Retailing · Founded 2002 · www.vmart.co.in · BSE 534976 · NSE VMART · ISIN INE665J01013
No Notes Added Yet
Business
V-Mart Retail Ltd. is an Indian value retailer primarily focused on fashion apparel, general merchandise, and kirana (FMCG) products. The company operates through a chain of hypermarket and large format stores, predominantly targeting the aspirational middle and lower-middle-class consumers in Tier 2, Tier 3, and Tier 4 cities and towns across India. Its core business model revolves around offering trendy and quality products at affordable price points to cater to the value-conscious demographic. The company makes money by sourcing goods efficiently, managing inventory, and selling products through its retail stores.
Revenue Mix
The company's primary business segment is Value Fashion, which includes apparel for men, women, and children, as well as footwear and accessories. This segment typically accounts for the majority of its revenue (historically 60-70%+). The remaining revenue comes from General Merchandise (e.g., home furnishings, utensils, small appliances) and Kirana (daily needs, groceries, and packaged food items).
Industry
V-Mart operates in the highly competitive Indian retail industry, specifically within the organized value retail segment. The industry is characterized by a significant unorganized presence (local shops, street vendors) and a growing number of organized players. V-Mart is positioned as a leading value retailer with a strong footprint in non-metro markets, differentiating itself by offering a modern retail experience and affordable fashion in underserved regions. It competes with other national value fashion chains (e.g., Max Fashion, Reliance Trends), regional players, local unorganized retailers, and increasingly, e-commerce platforms.
MOAT
Target Market Focus: Deep understanding and strong brand recall among value-conscious consumers in Tier 2, 3, and 4 cities, which are often less penetrated by large national chains.
Efficient Sourcing & Supply Chain: Ability to procure goods directly from manufacturers at competitive prices, enabling a strong value proposition.
Real Estate Strategy: Strategic store expansion in smaller, high-street locations with affordable rentals in its target geographies, minimizing initial capital outlay.
Merchandise Mix: A curated mix of fashion and general merchandise tailored to local preferences and affordability.
Growth Drivers
Store Expansion: Continued penetration into untapped Tier 2, 3, and 4 cities and towns across India, which offer significant growth potential.
Increasing Disposable Incomes: Rising income levels and aspirational spending among the target demographic in smaller cities.
Shift from Unorganized to Organized Retail: Growing preference for organized retail due to better product assortment, quality, and shopping experience.
Category Expansion & Basket Size: Potential to increase average transaction value by expanding general merchandise and kirana offerings.
Omnichannel Strategy: Gradual integration of online channels to complement physical stores and enhance customer reach.
Risks
Intense Competition: Increasing competition from other organized retailers, regional players, and online platforms, potentially impacting market share and margins.
Economic Slowdown: Reduced discretionary spending, particularly in the value segment, could adversely affect sales and profitability.
Inventory Management: Fashion retail is susceptible to inventory obsolescence and markdown risks if trends are misjudged or demand softens.
Supply Chain Disruptions: Dependence on a network of manufacturers makes it vulnerable to sourcing and logistics disruptions.
Real Estate & Regulatory Risks: Challenges in securing suitable retail spaces at favorable terms and compliance with evolving retail regulations.
Changing Consumer Preferences: Failure to adapt merchandise to evolving fashion trends and consumer demands.
Management & Ownership
V-Mart is promoted and led by the Agarwal family, with Mr. Lalit Agarwal serving as the Managing Director. The management team is generally perceived to have significant experience and a focused strategy in the value retail segment, particularly in non-metro markets. The ownership structure is promoter-led, with a substantial portion held by institutional investors and the public.
Outlook
V-Mart is well-positioned to capitalize on the growth of organized retail in non-metro India, driven by increasing consumption and the shift from unorganized players. Its established brand recall and efficient supply chain in its target markets provide a competitive edge. However, the company faces significant challenges from intensifying competition across all formats (online and offline) and the inherent volatility of discretionary consumer spending, which could impact same-store sales growth and profitability. Efficient inventory management and prudent store expansion will be crucial for sustained growth amidst these pressures.
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 | 889 | 669 | 786 | 661 | 1027 | 780 | 885 | 807 | 1126 | 971 |
| Other Income | 13 | 4 | 5 | 2 | 3 | 2 | 3 | 3 | 4 | 5 |
| Total Income | 902 | 673 | 791 | 663 | 1030 | 782 | 888 | 810 | 1130 | 976 |
| Total Expenditure | 769 | 628 | 687 | 622 | 855 | 712 | 759 | 735 | 917 | 865 |
| Operating Profit | 133 | 45 | 104 | 40 | 175 | 70 | 129 | 75 | 213 | 111 |
| Interest | 38 | 36 | 37 | 39 | 42 | 17 | 18 | 17 | 21 | 19 |
| Depreciation | 58 | 61 | 57 | 59 | 63 | 54 | 68 | 71 | 78 | 80 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 | -2 | 1 |
| Profit Before Tax | 37 | -52 | 9 | -58 | 70 | 23 | 43 | -14 | 113 | 13 |
| Provision for Tax | 9 | -13 | -3 | -1 | -2 | 4 | 9 | -5 | 25 | 1 |
| Profit After Tax | 28 | -39 | 12 | -57 | 72 | 19 | 34 | -9 | 88 | 11 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 28 | -39 | 12 | -57 | 72 | 19 | 34 | -9 | 88 | 11 |
| Adjusted Earnings Per Share | 3.6 | -4.9 | 1.5 | -7.1 | 9 | 2.3 | 4.2 | -1.1 | 11.1 | 1.4 |
| #(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 | 720 | 809 | 1002 | 1222 | 1434 | 1662 | 1075 | 1666 | 2465 | 2786 | 3254 | 3789 |
| Other Income | 2 | 1 | 4 | 4 | 6 | 4 | 21 | 14 | 15 | 21 | 12 | 15 |
| Total Income | 722 | 810 | 1006 | 1227 | 1440 | 1667 | 1097 | 1680 | 2480 | 2807 | 3266 | 3804 |
| Total Expenditure | 657 | 745 | 914 | 1086 | 1297 | 1443 | 940 | 1457 | 2188 | 2565 | 2870 | 3276 |
| Operating Profit | 66 | 65 | 92 | 141 | 143 | 223 | 156 | 223 | 292 | 242 | 396 | 528 |
| Interest | 4 | 5 | 7 | 5 | 6 | 60 | 63 | 82 | 125 | 150 | 143 | 75 |
| Depreciation | 5 | 19 | 19 | 23 | 28 | 94 | 103 | 131 | 180 | 222 | 233 | 297 |
| Exceptional Income / Expenses | -2 | 1 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 24 | -1 |
| Profit Before Tax | 55 | 42 | 67 | 112 | 100 | 70 | -10 | 10 | -13 | -131 | 44 | 155 |
| Provision for Tax | 18 | 15 | 23 | 35 | 38 | 20 | -3 | -1 | -5 | -34 | -2 | 30 |
| Profit After Tax | 37 | 28 | 44 | 78 | 62 | 49 | -6 | 12 | -8 | -97 | 46 | 124 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 37 | 28 | 44 | 78 | 62 | 49 | -6 | 12 | -8 | -97 | 46 | 124 |
| Adjusted Earnings Per Share | 5.2 | 3.8 | 6.1 | 10.7 | 8.5 | 6.8 | -0.8 | 1.5 | -1 | -12.2 | 5.8 | 15.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 25% | 14% | 16% |
| Operating Profit CAGR | 64% | 21% | 12% | 20% |
| PAT CAGR | 0% | 57% | -1% | 2% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | 12% | -0% | 19% |
| ROE Average | 6% | -2% | -1% | 9% |
| ROCE Average | 21% | 12% | 11% | 20% |
| #(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 | 205 | 231 | 270 | 347 | 409 | 459 | 825 | 850 | 849 | 747 | 810 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 6 | 6 | -1 | -1 | -1 | 428 | 513 | 815 | 1067 | 1124 | 373 |
| Total Current Liabilities | 131 | 206 | 213 | 194 | 211 | 321 | 270 | 396 | 773 | 892 | 1168 |
| Total Liabilities | 344 | 443 | 483 | 541 | 620 | 1208 | 1608 | 2061 | 2689 | 2763 | 2351 |
