Household & Personal Products · Founded 1980 · www.safaribags.com · BSE 523025 · NSE SAFARI · ISIN INE429E01023
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -31% | 4% | 36% | 32% |
| ROE Average | 16% | 26% | 16% | 14% |
| ROCE Average | 21% | 33% | 21% | 17% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 46.88 | 45.73 | 45.73 | 45.42 | 45.41 | 45.41 | 45.41 | 44.91 | 44.7 | 44.7 |
| FII | 13.44 | 13.14 | 12.69 | 12.24 | 12.26 | 13.25 | 13.05 | 12.3 | 12.32 | 10.81 |
| DII | 16.76 | 20.52 | 21.82 | 22.75 | 23.81 | 23.57 | 24.53 | 25.96 | 26.42 | 28.3 |
| Public | 22.92 | 20.61 | 19.76 | 19.59 | 18.52 | 17.77 | 17.01 | 16.83 | 16.56 | 16.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.23 | 2.23 | 2.23 | 2.22 | 2.22 | 2.22 | 2.22 | 2.2 | 2.19 | 2.19 |
| FII | 0.64 | 0.64 | 0.62 | 0.6 | 0.6 | 0.65 | 0.64 | 0.6 | 0.6 | 0.53 |
| DII | 0.8 | 1 | 1.06 | 1.11 | 1.16 | 1.15 | 1.2 | 1.27 | 1.29 | 1.39 |
| Public | 1.09 | 1.01 | 0.96 | 0.96 | 0.91 | 0.87 | 0.83 | 0.82 | 0.81 | 0.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.76 | 4.88 | 4.88 | 4.89 | 4.89 | 4.89 | 4.89 | 4.9 | 4.9 | 4.9 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 46.88 | 45.73 | 45.73 | 45.42 | 45.41 | 45.41 | 45.41 | 44.91 | 44.7 | 44.7 |
| FII | 13.44 | 13.14 | 12.69 | 12.24 | 12.26 | 13.25 | 13.05 | 12.3 | 12.32 | 10.81 |
| DII | 16.76 | 20.52 | 21.82 | 22.75 | 23.81 | 23.57 | 24.53 | 25.96 | 26.42 | 28.3 |
| Public | 53.12 | 54.27 | 54.27 | 54.58 | 54.59 | 54.59 | 54.59 | 55.09 | 55.3 | 55.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.23 | 2.23 | 2.23 | 2.22 | 2.22 | 2.22 | 2.22 | 2.2 | 2.19 | 2.19 |
| FII | 0.64 | 0.64 | 0.62 | 0.6 | 0.6 | 0.65 | 0.64 | 0.6 | 0.6 | 0.53 |
| DII | 0.8 | 1 | 1.06 | 1.11 | 1.16 | 1.15 | 1.2 | 1.27 | 1.29 | 1.39 |
| Public | 2.53 | 2.65 | 2.65 | 2.67 | 2.67 | 2.67 | 2.67 | 2.7 | 2.71 | 2.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.76 | 4.88 | 4.88 | 4.89 | 4.89 | 4.89 | 4.89 | 4.9 | 4.9 | 4.9 |
* 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.