 | 35 | -13 | -5 | 32 | -4 | -8 | 144 | 19 | 3 | 1 |
| Cash Flow from Investing Activities | 0 | -24 | -4 | 3 | -37 | 21 | 14 | 42 | -1 | -1 | 3 |
| Cash Flow from Financing Activities | 0 | 38 | -34 | -0 | 37 | -21 | -4 | -168 | -0 | -1 | -3 |
| Net Cash Inflow / Outflow | 0 | 50 | -51 | -2 | 32 | -4 | 3 | 18 | 17 | 2 | 1 |
| Closing Cash & Cash Equivalent | 0 | 57 | 6 | 4 | 39 | 35 | 38 | 56 | 74 | 75 | 77 |
| # | 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) | -30.66 | -53.66 | -47.74 | 41.26 | -18.24 | -118.45 | -76.95 | 228.05 | 18.68 | 18.68 | 26.3 |
| CEPS(Rs) | -18.01 | -40.51 | -25.55 | 63.44 | 39.72 | -50.96 | -13.62 | 290.52 | 25.97 | 24.4 | 32.14 |
| DPS(Rs) | 0 | 0 | 1 | 2 | 3 | 3 | 3 | 1.5 | 3 | 12.5 | 13 |
| Book NAV/Share(Rs) | 138.89 | 83.09 | 36.1 | 76.53 | -3.96 | -109.44 | -192.58 | 357.42 | 382.02 | 411.83 | 462.18 |
| Core EBITDA Margin(%) | 2.27 | -1.74 | -1.58 | 3.35 | 2.46 | -2.23 | -0.55 | -5.93 | -3.77 | -0.97 | -4.23 |
| EBIT Margin(%) | 2.04 | -1.69 | -1.99 | 3.14 | 1.33 | -2.82 | -0.74 | 14.32 | 3.24 | 3.9 | 5.92 |
| Pre Tax Margin(%) | -2.89 | -5.7 | -3.4 | 2.35 | -0.28 | -5.59 | -3.12 | 11.58 | 3.04 | 3.67 | 5.68 |
| PAT Margin (%) | -3.11 | -5.21 | -3.47 | 1.49 | -0.55 | -5.76 | -3.35 | 11.7 | 2.38 | 2.78 | 4.5 |
| Cash Profit Margin (%) | -1.83 | -3.93 | -1.86 | 2.28 | 1.19 | -2.48 | -0.59 | 14.91 | 3.31 | 3.63 | 5.5 |
| ROA(%) | -4.68 | -7.03 | -5.76 | 4.2 | -1.27 | -7.4 | -5.31 | 23.51 | 3.7 | 3.64 | 4.74 |
| ROE(%) | -19.88 | -48.34 | -80.11 | 73.26 | -50.28 | 0 | 0 | 276.7 | 5.05 | 4.71 | 6.02 |
| ROCE(%) | 4.77 | -3.41 | -5.24 | 17.96 | 7.78 | -10.5 | -3.59 | 68.8 | 6.87 | 6.62 | 7.92 |
| Receivable days | 105.34 | 92.45 | 84.27 | 64.41 | 67.43 | 107.22 | 84.83 | 57.77 | 36.08 | 39.71 | 48.74 |
| Inventory Days | 75.15 | 67.17 | 39.95 | 30.51 | 34.9 | 57.17 | 55.07 | 44.71 | 35.77 | 23.26 | 41.71 |
| Payable days | 63.82 | 65.07 | 68.32 | 29.81 | 19.47 | 32.59 | 27.99 | 30.99 | 40.41 | 38.15 | 49.54 |
| PER(x) | 0 | 0 | 0 | 6.9 | 0 | 0 | -4.69 | 1.4 | 23.4 | 18.34 | 11.6 |
| Price/Book(x) | 1.64 | 4.34 | 10.61 | 3.72 | -81.81 | -2.65 | -1.87 | 0.9 | 1.14 | 0.83 | 0.66 |
| Dividend Yield(%) | 0 | 0 | 0.26 | 0.7 | 0.93 | 1.03 | 0.83 | 0.47 | 0.69 | 3.65 | 4.26 |
| EV/Net Sales(x) | 0.48 | 0.64 | 0.55 | 0.26 | 0.23 | 0.36 | 0.37 | 0.05 | 0.18 | 0.08 | 0.01 |
| EV/Core EBITDA(x) | 14.53 | -155.28 | -146.07 | 6.54 | 7.36 | 79.61 | 18.55 | -1.51 | 4.37 | 1.58 | 0.22 |
| Net Sales Growth(%) | 9.54 | 4.46 | 33.71 | 101.7 | 20.48 | -38.49 | 11.74 | -15.26 | -59.77 | -14.25 | -13.17 |
| EBIT Growth(%) | -61.12 | -186.58 | -57.47 | 418.05 | -48.9 | -230.38 | 70.85 | 1748.93 | -90.9 | 3.31 | 31.74 |
| PAT Growth(%) | -432.15 | -74.99 | 11.02 | 186.42 | -144.22 | -549.26 | 35.03 | 396.33 | -91.81 | 0.02 | 40.77 |
| EPS Growth(%) | -432.15 | -74.98 | 11.02 | 186.42 | -144.21 | -549.31 | 35.03 | 396.34 | -91.81 | 0.02 | 40.77 |
| Debt/Equity(x) | 2 | 6.27 | 11.26 | 5.9 | -157.02 | -5.47 | -3.36 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.18 | 1.49 | 1.48 | 1.32 | 1.4 | 1.39 | 1.43 | 2.95 | 5.11 | 4.22 | 5.62 |
| Quick Ratio(x) | 0.71 | 1.11 | 1.14 | 0.87 | 1.06 | 1 | 0.97 | 2.27 | 4.64 | 3.86 | 4.68 |
| Interest Cover(x) | 0.41 | -0.42 | -1.41 | 3.99 | 0.83 | -1.02 | -0.31 | 5.22 | 16.1 | 16.41 | 24.6 |
| Total Debt/Mcap(x) | 1.22 | 1.44 | 1.06 | 1.59 | 1.92 | 2.06 | 1.79 | 0 | 0 | 0 | 0 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| 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 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -13% | -33% | -22% | -5% |
| Operating Profit CAGR | +25% | — | +38% | +2% |
| PAT CAGR | +40% | -51% | — | — |
| Share Price CAGR | -14% | -5% | -1% | +4% |
| ROE Average | +6% | +5% | +58% | +15% |
| ROCE Average | +8% | +7% | +17% | +9% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| 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 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
* 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.