| Fixed Assets | 98 | 110 | 117 | 145 | 165 | 667 | 697 | 1111 | 1445 | 1661 | 1039 |
| Other Non-Current Assets | 22 | 32 | 23 | 29 | 33 | 23 | 23 | 52 | 186 | 68 | 87 |
| Total Current Assets | 223 | 301 | 342 | 367 | 422 | 518 | 888 | 898 | 1058 | 1035 | 1226 |
| Total Assets | 344 | 443 | 483 | 541 | 620 | 1208 | 1608 | 2061 | 2689 | 2763 | 2351 |
| #(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 | 2 | 3 | 14 | 12 | 5 | 22 | 33 | 18 | 27 |
| Cash Flow from Operating Activities | 40 | 46 | 69 | 58 | 76 | 86 | 149 | -11 | 177 | 386 | 349 |
| Cash Flow from Investing Activities | -19 | -37 | -73 | -8 | -73 | 1 | -419 | 124 | -159 | -118 | -122 |
| Cash Flow from Financing Activities | -20 | -10 | 5 | -38 | -4 | -94 | 287 | -104 | -33 | -259 | -215 |
| Net Cash Inflow / Outflow | 1 | -1 | 1 | 11 | -1 | -8 | 17 | 8 | -15 | 9 | 12 |
| Closing Cash & Cash Equivalent | 3 | 2 | 3 | 14 | 12 | 5 | 22 | 30 | 18 | 27 | 39 |
| # | 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) | 5.19 | 3.82 | 6.07 | 10.73 | 8.5 | 6.79 | -0.79 | 1.47 | -0.99 | -12.23 | 5.78 |
| CEPS(Rs) | 5.82 | 6.47 | 8.64 | 13.9 | 12.31 | 19.73 | 12.28 | 18.02 | 21.77 | 15.85 | 35.2 |
| DPS(Rs) | 0.38 | 0.31 | 0.31 | 0.5 | 0.43 | 0 | 0 | 0.19 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 28.44 | 31.91 | 37.24 | 47.77 | 55.92 | 62.4 | 103.82 | 106.21 | 105.75 | 93.66 | 99.52 |
| Core EBITDA Margin(%) | 8.83 | 7.94 | 8.79 | 11.18 | 9.55 | 13.16 | 12.56 | 12.55 | 11.19 | 7.92 | 11.8 |
| EBIT Margin(%) | 8.26 | 5.91 | 7.35 | 9.65 | 7.35 | 7.78 | 4.94 | 5.55 | 4.51 | 0.71 | 5.76 |
| Pre Tax Margin(%) | 7.68 | 5.23 | 6.67 | 9.2 | 6.96 | 4.18 | -0.9 | 0.62 | -0.53 | -4.68 | 1.35 |
| PAT Margin (%) | 5.19 | 3.41 | 4.38 | 6.36 | 4.3 | 2.97 | -0.58 | 0.7 | -0.32 | -3.47 | 1.41 |
| Cash Profit Margin (%) | 5.82 | 5.77 | 6.24 | 8.23 | 6.23 | 8.62 | 9 | 8.54 | 6.96 | 4.49 | 8.56 |
| ROA(%) | 11.55 | 7.02 | 9.48 | 15.18 | 10.62 | 5.4 | -0.44 | 0.63 | -0.33 | -3.55 | 1.79 |
| ROE(%) | 19.93 | 12.69 | 17.57 | 25.27 | 16.4 | 11.49 | -0.98 | 1.4 | -0.94 | -12.27 | 5.99 |
| ROCE(%) | 26.48 | 19.39 | 26.12 | 36.07 | 27.81 | 29.74 | 8.27 | 11.03 | 12.08 | 2.13 | 20.64 |
| Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Days | 88.92 | 87.42 | 86.28 | 86.04 | 80.97 | 88.6 | 153.78 | 120.11 | 113.59 | 110.31 | 101.08 |
| Payable days | 50.48 | 54.58 | 66.36 | 71.81 | 59.26 | 55.91 | 97.98 | 80.66 | 89 | 112.19 | 119.6 |
| PER(x) | 27.45 | 30.73 | 33.9 | 44.13 | 79.29 | 51.97 | 0 | 673.81 | 0 | 0 | 126.02 |
| Price/Book(x) | 5 | 3.68 | 5.53 | 9.92 | 12.05 | 5.66 | 6.67 | 9.35 | 5.1 | 5.74 | 7.32 |
| Dividend Yield(%) | 0.26 | 0.27 | 0.15 | 0.11 | 0.06 | 0 | 0 | 0.02 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.46 | 1.08 | 1.52 | 2.79 | 3.39 | 1.54 | 5.05 | 4.69 | 1.78 | 1.56 | 1.81 |
| EV/Core EBITDA(x) | 15.98 | 13.32 | 16.51 | 24.22 | 34.09 | 11.47 | 34.77 | 35 | 15.07 | 17.94 | 14.83 |
| Net Sales Growth(%) | 25.26 | 12.37 | 23.78 | 22.03 | 17.29 | 15.92 | -35.29 | 54.93 | 47.93 | 13.01 | 16.81 |
| EBIT Growth(%) | 41.43 | -19.65 | 53.93 | 60.21 | -10.64 | 22.75 | -58.93 | 73.96 | 20.75 | -82.32 | 850.46 |
| PAT Growth(%) | 48.53 | -26.05 | 58.89 | 76.99 | -20.69 | -19.93 | -112.57 | 287.66 | -167.44 | -1132.61 | 147.3 |
| EPS Growth(%) | 48.07 | -26.26 | 58.87 | 76.7 | -20.83 | -20.04 | -111.58 | 287.25 | -167.37 | -1131.97 | 147.25 |
| Debt/Equity(x) | 0.15 | 0.12 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0.18 | 0.15 | 0.19 |
| Current Ratio(x) | 1.7 | 1.46 | 1.6 | 1.89 | 1.99 | 1.61 | 3.29 | 2.27 | 1.37 | 1.16 | 1.05 |
| Quick Ratio(x) | 0.31 | 0.47 | 0.34 | 0.31 | 0.49 | 0.12 | 1.71 | 0.58 | 0.24 | 0.25 | 0.2 |
| Interest Cover(x) | 14.28 | 8.7 | 10.87 | 21.7 | 18.99 | 2.16 | 0.85 | 1.13 | 0.9 | 0.13 | 1.31 |
| Total Debt/Mcap(x) | 0.03 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 44.33 | 44.33 | 44.33 | 44.31 | 44.29 | 44.28 | 44.19 | 44.18 | 44.15 | 44.2 |
| FII | 14.32 | 15.32 | 15.46 | 16.02 | 17.32 | 17.47 | 18.29 | 17.46 | 17.01 | 16.91 |
| DII | 34 | 33.99 | 32.61 | 32.79 | 32.45 | 32.93 | 31.51 | 32.11 | 32.46 | 31.87 |
| Public | 7.35 | 6.36 | 7.59 | 6.88 | 5.94 | 5.32 | 6.02 | 6.26 | 6.38 | 7.02 |
| 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 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 3.51 | 3.51 | 3.51 | 3.51 |
| FII | 0.28 | 0.3 | 0.31 | 0.32 | 0.34 | 0.35 | 1.45 | 1.39 | 1.35 | 1.34 |
| DII | 0.67 | 0.67 | 0.65 | 0.65 | 0.64 | 0.65 | 2.5 | 2.55 | 2.58 | 2.53 |
| Public | 0.15 | 0.13 | 0.15 | 0.14 | 0.12 | 0.11 | 0.48 | 0.5 | 0.51 | 0.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.98 | 1.98 | 1.98 | 1.98 | 1.98 | 1.98 | 7.94 | 7.94 | 7.94 | 7.95 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +17% | +25% | +14% | +16% |
| Operating Profit CAGR | +64% | +21% | +12% | +20% |
| PAT CAGR | — | +57% | -1% | +2% |
| Share Price CAGR | -20% | +12% | 0% | +19% |
| ROE Average | +6% | -2% | -1% | +9% |
| ROCE Average | +21% | +12% | +11% | +20% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 44.33 | 44.33 | 44.33 | 44.31 | 44.29 | 44.28 | 44.19 | 44.18 | 44.15 | 44.2 |
| FII | 14.32 | 15.32 | 15.46 | 16.02 | 17.32 | 17.47 | 18.29 | 17.46 | 17.01 | 16.91 |
| DII | 34 | 33.99 | 32.61 | 32.79 | 32.45 | 32.93 | 31.51 | 32.11 | 32.46 | 31.87 |
| Public | 55.67 | 55.67 | 55.67 | 55.69 | 55.71 | 55.72 | 55.81 | 55.82 | 55.85 | 55.8 |
| 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 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 3.51 | 3.51 | 3.51 | 3.51 |
| FII | 0.28 | 0.3 | 0.31 | 0.32 | 0.34 | 0.35 | 1.45 | 1.39 | 1.35 | 1.34 |
| DII | 0.67 | 0.67 | 0.65 | 0.65 | 0.64 | 0.65 | 2.5 | 2.55 | 2.58 | 2.53 |
| Public | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 4.43 | 4.43 | 4.44 | 4.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.98 | 1.98 | 1.98 | 1.98 | 1.98 | 1.98 | 7.94 | 7.94 | 7.94 | 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.