Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1036 Cr.
Stock P/E
14.3
P/B
1
Current Price
₹130.2
Book Value
₹ 135.1
Face Value
1
52W High
₹205.3
52W Low
₹ 109.5
Dividend Yield
2.3%

Rupa & Company Overview

Business

Rupa & Company Ltd. is an Indian textile company primarily engaged in the manufacturing, marketing, and distribution of knitwear. Its core business revolves around a wide range of innerwear, casual wear, thermal wear, and sleepwear for men, women, and kids. The company operates through a mix of in-house manufacturing units and third-party production facilities, distributing its products through a vast network of distributors and retailers across India and some international markets. It makes money by selling these branded apparel products to consumers through its extensive sales channels.

Revenue Mix

Rupa & Company Ltd. primarily operates in the knitwear segment, which includes:

Innerwear: The dominant segment, comprising vests, briefs, trunks, panties, bras, etc. (Brands include Rupa Frontline, Macroman, Euro, Softline, Bumchums).

Casual Wear / Outerwear: T-shirts, shorts, track pants, casual wear for men, women, and kids (Brands like Bumchums, Macroman M-Series).

Thermal Wear: For colder climates (Brand: Thermocot).

Footwear/Socks: (Brand: Footline).

While specific revenue percentages for each sub-segment are not typically disclosed by the company, innerwear and casual wear collectively form the bulk of its revenue.

Industry

The Indian hosiery and knitwear industry is characterized by a mix of organized and unorganized players. The market is large and growing, driven by increasing disposable incomes and a shift towards branded products. Rupa & Company Ltd. is one of the leading players in India's organized knitwear market, known for its strong brand portfolio and extensive distribution network. It competes with other established domestic players like Page Industries (Jockey), Dollar Industries, Lux Industries, and numerous smaller regional brands, as well as a growing presence of international brands. Rupa holds a significant market share in the mid-to-economy segments, while also catering to premium segments with certain brands.

MOAT

Brand Equity: Rupa possesses a robust portfolio of well-recognized and trusted brands such as Rupa Frontline, Macroman, Euro, Softline, and Thermocot. These brands have strong recall and consumer loyalty, built over decades.

Extensive Distribution Network: The company boasts one of the widest distribution networks in the Indian innerwear segment, reaching hundreds of thousands of retail outlets across the country. This deep penetration into various geographies, including Tier 2, Tier 3 cities, and rural markets, is a significant barrier to entry for new players.

Scale of Operations: With large manufacturing capabilities and a wide product range, Rupa benefits from economies of scale in sourcing, production, and marketing.

Product Diversification: A broad product portfolio across different categories (innerwear, casual wear, thermal wear) and price points helps cater to a diverse consumer base and reduces reliance on a single product type.

Growth Drivers

Increasing Disposable Income: Rising income levels and urbanization in India are leading to higher discretionary spending on apparel, including branded innerwear and casual wear.

Shift from Unorganized to Organized: Consumers are increasingly preferring branded and quality products over unbranded ones, driving growth for organized players like Rupa.

Premiumization Trend: A growing segment of consumers is willing to pay more for comfort, style, and quality, encouraging Rupa to focus on premium offerings.

E-commerce Penetration: Expansion into online sales channels and digital marketing can unlock new customer bases and drive growth.

Product & Market Expansion: Introduction of new product categories or deeper penetration into underserved geographical markets (both domestic and international).

Risks

Raw Material Price Volatility: Fluctuations in prices of key raw materials like cotton and yarn can impact manufacturing costs and gross margins.

Intense Competition: The Indian apparel market is highly competitive with numerous domestic and international players, leading to pricing pressures and potential market share erosion.

Changing Fashion Trends: The industry is susceptible to rapid changes in consumer preferences and fashion trends, requiring continuous innovation and quick adaptation.

Economic Slowdown: A downturn in the Indian economy could lead to reduced consumer spending on non-essential items like apparel, impacting sales.

Supply Chain Disruptions: Reliance on external suppliers and logistics partners makes the company vulnerable to supply chain disruptions.

Labor Costs: Increasing labor costs in the manufacturing sector can put pressure on profitability.

Management & Ownership

Rupa & Company Ltd. is promoted by the Agarwal family, who have a long history and deep experience in the textile industry. The company is professionally managed with a mix of promoter-directors and independent directors on its board. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. The management has overseen the company's growth from a regional player to a national leader in knitwear.

Outlook

Rupa & Company Ltd. operates in a structurally growing market driven by India's demographic advantages and the ongoing shift towards branded consumption. Its strong brand portfolio, extensive distribution network, and diversified product range position it well to capture this growth. However, the company faces significant challenges from intense competition, raw material price volatility, and the need for continuous innovation to adapt to evolving consumer preferences. Future success will depend on its ability to effectively manage costs, sustain brand relevance through marketing and product innovation, and expand its presence across both offline and online channels while navigating competitive pressures.

Rupa & Company Share Price

Live · BSE / NSE · Inception: 1985
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Rupa & Company Quarterly Results

#(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 400 210 297 316 415 184 320 314 441 202
Other Income 5 5 4 4 4 5 6 6 6 5
Total Income 405 215 301 321 420 189 326 319 448 208
Total Expenditure 360 192 269 278 370 172 298 288 386 187
Operating Profit 45 23 33 42 50 18 28 31 61 21
Interest 5 5 5 6 5 5 5 5 6 5
Depreciation 4 4 4 4 4 4 4 4 4 4
Exceptional Income / Expenses -4 0 0 0 0 -2 0 -1 -3 0
Profit Before Tax 33 14 24 33 42 8 20 22 49 12
Provision for Tax 9 4 6 9 11 2 5 5 13 4
Profit After Tax 24 10 18 24 31 6 14 16 36 8
Adjustments -0 -0 0 0 0 -0 0 0 0 0
Profit After Adjustments 24 10 18 24 31 6 14 16 36 8
Adjusted Earnings Per Share 3 1.3 2.3 3 3.8 0.7 1.8 2 4.6 1

Rupa & Company Profit & Loss

#(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 1015 1093 1120 1149 975 1313 1475 1143 1217 1239 1259 1277
Other Income 4 3 2 2 7 7 11 16 17 18 23 23
Total Income 1019 1095 1123 1151 982 1320 1486 1159 1233 1257 1282 1301
Total Expenditure 883 954 965 998 861 1055 1207 1054 1099 1108 1143 1159
Operating Profit 136 141 158 153 121 265 279 106 134 149 139 141
Interest 19 11 8 19 19 13 19 23 21 21 20 21
Depreciation 15 16 16 15 19 14 14 13 15 14 15 16
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -4 0 -6 -4
Profit Before Tax 102 115 134 119 84 237 247 69 95 113 98 103
Provision for Tax 36 42 48 45 22 62 55 16 25 30 25 27
Profit After Tax 66 72 86 74 62 175 192 54 70 83 72 74
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 66 72 86 74 62 175 192 54 70 83 72 74
Adjusted Earnings Per Share 8.3 9.1 10.8 9.3 7.8 22 24.1 6.8 8.8 10.5 9.1 9.4

Rupa & Company Balance Sheet

#(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 367 439 499 545 578 730 882 912 958 1018 1066
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 4 1 0 8 11 14 16 10 6 2 0
Other Non-Current Liabilities 15 15 15 4 8 16 27 28 28 30 29
Total Current Liabilities 295 260 385 460 393 396 652 456 493 488 565
Total Liabilities 681 716 899 1016 989 1155 1577 1405 1485 1537 1660
Fixed Assets 156 169 167 182 185 193 210 233 244 241 237
Other Non-Current Assets 29 15 19 14 29 41 48 45 12 61 31
Total Current Assets 497 532 713 821 774 921 1319 1127 1229 1235 1391
Total Assets 681 716 899 1016 989 1155 1577 1405 1485 1537 1660

Rupa & Company Cash Flow

#(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 6 7 11 7 7 1 3 4 7 15 21
Cash Flow from Operating Activities 165 98 15 -27 90 211 -116 185 156 59 45
Cash Flow from Investing Activities -27 -19 -17 -20 -15 -137 -34 -24 -79 -10 -39
Cash Flow from Financing Activities -135 -75 -3 48 -81 -72 151 -158 -68 -43 -22
Net Cash Inflow / Outflow 2 4 -5 1 -6 2 1 2 8 6 -17
Closing Cash & Cash Equivalent 8 11 7 7 1 3 4 7 15 21 5

Rupa & Company Ratios

# 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) 8.29 9.09 10.84 9.33 7.78 22.04 24.12 6.76 8.77 10.47 9.12
CEPS(Rs) 10.21 11.13 12.83 11.22 10.11 23.77 25.87 8.42 10.63 12.3 11
DPS(Rs) 2.75 2.75 3 3 3 5 3 3 3 3 3
Book NAV/Share(Rs) 46.2 55.26 62.77 68.49 72.68 91.74 110.88 114.65 120.47 127.95 134.06
Core EBITDA Margin(%) 12.14 11.9 13.88 13.15 11.67 19.6 18.2 7.83 9.67 10.57 9.21
EBIT Margin(%) 11.08 10.73 12.69 12.02 10.53 19.11 17.99 8.09 9.52 10.83 9.38
Pre Tax Margin(%) 9.36 9.82 11.96 10.4 8.62 18.09 16.72 6.06 7.78 9.11 7.76
PAT Margin (%) 6.06 6.19 7.7 6.46 6.35 13.35 13 4.7 5.74 6.72 5.76
Cash Profit Margin (%) 7.46 7.58 9.11 7.76 8.25 14.4 13.95 5.86 6.95 7.89 6.95
ROA(%) 9.26 10.35 10.68 7.74 6.17 16.35 14.04 3.6 4.83 5.51 4.53
ROE(%) 18.97 17.92 18.37 14.21 11.03 26.81 23.81 5.99 7.46 8.43 6.96
ROCE(%) 22.85 24.11 24.97 20.15 13.57 30.74 25.14 7.72 9.91 11.08 9.24
Receivable days 59.66 59.92 91.57 118.83 121.31 85.6 112.79 156.5 138.19 147.25 157.94
Inventory Days 111.53 93.33 102.08 113.46 159.09 119.27 120.44 170.71 136.4 128.16 129.46
Payable days 96.32 97.06 134.54 166.19 193.69 115.1 161.57 135.52 108.89 143.22 141.31
PER(x) 33.1 35.93 34.36 36.86 14.97 13.96 18.17 30.21 27.17 17.08 12.17
Price/Book(x) 5.94 5.91 5.93 5.02 1.6 3.35 3.95 1.78 1.98 1.4 0.83
Dividend Yield(%) 1 0.84 0.81 0.87 2.57 1.62 0.68 1.47 1.26 1.68 2.71
EV/Net Sales(x) 2.29 2.44 2.74 2.56 1.13 1.88 2.52 1.53 1.56 1.17 0.69
EV/Core EBITDA(x) 17.08 18.86 19.44 19.19 9.12 9.35 13.3 16.59 14.12 9.76 6.3
Net Sales Growth(%) 4.34 7.69 2.52 2.52 -15.15 34.68 12.39 -22.52 6.42 1.87 1.6
EBIT Growth(%) -5.5 3.84 13.47 -2.88 -25.67 144.47 5.82 -65.18 25.36 15.85 -11.98
PAT Growth(%) -3.28 9.64 19.29 -13.98 -16.55 183.12 9.46 -71.99 29.86 19.37 -12.97
EPS Growth(%) -3.28 9.64 19.29 -13.98 -16.55 183.12 9.46 -71.99 29.86 19.37 -12.97
Debt/Equity(x) 0.4 0.19 0.23 0.39 0.31 0.2 0.4 0.27 0.23 0.22 0.23
Current Ratio(x) 1.69 2.04 1.86 1.79 1.97 2.33 2.02 2.47 2.49 2.53 2.46
Quick Ratio(x) 0.66 0.91 0.99 0.95 0.78 1.34 1.13 1.42 1.65 1.61 1.68
Interest Cover(x) 6.42 11.82 17.54 7.44 5.51 18.67 14.18 3.99 5.47 6.3 5.79
Total Debt/Mcap(x) 0.07 0.03 0.04 0.08 0.19 0.06 0.1 0.15 0.12 0.16 0.28

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +2% +3% -1% +2%
Operating Profit CAGR -7% +9% -12% 0%
PAT CAGR -13% +10% -16% +1%
Share Price CAGR -33% -21% -23% -7%
ROE Average +7% +8% +11% +15%
ROCE Average +9% +10% +13% +18%

Rupa & Company Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 73.28 %
FII 0.12 %
DII (MF + Insurance) 3.49 %
Public (retail) 23.11 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 73.2873.2873.2873.2873.2873.2873.2873.2873.2873.28
FII 0.951.261.081.161.110.920.780.30.310.12
DII 4.194.224.244.244.194.194.043.983.783.49
Public 21.5821.2521.4121.3221.4221.6121.922.4422.6223.11
Others 0000000000
Total 100100100100100100100100100100

Rupa & Company Peer Comparison

Rupa & Company Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Rupa & Company Pros & Cons

Pros

  • Debtor days have improved from 143.22 to 141.31days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 8% over the last 3 years.
  • The company has delivered a poor profit growth of -16% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp