Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹474 Cr.
Stock P/E
14.9
P/B
1.9
Current Price
₹91.2
Book Value
₹ 49.1
Face Value
2
52W High
₹119.6
52W Low
₹ 76.7
Dividend Yield
0.22%

Donear Inds Overview

1. Business Overview

Donear Industries Ltd. is an Indian textile company primarily engaged in the manufacturing and marketing of suiting and shirting fabrics, as well as ready-to-wear apparel. The company operates across the value chain, from yarn processing and fabric weaving to finishing and garment manufacturing. Its core business model involves producing a wide range of fabrics (worsted, polyester-viscose, polyester-cotton, cotton, wool blends) and selling them under various brands to retailers, garment manufacturers, and directly to consumers through its brand stores and multi-brand outlets. Donear also provides institutional sales. It makes money by selling its fabrics and apparel products in both domestic and international markets.

2. Key Segments / Revenue Mix

Donear's primary revenue streams come from:

Suiting Fabrics: This includes a diverse range of materials like worsted, polyester-viscose, polyester-cotton, and wool blends. This is a significant segment, encompassing brands like Donear, Grado, and OCM.

Shirting Fabrics: Primarily cotton and cotton blend fabrics, often sold to garment manufacturers or under its own brands.

Ready-to-Wear Apparel: The company has ventured into ready-made garments, leveraging its fabric expertise.

Yarn Sales: Production and sale of specialty yarns.

Branded Retail: Sales through its network of exclusive brand outlets and multi-brand stores.

While specific percentage breakdowns can fluctuate, the bulk of the revenue traditionally comes from the suiting and shirting fabric segments.

3. Industry & Positioning

The Indian textile industry is vast, fragmented, and comprises both organized and unorganized players. Donear operates in the organized segment, competing with large domestic players like Raymond, Siyaram's, Arvind, and international brands. Donear is positioned as a diversified player with a strong presence in mid-to-premium suiting and shirting fabrics. It has built a portfolio of recognized brands such as Donear, Grado by GBTL (Grasim Bhiwani Textile Limited, now merged), OCM, and Donear NxG. Its strengths lie in its manufacturing capabilities, pan-India distribution network, and brand recognition, particularly in menswear fabrics.

4. Competitive Advantage (Moat)

Donear's competitive advantages include:

Brand Portfolio: A portfolio of established brands like Donear, Grado, and OCM, which command consumer trust and recognition, particularly in the suiting fabric segment.

Integrated Operations & Scale: Control over various stages of manufacturing, from yarn to fabric and increasingly into garments, offers cost efficiencies and quality control. Its manufacturing scale allows for competitive pricing and diversified product offerings.

Distribution Network: An extensive pan-India distribution network reaching multi-brand outlets, exclusive brand stores, and garment manufacturers, ensuring wide market penetration.

Product Diversification: A broad range of fabrics (suiting, shirting) and materials (poly-viscose, wool, cotton, blends) caters to diverse consumer preferences and reduces reliance on a single product category.

5. Growth Drivers

Premiumization Trend: Growing disposable income and fashion consciousness in India are driving demand for premium and branded fabrics and apparel.

Expansion into Ready-to-Wear: Increased focus on the ready-to-wear apparel segment can unlock new revenue streams and higher margins.

E-commerce & Digital Channels: Leveraging online sales channels to reach a wider customer base, especially for branded apparel.

Geographic Expansion: Potential to increase market penetration in underserved regions domestically and explore export opportunities.

Product Innovation: Introduction of new fabric blends, designs, and sustainable textiles to meet evolving consumer demands.

6. Risks

Raw Material Price Volatility: Fluctuations in prices of cotton, wool, polyester, and viscose can impact manufacturing costs and profitability.

Fashion & Trend Changes: Rapid shifts in fashion preferences can lead to inventory obsolescence and impact demand for certain fabric types.

Intense Competition: The textile industry is highly competitive, facing pressure from both organized and unorganized players, as well as imports.

Economic Slowdown: Discretionary spending on clothing and fashion items is sensitive to economic downturns, potentially affecting demand.

Regulatory & Trade Policies: Changes in government policies, tariffs, or trade agreements can impact manufacturing costs and export competitiveness.

Import Competition: Influx of cheaper textile products from other countries.

7. Management & Ownership

Donear Industries Ltd. is a promoter-driven company, founded by Rajendra Agarwal. The management typically comprises members of the promoter family along with professional executives. The Agarwal family holds a significant promoter stake, indicating their long-term commitment to the business. The management has experience in the textile sector and has driven acquisitions (like OCM and Grasim Bhiwani Textile Limited's suiting business) to expand the company's product portfolio and market reach. The ownership structure includes promoter holding, institutional investors, and public shareholders.

8. Outlook

Donear Industries is well-positioned to benefit from the long-term growth of the Indian textile and apparel market, driven by increasing disposable incomes and changing lifestyle preferences. The company's diverse brand portfolio and integrated manufacturing capabilities provide a strong foundation. However, it faces challenges from raw material price volatility, intense competition, and the need to adapt quickly to evolving fashion trends. The success of its expansion into ready-to-wear and its ability to innovate and optimize its supply chain will be crucial. While the company has demonstrated resilience and strategic growth through acquisitions, navigating the highly dynamic textile landscape and managing working capital efficiently will be key to sustaining profitability and market share.

Donear Inds Share Price

Live · BSE / NSE · Inception: 1987
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Donear Inds Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 243 199 210 247 258 196 237
Other Income 3 2 3 0 3 1 3
Total Income 245 201 213 247 261 197 240
Total Expenditure 213 178 188 220 244 175 207
Operating Profit 32 22 25 27 16 22 33
Interest 7 7 9 8 8 7 10
Depreciation 3 3 3 4 4 3 3
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 22 12 13 15 4 12 20
Provision for Tax 6 3 2 4 3 3 8
Profit After Tax 16 9 11 11 2 9 12
Adjustments -0 -0 -0 -0 -0 -0 -0
Profit After Adjustments 16 9 11 11 2 9 12
Adjusted Earnings Per Share 3.1 1.7 2 2.1 0.3 1.7 2.4

Donear Inds Profit & Loss

#(Fig in Cr.) Mar 2024 Mar 2025 TTM
Net Sales 799 914 938
Other Income 9 7 7
Total Income 808 921 945
Total Expenditure 716 829 846
Operating Profit 92 92 98
Interest 32 34 33
Depreciation 12 13 14
Exceptional Income / Expenses 0 0 0
Profit Before Tax 47 45 51
Provision for Tax 13 13 18
Profit After Tax 35 32 34
Adjustments -0 -0 0
Profit After Adjustments 35 32 34
Adjusted Earnings Per Share 6.7 6.1 6.5

Donear Inds Balance Sheet

#(Fig in Cr.) Mar 2024 Mar 2025
Shareholder's Funds 205 235
Minority's Interest 0 0
Borrowings 14 5
Other Non-Current Liabilities 30 32
Total Current Liabilities 459 512
Total Liabilities 708 783
Fixed Assets 73 83
Other Non-Current Assets 46 49
Total Current Assets 589 652
Total Assets 708 783

Donear Inds Cash Flow

#(Fig in Cr.) Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 4 0
Cash Flow from Operating Activities 71 -1
Cash Flow from Investing Activities -28 -18
Cash Flow from Financing Activities -47 20
Net Cash Inflow / Outflow -4 2
Closing Cash & Cash Equivalent 0 2

Donear Inds Ratios

# Mar 2024 Mar 2025
Earnings Per Share (Rs) 6.68 6.13
CEPS(Rs) 8.99 8.65
DPS(Rs) 0.2 0.2
Book NAV/Share(Rs) 39.34 45.13
Core EBITDA Margin(%) 10.37 9.25
EBIT Margin(%) 9.99 8.63
Pre Tax Margin(%) 5.94 4.88
PAT Margin (%) 4.34 3.49
Cash Profit Margin (%) 5.85 4.92
ROA(%) 4.9 4.28
ROE(%) 16.97 14.52
ROCE(%) 14.72 13.51
Receivable days 79.42 77.47
Inventory Days 150.11 138.17
Payable days 61.47 59.06
PER(x) 14.55 17.16
Price/Book(x) 2.47 2.33
Dividend Yield(%) 0.21 0.19
EV/Net Sales(x) 1.03 1.01
EV/Core EBITDA(x) 9 10.08
Net Sales Growth(%) 0 14.33
EBIT Growth(%) 0 -1.24
PAT Growth(%) 0 -8.14
EPS Growth(%) 0 -8.19
Debt/Equity(x) 1.65 1.66
Current Ratio(x) 1.28 1.27
Quick Ratio(x) 0.57 0.56
Interest Cover(x) 2.47 2.31
Total Debt/Mcap(x) 0.67 0.71

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +14%
Operating Profit CAGR 0%
PAT CAGR -9%
Share Price CAGR -22% +2% +20% +13%
ROE Average +15% +16% +16% +16%
ROCE Average +14% +14% +14% +14%

Donear Inds Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.56 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 25.44 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.5674.5674.5674.5674.5674.5674.5674.5674.5674.56
FII 000.030.110.140.120.100.040
DII 000.070.140.1400000
Public 25.4425.4425.4425.4425.4425.4425.4425.4425.4425.44
Others 0000000000
Total 100100100100100100100100100100

Donear Inds Peer Comparison

Donear Inds Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Donear Inds Pros & Cons

Pros

  • Debtor days have improved from 61.47 to 59.06days.
  • Company has reduced debt.

Cons

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp