Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹7711 Cr.
Stock P/E
54
P/B
6.9
Current Price
₹1573.8
Book Value
₹ 227.5
Face Value
2
52W High
₹2503.8
52W Low
₹ 1364
Dividend Yield
0.13%

Safari Industries(I) Overview

Business

Safari Industries (India) Ltd. is a leading Indian manufacturer, marketer, and distributor of luggage and travel accessories. The company designs, sources, manufactures, and sells a wide range of products including hard luggage (polypropylene, polycarbonate), soft luggage (nylon, polyester), backpacks, business cases, and other travel gear. Its core business model revolves around offering quality, durable, and stylish products across various price segments to cater to a broad consumer base. The company makes money through the sale of these products primarily in the domestic Indian market, catering to both leisure and business travelers.

Revenue Mix

Safari's primary revenue driver is the sale of luggage and travel accessories. While the company doesn't typically break down revenue by precise product type externally, its portfolio largely comprises:

Hard Luggage: Trolleys made from rigid materials like polypropylene and polycarbonate.

Soft Luggage: Fabric-based trolleys, duffle bags, and travel bags.

Backpacks: For school, college, and casual use.

Business Cases & Accessories: Laptop bags, briefcases, travel pouches, and other related items.

Sales channels include Exclusive Brand Outlets (EBOs), multi-brand outlets (MBOs), large format stores, general trade, and a growing presence in e-commerce platforms and institutional sales.

Industry

The Indian luggage industry is characterized by a mix of organized and unorganized players. The organized segment is dominated by a few major players, primarily VIP Industries, Safari Industries, and Samsonite India. Safari holds a strong position as one of the top three organized luggage brands in India, particularly known for its offerings in the mid-to-value segment. The industry is influenced by factors like increasing disposable incomes, growth in domestic and international travel, and evolving consumer preferences towards branded and durable products. Safari competes by offering a diverse product portfolio, strong distribution, and a focus on value and design.

MOAT

Safari's competitive advantages include:

Brand Recognition: An established and recognized brand name in the Indian luggage market, built over decades.

Extensive Distribution Network: A wide-reaching pan-India presence through various retail formats (EBOs, MBOs, general trade, e-commerce), ensuring broad product availability.

Manufacturing & Sourcing Capabilities: Both in-house manufacturing and strategic sourcing relationships help manage costs and offer a diverse product range efficiently.

Product Portfolio: Ability to offer products across various price points and types (hard, soft, backpacks) catering to a wide demographic.

Growth Drivers

Rising Disposable Incomes: Increasing affluence in India fuels discretionary spending on travel and premium luggage.

Growth in Travel & Tourism: Expansion of domestic and international travel, infrastructure development (airports, hotels), and a young population eager to explore.

Shift from Unorganized to Organized Sector: Consumers are increasingly preferring branded, quality, and warranted products over unorganized alternatives.

E-commerce Penetration: Growing online sales channels provide wider reach and convenience for consumers, driving sales.

Urbanization & Lifestyle Changes: Evolving lifestyles, including frequent short trips and business travel, increase demand for various luggage types.

Risks

Intense Competition: The organized sector faces stiff competition from VIP Industries, Samsonite, and other international brands, while the unorganized sector continues to hold a significant share.

Raw Material Price Volatility: Fluctuations in prices of plastics (polycarbonate, polypropylene), fabrics, and other components can impact manufacturing costs and margins.

Economic Downturn: Luggage is a discretionary purchase; an economic slowdown can significantly impact consumer spending.

Changing Consumer Preferences: Rapid shifts in fashion trends, material preferences, and technology integration (e.g., smart luggage) require constant innovation and adaptation.

Supply Chain Disruptions: Reliance on imports for certain raw materials and finished goods exposes the company to geopolitical risks, trade policies, and logistics challenges.

Management & Ownership

Safari Industries is promoter-driven, with Mr. Sudhir Jatia as the Managing Director, who has been instrumental in the company's turnaround and growth. The promoter group holds a significant stake, aligning their interests with the company's long-term performance. The management team includes experienced professionals across various functions like sales, marketing, and operations. The ownership structure typically includes promoter holding, institutional investors (domestic and foreign), and public shareholding.

