Textile · Founded 1985 · www.rupa.co.in · BSE 533552 · NSE RUPA & CO · ISIN INE895B01021
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -33% | -21% | -23% | -7% |
| ROE Average | 7% | 8% | 11% | 15% |
| ROCE Average | 9% | 10% | 13% | 18% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 |
| FII | 0.95 | 1.26 | 1.08 | 1.16 | 1.11 | 0.92 | 0.78 | 0.3 | 0.31 | 0.12 |
| DII | 4.19 | 4.22 | 4.24 | 4.24 | 4.19 | 4.19 | 4.04 | 3.98 | 3.78 | 3.49 |
| Public | 21.58 | 21.25 | 21.41 | 21.32 | 21.42 | 21.61 | 21.9 | 22.44 | 22.62 | 23.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 |
| FII | 0.08 | 0.1 | 0.09 | 0.09 | 0.09 | 0.07 | 0.06 | 0.02 | 0.02 | 0.01 |
| DII | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.32 | 0.3 | 0.28 |
| Public | 1.72 | 1.69 | 1.7 | 1.7 | 1.7 | 1.72 | 1.74 | 1.78 | 1.8 | 1.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 | 73.28 |
| FII | 0.95 | 1.26 | 1.08 | 1.16 | 1.11 | 0.92 | 0.78 | 0.3 | 0.31 | 0.12 |
| DII | 4.19 | 4.22 | 4.24 | 4.24 | 4.19 | 4.19 | 4.04 | 3.98 | 3.78 | 3.49 |
| Public | 21.58 | 21.25 | 21.41 | 21.32 | 21.42 | 21.61 | 21.9 | 22.44 | 22.62 | 23.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 |
| FII | 0.08 | 0.1 | 0.09 | 0.09 | 0.09 | 0.07 | 0.06 | 0.02 | 0.02 | 0.01 |
| DII | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.32 | 0.3 | 0.28 |
| Public | 1.72 | 1.69 | 1.7 | 1.7 | 1.7 | 1.72 | 1.74 | 1.78 | 1.8 | 1.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 | 7.95 |
* 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.