Textile · Founded 1935 · www.dineshmills.com · BSE 503804 · NSE SHRI DINESH · ISIN INE204C01024
No Notes Added Yet
Business
Shri Dinesh Mills Ltd. (SDML) is an Indian company with a historical foundation in the textile industry. Primarily, it is involved in the manufacturing and processing of various textile fabrics, having been historically renowned for its suiting materials. Over time, the company has diversified its operations significantly and now has a notable presence in real estate development, strategically leveraging its extensive land assets acquired during its textile manufacturing history. The core business model involves both the production and sale of textile products and the development and monetization of real estate properties.
Revenue Mix
Historically, the primary segment was Textile Manufacturing. However, in recent years, Real Estate Development has emerged as a significant, and often dominant, revenue and profit driver for the company, especially through the monetization of its valuable legacy land banks. While the textile division continues to operate, the precise percentage breakdown of revenue between these two segments can vary year-on-year based on the cycle of real estate projects and textile market conditions. Detailed, real-time segment breakdowns are not consistently available in brief public summaries, but the strategic shift towards real estate is evident.
Industry
In the textile industry, SDML operates within a highly competitive and fragmented landscape in India, which comprises numerous organized and unorganized players. While it holds a legacy brand name, particularly for suiting fabrics, its current market share and scale in textiles are likely modest compared to larger, more diversified textile conglomerates. Its positioning might be in niche segments or through established regional brand loyalty. In real estate, the company primarily operates in the localized markets of Vadodara, Gujarat, competing with other regional and national developers in a sector highly influenced by local demand, regulations, and economic cycles.
MOAT
Legacy Brand & Reputation (Textiles): A long history in the textile industry, particularly with suiting fabrics, has built a degree of brand recognition and established trade relationships that can provide a competitive edge in specific textile niches.
Strategic Land Assets (Real Estate): The ownership of large, often prime, land parcels in urban areas (like Vadodara) that were originally part of its mill operations, provides a significant inherent asset base for real estate development. This allows for direct development without major land acquisition costs, which is a substantial advantage.
Experience & Operational History: Decades of operating a manufacturing business provide institutional knowledge in production, supply chain, and managing large-scale operations.
Growth Drivers
Real Estate Monetization: Successful development and sale of residential, commercial, or mixed-use projects on its existing land banks, particularly with increasing urbanization and economic growth in Gujarat.
Domestic Consumption Growth: Rising disposable incomes and evolving fashion trends in India can drive demand for textile products, potentially benefiting its fabric sales.
Urbanization & Infrastructure Development: Continued urbanization and government investments in infrastructure within Gujarat could enhance the value and demand for its real estate projects.
Value-Added Textiles: A potential strategic shift towards higher-margin, value-added, or specialized textile products could drive profitability in its core textile business.
Risks
Real Estate Market Volatility: The real estate sector is cyclical and highly sensitive to economic downturns, interest rate fluctuations, and changes in government policies and regulations, which can impact project timelines, sales velocity, and profitability.
Intense Textile Competition: High competition from both domestic and international players, coupled with fluctuating raw material prices (e.g., cotton, synthetic fibers), can put pressure on textile margins.
Regulatory and Environmental Changes: Stringent environmental norms for textile processing and evolving real estate development regulations can increase operational costs and impact project feasibility.
Capital Intensity: Both modernizing textile operations and undertaking large-scale real estate projects require significant capital expenditure, exposing the company to financing risks and interest rate fluctuations.
Execution Risk: Successful execution of real estate projects, from planning and approvals to construction and sales, involves inherent risks and requires specialized expertise.
Management & Ownership
Shri Dinesh Mills Ltd. is primarily owned and managed by its promoter group, the Patel family, who have a long association with the company since its inception. This represents a typical promoter-led management structure common among many established Indian companies. The promoters hold a significant ownership stake, which generally ensures alignment of management's long-term interests with those of the shareholders. The management structure leverages the family's deep institutional knowledge and experience in both the textile and evolving real estate sectors.
Outlook
Shri Dinesh Mills Ltd. presents a nuanced investment profile. While its traditional textile business operates in a mature and competitive industry, offering stability rooted in its legacy brand and established customer base, the primary driver for its future growth and value unlocking appears to be its real estate development activities. The company possesses valuable land assets that provide a significant advantage in the capital-intensive real estate sector. However, this also subjects the company to the inherent cyclicality, regulatory complexities, and execution risks of the real estate market. The ability to successfully navigate these challenges while strategically developing its land bank and potentially modernizing its textile operations will largely determine its long-term trajectory.
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 | 18 | 15 | 23 | 16 | 21 | 16 | 17 | 16 | 19 | 18 |
| Other Income | 4 | 4 | 4 | 2 | 4 | 4 | 2 | 3 | 2 | 7 |
| Total Income | 22 | 19 | 27 | 18 | 24 | 20 | 19 | 19 | 21 | 25 |
| Total Expenditure | 17 | 13 | 22 | 15 | 17 | 15 | 15 | 15 | 20 | 15 |
| Operating Profit | 5 | 6 | 4 | 3 | 7 | 6 | 4 | 3 | 1 | 9 |
| Interest | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -1 | -0 | -1 | 0 | -2 | 0 |
| Profit Before Tax | 4 | 5 | 2 | 2 | 5 | 5 | 2 | 3 | -2 | 9 |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 1 |
| Profit After Tax | 3 | 4 | 2 | 1 | 4 | 4 | 2 | 2 | -1 | 7 |
| Adjustments | -1 | -1 | 1 | -0 | -1 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 3 | 3 | 3 | 1 | 3 | 4 | 2 | 2 | -1 | 7 |
| Adjusted Earnings Per Share | 4.8 | 5.9 | 4.6 | 1.9 | 5.6 | 7.1 | 3.4 | 4.1 | -1 | 13.3 |
| #(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 | 99 | 96 | 93 | 89 | 71 | 74 | 90 | 98 | 67 | 67 | 68 | 70 |
| Other Income | 3 | 4 | 4 | 4 | 9 | 5 | 5 | 7 | 12 | 13 | 11 | 14 |
| Total Income | 102 | 101 | 97 | 94 | 79 | 79 | 95 | 105 | 79 | 80 | 79 | 84 |
| Total Expenditure | 87 | 87 | 89 | 82 | 71 | 61 | 73 | 87 | 56 | 58 | 64 | 65 |
| Operating Profit | 15 | 13 | 8 | 11 | 8 | 18 | 22 | 18 | 24 | 21 | 15 | 17 |
| Interest | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 |
| Depreciation | 9 | 9 | 9 | 8 | 7 | 6 | 5 | 6 | 3 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | -5 | -3 | -0 | 0 | 20 | 18 | 48 | -1 | -3 | -3 |
| Profit Before Tax | 3 | 1 | -8 | -1 | 0 | 12 | 37 | 29 | 69 | 17 | 9 | 12 |
| Provision for Tax | -0 | -1 | -1 | -1 | -1 | 1 | 4 | 5 | 14 | 4 | 1 | 2 |
| Profit After Tax | 3 | 2 | -7 | -0 | 1 | 11 | 33 | 24 | 55 | 14 | 8 | 10 |
| Adjustments | -0 | 0 | 1 | 0 | 0 | -1 | -3 | -0 | -5 | -3 | -0 | 0 |
| Profit After Adjustments | 3 | 2 | -6 | -0 | 1 | 10 | 30 | 24 | 51 | 10 | 7 | 10 |
| Adjusted Earnings Per Share | 6 | 4.9 | -12.4 | -0.1 | 2.1 | 17.5 | 53.6 | 42.6 | 90.3 | 18.7 | 13.2 | 19.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 1% | -11% | -2% | -4% |
| Operating Profit CAGR | -29% | -6% | -4% | 0% |
| PAT CAGR | -43% | -31% | -6% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 36% | -8% | -10% | 11% |
| ROE Average | 4% | 14% | 17% | 9% |
| ROCE Average | 5% | 16% | 19% | 10% |
| #(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 | 100 | 102 | 96 | 98 | 97 | 111 | 138 | 157 | 202 | 194 | 200 |
| Minority's Interest | 9 | 9 | 8 | 8 | 8 | 9 | 11 | 11 | 7 | 5 | 0 |
| Borrowings | 16 | 10 | 6 | 2 | 1 | 2 | 6 | 12 | 15 | 6 | 4 |
| Other Non-Current Liabilities | 12 | 10 | 10 | 8 | 6 | 5 | 6 | 9 | 9 | 7 | 5 |
| Total Current Liabilities | 27 | 30 | 28 | 31 | 24 | 21 | 24 | 28 | 37 | 22 | 19 |
| Total Liabilities | 164 | 160 | 147 | 146 | 137 | 147 | 186 | 218 | 270 | 264 | 229 |
| Fixed Assets | 74 | 66 | 58 | 54 | 45 | 39 | 44 | 49 | 55 | 24 | 22 |
| Other Non-Current Assets | 2 | 2 | 2 | 2 | 3 | 3 | 9 | 15 | 15 | 18 | 21 |
| Total Current Assets | 89 | 92 | 87 | 90 | 89 | 105 | 133 | 154 | 200 | 178 | 186 |
| Total Assets | 164 | 160 | 147 | 146 | 137 | 147 | 186 | 218 | 270 | 264 | 229 |
| #(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 | 31 | 32 | 4 | 3 | 4 | 2 | 2 | 5 | 3 | 4 | 3 |
| Cash Flow from Operating Activities | 10 | 15 | 6 | 16 | 3 | 10 | 13 | 8 | 8 | 14 | 3 |
| Cash Flow from Investing Activities | -6 | -33 | -0 | -13 | -3 | -12 | -11 | -11 | -9 | 3 | -0 |
| Cash Flow from Financing Activities | -3 | -11 | -6 | -2 | -2 | 2 | 1 | 1 | 3 | -18 | -4 |
| Net Cash Inflow / Outflow | 1 | -29 | -0 | 1 | -2 | 0 | 3 | -2 | 1 | -1 | -1 |
| Closing Cash & Cash Equivalent | 33 | 4 | 3 | 4 | 2 | 2 | 5 | 3 | 4 | 3 | 3 |
| # | 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) | 5.98 | 4.85 | -12.39 | -0.12 | 2.07 | 17.53 | 53.61 | 42.58 | 90.25 | 18.73 | 13.2 |
| CEPS(Rs) | 23.91 | 22.26 | 3.58 | 15.23 | 15.14 | 29.59 | 67.57 | 53.18 | 104.01 | 29.73 | 19.08 |
| DPS(Rs) | 1.5 | 1.5 | 1.5 | 1.8 | 3 | 5 | 7.5 | 10 | 30 | 2 | 1.5 |
| Book NAV/Share(Rs) | 196.4 | 200.53 | 187.27 | 184.7 | 180.89 | 197.41 | 245.89 | 280.64 | 359.83 | 347.03 | 357.62 |
| Core EBITDA Margin(%) | 11.21 | 8.85 | 4.09 | 8.05 | -0.25 | 18.33 | 18.68 | 11.16 | 16.97 | 12.21 | 4.79 |
| EBIT Margin(%) | 5.75 | 4.09 | -5.89 | 0.48 | 1.35 | 16.85 | 41.31 | 31.14 | 103.12 | 27.45 | 14.17 |
| Pre Tax Margin(%) | 2.64 | 1.26 | -8.13 | -1.46 | 0.19 | 15.74 | 40.6 | 29.72 | 102.88 | 26.3 | 13.12 |
| PAT Margin (%) | 2.98 | 2.15 | -7.23 | -0.29 | 1.05 | 14.4 | 36.25 | 24.46 | 82.6 | 20.49 | 11.61 |
| Cash Profit Margin (%) | 11.5 | 11.02 | 1.93 | 8.86 | 11.38 | 22.34 | 41.98 | 30.34 | 86.78 | 25.03 | 15.78 |
| ROA(%) | 1.93 | 1.36 | -4.43 | -0.18 | 0.52 | 7.53 | 19.67 | 11.91 | 22.72 | 5.1 | 3.19 |
| ROE(%) | 3.19 | 2.19 | -6.9 | -0.27 | 0.77 | 10.34 | 26.33 | 16.29 | 30.91 | 6.89 | 3.98 |
| ROCE(%) | 4.99 | 3.5 | -4.92 | 0.41 | 0.92 | 11.43 | 28.54 | 19.33 | 34.88 | 8.6 | 4.78 |
| Receivable days | 63.26 | 56.94 | 57.45 | 58.77 | 64.36 | 55.18 | 49.57 | 53.33 | 81.57 | 56.17 | 27.77 |
| Inventory Days | 113.3 | 126.05 | 129.62 | 107.76 | 96.64 | 75.92 | 71.12 | 64.58 | 96.02 | 96.68 | 82.23 |
| Payable days | 56.79 | 65.54 | 68.5 | 87.41 | 95.85 | 95.82 | 88.86 | 80.01 | 223.45 | 164.92 | 70.89 |
| PER(x) | 18.92 | 27.33 | 0 | 0 | 43.48 | 20.15 | 13.72 | 12.15 | 5.3 | 15.01 | 16.25 |
| Price/Book(x) | 0.58 | 0.66 | 0.88 | 0.67 | 0.5 | 1.79 | 2.99 | 1.84 | 1.33 | 0.81 | 0.6 |
| Dividend Yield(%) | 1.33 | 1.13 | 0.91 | 1.45 | 3.33 | 1.42 | 1.02 | 1.93 | 6.28 | 0.71 | 0.7 |
| EV/Net Sales(x) | 0.48 | 0.83 | 0.99 | 0.75 | 0.73 | 2.71 | 4.59 | 3.06 | 4.28 | 2.38 | 1.76 |
| EV/Core EBITDA(x) | 3.13 | 5.97 | 11.14 | 5.91 | 6.06 | 10.92 | 18.77 | 16.93 | 12.12 | 7.44 | 8.13 |
| Net Sales Growth(%) | -1.28 | -2.5 | -3.86 | -3.46 | -21.09 | 5.1 | 21.58 | 8.88 | -31.63 | -0.89 | 1.8 |
| EBIT Growth(%) | -24.82 | -30.92 | -232 | 107.82 | 119.68 | 1212.38 | 198.11 | -17.92 | 126.39 | -73.62 | -47.45 |
| PAT Growth(%) | -35.68 | -29.75 | -407.92 | 96.17 | 384.52 | 1340.98 | 206.1 | -26.52 | 130.89 | -75.42 | -42.33 |
| EPS Growth(%) | -35.83 | -18.85 | -355.49 | 99.07 | 1897.65 | 746.47 | 205.85 | -20.59 | 111.98 | -79.25 | -29.52 |
| Debt/Equity(x) | 0.22 | 0.16 | 0.12 | 0.08 | 0.06 | 0.05 | 0.05 | 0.09 | 0.12 | 0.02 | 0.01 |
| Current Ratio(x) | 3.23 | 3.09 | 3.08 | 2.93 | 3.63 | 4.96 | 5.47 | 5.54 | 5.45 | 8.06 | 9.69 |
| Quick Ratio(x) | 1.99 | 1.85 | 2.02 | 2.19 | 3.03 | 4.19 | 4.69 | 4.97 | 4.92 | 7.34 | 8.92 |
| Interest Cover(x) | 1.85 | 1.44 | -2.62 | 0.25 | 1.16 | 15.23 | 57.69 | 21.91 | 430.44 | 23.84 | 13.5 |
| Total Debt/Mcap(x) | 0.39 | 0.24 | 0.14 | 0.11 | 0.12 | 0.03 | 0.02 | 0.05 | 0.09 | 0.03 | 0.02 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +1% | -11% | -2% | -4% |
| Operating Profit CAGR | -29% | -6% | -4% | 0% |
| PAT CAGR | -43% | -31% | -6% | +10% |
| Share Price CAGR | +36% | -8% | -10% | +11% |
| ROE Average | +4% | +14% | +17% | +9% |
| ROCE Average | +5% | +16% | +19% | +10% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 | 49.79 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 | 50.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 |
* 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.