Outlook

Safari Industries benefits from strong tailwinds in the Indian market, driven by increasing affluence, a growing propensity for travel, and the ongoing formalization of the economy. Its established brand, extensive distribution network, and diversified product portfolio position it well to capture future growth. However, the company operates in a highly competitive market where maintaining market share and margins amidst aggressive pricing by peers and volatile raw material costs remains a challenge. The ability to innovate, manage supply chains efficiently, and further strengthen its brand appeal will be crucial for sustained profitable growth. The outlook suggests continued growth in demand, but competitive intensity will likely keep margins under pressure.

Safari Industries(I) Share Price

Live · BSE / NSE · Inception: 1980
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Safari Industries(I) Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 388 365 450 458 443 421 528 534 512 473
Other Income 4 5 8 7 7 6 6 6 6 7
Total Income 392 370 458 465 450 427 534 539 518 480
Total Expenditure 320 299 384 410 392 360 449 460 457 411
Operating Profit 72 72 74 55 58 67 85 80 62 69
Interest 2 2 2 2 2 2 2 2 2 2
Depreciation 13 14 14 15 15 15 17 18 18 18
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 57 56 58 38 41 49 65 60 42 49
Provision for Tax 14 13 13 8 10 12 15 13 9 12
Profit After Tax 43 43 44 30 31 38 50 47 33 37
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 43 43 44 30 31 38 50 47 33 37
Adjusted Earnings Per Share 9 8.9 9.1 6.1 6.4 7.7 10.3 9.6 6.7 7.6

Safari Industries(I) Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 216 278 344 419 578 686 328 705 1212 1550 1772 2047
Other Income 1 1 1 1 1 1 4 8 9 14 29 25
Total Income 217 279 345 420 579 687 332 713 1221 1564 1800 2071
Total Expenditure 204 260 319 377 525 614 334 650 1015 1273 1547 1777
Operating Profit 13 19 25 43 54 73 -3 63 206 291 253 296
Interest 3 3 4 3 4 10 6 5 8 10 9 8
Depreciation 3 4 5 6 8 22 20 20 33 52 59 71
Exceptional Income / Expenses -1 -0 -1 0 0 0 0 -9 0 0 0 0
Profit Before Tax 6 12 16 34 41 40 -29 29 165 230 186 216
Provision for Tax 2 4 5 12 14 10 -8 7 40 54 43 49
Profit After Tax 4 8 10 22 27 31 -21 22 125 176 143 167
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 4 8 10 22 27 31 -21 22 125 176 143 167
Adjusted Earnings Per Share 1.1 1.9 2.5 4.8 6.1 6.9 -4.7 5 26.4 36.1 29.2 34.2

Safari Industries(I) Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 76 91 101 173 201 231 279 301 426 823 953
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 3 3 2 1 1 2 0 21 15 8
Other Non-Current Liabilities -0 0 0 0 -1 24 12 24 53 68 74
Total Current Liabilities 53 83 98 111 184 159 93 137 244 231 276
Total Liabilities 129 177 203 286 386 414 386 462 744 1138 1312
Fixed Assets 12 24 23 31 29 79 67 96 184 293 414
Other Non-Current Assets 8 9 4 6 9 9 40 30 16 21 30
Total Current Assets 109 143 175 249 347 326 280 335 545 824 868
Total Assets 129 177 203 286 386 414 386 462 744 1138 1312

Safari Industries(I) Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 2 3 4 2 0 0 1 4 2 3 39
Cash Flow from Operating Activities -32 -13 24 -48 -38 71 111 16 51 217 57
Cash Flow from Investing Activities -3 -15 -6 -13 -7 -21 -98 -4 -70 -345 -10
Cash Flow from Financing Activities 36 29 -19 59 45 -50 -10 -14 20 164 -75
Net Cash Inflow / Outflow 1 1 -2 -2 -0 1 3 -2 1 36 -27
Closing Cash & Cash Equivalent 3 4 2 0 0 1 4 2 3 39 12

Safari Industries(I) Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.07 1.87 2.45 4.84 6.09 6.86 -4.67 5 26.39 36.06 29.2
CEPS(Rs) 1.79 2.85 3.69 6.23 7.95 11.88 -0.11 9.44 33.42 46.69 41.28
DPS(Rs) 0.2 0.24 0.4 0.5 0.5 0 0 0.8 1.75 4 3
Book NAV/Share(Rs) 18.57 21.94 24.28 38.59 44.72 51.44 62.28 67.17 88.81 167.9 194.11
Core EBITDA Margin(%) 5.58 6.51 6.92 9.94 9.08 10 -1.96 7.46 15.33 16.51 11.47
EBIT Margin(%) 4.1 5.34 5.52 8.7 7.87 7.01 -7.03 4.6 13.47 14.26 9.92
Pre Tax Margin(%) 2.63 4.19 4.41 8.02 7.09 5.59 -8.79 3.93 12.85 13.69 9.47
PAT Margin (%) 1.93 2.72 2.89 5.11 4.71 4.26 -6.37 3.02 9.74 10.46 7.29
Cash Profit Margin (%) 3.24 4.14 4.35 6.57 6.15 7.39 -0.14 5.71 12.34 13.54 10.3
ROA(%) 3.69 5.07 5.37 8.82 8.1 7.67 -5.23 5.28 20.75 18.68 11.66
ROE(%) 9.87 9.39 10.62 15.81 14.65 14.27 -8.21 7.72 34.66 28.37 16.16
ROCE(%) 10.27 11.77 13.31 19.81 17.06 16.52 -7.75 11.33 43.37 35.48 21.15
Receivable days 59.44 60.32 58.2 67.54 75.18 72.98 132.33 50.51 40.35 36.35 38.02
Inventory Days 87.61 86.94 88.27 93.75 97.66 87.95 152.47 64.1 58.63 58.18 57.71
Payable days 66.69 38.21 60.21 72.93 61.18 62.88 129.14 71.9 72.22 73.63 69.52
PER(x) 74.95 53.5 57.35 55.25 59.45 29.27 0 96.95 38.81 47.86 67.72
Price/Book(x) 4.32 4.55 5.8 6.93 8.1 3.9 4.86 7.21 11.53 10.28 10.19
Dividend Yield(%) 0.12 0.12 0.14 0.09 0.07 0 0 0.08 0.17 0.23 0.15
EV/Net Sales(x) 1.61 1.68 1.81 2.96 2.98 1.42 3.96 3.01 3.98 5.31 5.34
EV/Core EBITDA(x) 27.02 24.16 24.38 28.97 32.02 13.32 -494.7 33.54 23.4 28.27 37.34
Net Sales Growth(%) 29.72 28.8 23.52 21.98 37.85 18.73 -52.18 115.01 71.87 27.92 14.26
EBIT Growth(%) 47.92 68.42 27.65 88.8 23.79 10.97 -145.71 247.66 408.3 38.5 -18.87
PAT Growth(%) 3572.45 81.85 31.41 111.49 26.32 12.7 -168.15 207.04 459.25 40.55 -18.78
EPS Growth(%) 2656.19 74.62 31.41 97.23 25.89 12.51 -168.08 207.02 428.32 36.65 -19.03
Debt/Equity(x) 0.45 0.64 0.42 0.32 0.52 0.33 0.03 0.04 0.14 0.05 0.02
Current Ratio(x) 2.06 1.73 1.78 2.25 1.88 2.05 3.01 2.45 2.23 3.56 3.15
Quick Ratio(x) 0.93 0.81 0.82 1.14 0.87 1.04 1.78 1.38 1.14 2.4 1.88
Interest Cover(x) 2.79 4.64 4.99 12.71 10.16 4.94 -3.98 6.91 21.71 25.22 21.99
Total Debt/Mcap(x) 0.1 0.14 0.07 0.05 0.06 0.08 0.01 0.01 0.01 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +14% +36% +21% +23%
Operating Profit CAGR -13% +59% +28% +35%
PAT CAGR -19% +87% +36% +43%
Share Price CAGR -31% +4% +36% +32%
ROE Average +16% +26% +16% +14%
ROCE Average +21% +33% +21% +17%

Safari Industries(I) Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 44.7 %
FII 10.81 %
DII (MF + Insurance) 28.3 %
Public (retail) 55.3 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 46.8845.7345.7345.4245.4145.4145.4144.9144.744.7
FII 13.4413.1412.6912.2412.2613.2513.0512.312.3210.81
DII 16.7620.5221.8222.7523.8123.5724.5325.9626.4228.3
Public 53.1254.2754.2754.5854.5954.5954.5955.0955.355.3
Others 0000000000
Total 100100100100100100100100100100

Safari Industries(I) Peer Comparison

Household & Personal Products Edit Columns

Safari Industries(I) Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Safari Industries(I) Pros & Cons

Pros

  • Company has delivered good profit growth of 35% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 26%
  • Debtor days have improved from 73.63 to 69.52days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 44.7%.
  • Stock is trading at 6.9 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp