Consumer Food · Founded 1985 · www.vadilalgroup.com · BSE 519152 · · ISIN INE693D01018
No Notes Added Yet
1. Business Overview
Vadilal Enterprises Ltd. is an Indian consumer food company primarily engaged in the manufacturing, marketing, and distribution of ice creams, frozen desserts, and frozen processed foods. Its core business model revolves around producing a wide variety of these products and distributing them through an extensive network across India and for export markets. The company makes money by selling its branded products through various channels, including distributors, retailers, ice cream parlors, and institutional sales.
2. Key Segments / Revenue Mix
The company's primary revenue driver is its Ice Cream and Frozen Desserts segment. A significant portion of its sales comes from this category, encompassing a vast range of flavors, formats (cups, cones, sticks, family packs), and price points. The secondary segment is Frozen Foods, which includes ready-to-eat snacks, vegetables, fruit pulps, and traditional Indian bread. While specific revenue contribution percentages are not always readily disclosed, ice cream and frozen desserts typically form the bulk of the company's top line.
3. Industry & Positioning
Vadilal operates in the highly competitive Indian consumer food sector, specifically the ice cream and frozen food industries. The Indian ice cream market is characterized by a mix of organized national players (such as Amul, Kwality Wall's, Mother Dairy, Havmor, Vadilal) and a large number of regional and unorganized players. The frozen food segment is also growing but still relatively nascent. Vadilal holds a position as one of the oldest and leading organized ice cream brands in India, particularly strong in Western India, with a national presence and a growing international footprint through exports. It competes on brand recognition, product variety, and distribution reach.
4. Competitive Advantage (Moat)
Vadilal possesses several durable advantages:
Brand Recognition: A strong and established brand name with over a century of heritage, fostering consumer trust and loyalty.
Extensive Distribution Network: A robust and well-developed cold chain infrastructure is critical for ice cream and frozen foods, allowing efficient reach across diverse geographies.
Product Portfolio: A wide and diverse range of ice cream flavors and frozen food products caters to varied consumer preferences and price points.
Scale: Significant manufacturing capacity helps achieve economies of scale and ensures product availability.
5. Growth Drivers
Rising Disposable Incomes: Increasing affluence in India leads to higher discretionary spending on treats like ice cream and convenience foods.
Urbanization & Lifestyle Changes: Growing urban populations and busier lifestyles drive demand for ready-to-eat frozen foods and convenient indulgence products.
Expanding Cold Chain Infrastructure: Improvements in cold chain logistics facilitate better distribution and market penetration for frozen products.
Product Innovation: Introduction of new flavors, healthier options, and premium products to capture evolving consumer tastes.
Market Penetration: Expanding into untapped regional markets within India and increasing export sales.
6. Risks
Intense Competition: Fierce competition from well-established national and international brands, as well as local players, can pressure market share and margins.
Raw Material Price Volatility: Fluctuations in prices of key inputs like milk solids, sugar, fruits, and packaging materials can impact profitability.
Seasonal Demand: Ice cream sales are highly seasonal, primarily concentrated in the summer months, leading to uneven revenue streams and capacity utilization challenges.
Cold Chain Management: High operational costs and complexities associated with maintaining an efficient and uninterrupted cold chain.
Health and Wellness Trends: Growing consumer awareness about sugar and fat content could shift preferences, requiring continuous product adaptation.
Regulatory Risks: Changes in food safety standards, labeling requirements, or environmental regulations could impact operations and costs.
7. Management & Ownership
Vadilal Enterprises Ltd. is primarily managed by the Gandhi family, who are the promoters and have been instrumental in building and growing the business over several generations since its inception. The promoter group holds a significant stake in the company, which is common in many established Indian businesses. While the family has a long history of successfully navigating the Indian consumer market, like many family-run enterprises, ongoing efforts towards professionalization and effective succession planning are key considerations for long-term governance.
8. Outlook
Vadilal is a deeply entrenched player in India's growing ice cream and frozen food market. Its strong brand legacy, extensive distribution network, and diverse product portfolio provide a solid foundation for continued relevance. The increasing disposable incomes and changing consumption patterns in India offer significant tailwinds for the segments Vadilal operates in. However, the company faces an intensely competitive landscape, high sensitivity to raw material price fluctuations, and the inherent seasonality of the ice cream business. Sustaining growth will depend on its ability to innovate effectively, manage its cold chain costs efficiently, adapt to evolving consumer preferences, and navigate competitive pressures while leveraging its established brand equity.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 244 | 132 | 188 | 513 | 246 | 136 | 224 | 517 | 264 | 145 |
| Other Income | 1 | 9 | 0 | 1 | 2 | 1 | 2 | 1 | 1 | 1 |
| Total Income | 245 | 141 | 189 | 515 | 248 | 137 | 226 | 518 | 266 | 146 |
| Total Expenditure | 236 | 134 | 196 | 471 | 238 | 155 | 232 | 484 | 244 | 161 |
| Operating Profit | 9 | 7 | -8 | 44 | 10 | -18 | -6 | 33 | 21 | -15 |
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
| Depreciation | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 3 | -12 | 39 | 5 | -24 | -12 | 27 | 14 | -22 |
| Provision for Tax | 1 | 1 | -3 | 10 | 1 | -6 | -3 | 7 | 4 | -5 |
| Profit After Tax | 4 | 2 | -9 | 29 | 4 | -18 | -9 | 20 | 11 | -16 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | 2 | -9 | 29 | 4 | -18 | -9 | 20 | 11 | -16 |
| Adjusted Earnings Per Share | 40.9 | 25.8 | -101.3 | 336.9 | 44.5 | -212.9 | -101.9 | 233.7 | 124.3 | -187.4 |
| #(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 | 418 | 488 | 518 | 546 | 573 | 592 | 340 | 547 | 930 | 999 | 1119 | 1150 |
| Other Income | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 12 | 12 | 6 | 5 |
| Total Income | 420 | 490 | 520 | 549 | 576 | 594 | 344 | 552 | 942 | 1011 | 1125 | 1156 |
| Total Expenditure | 412 | 481 | 509 | 536 | 560 | 578 | 325 | 535 | 921 | 985 | 1095 | 1121 |
| Operating Profit | 8 | 9 | 12 | 13 | 16 | 17 | 19 | 17 | 21 | 26 | 30 | 33 |
| Interest | 1 | 1 | 2 | 3 | 4 | 3 | 5 | 2 | 1 | 4 | 6 | 7 |
| Depreciation | 6 | 8 | 9 | 11 | 12 | 14 | 13 | 12 | 11 | 12 | 16 | 19 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 0 | 0 | 0 | -0 | 1 | 3 | 9 | 10 | 8 | 7 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 2 | 3 |
| Profit After Tax | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 2 | 6 | 8 | 6 | 6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 2 | 6 | 8 | 6 | 6 |
| Adjusted Earnings Per Share | 0.1 | 1.5 | 1.8 | 1.7 | 1 | -9.6 | 9.9 | 25.5 | 71.6 | 87.3 | 66.6 | 68.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 27% | 14% | 10% |
| Operating Profit CAGR | 15% | 21% | 12% | 14% |
| PAT CAGR | -25% | 44% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -26% | 40% | 42% | 33% |
| ROE Average | 28% | 52% | 46% | 20% |
| ROCE Average | 25% | 47% | 41% | 25% |
| #(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 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 5 | 11 | 18 | 22 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 1 | 6 | 10 | 13 | 10 | 2 | 3 | 3 | 16 | 30 |
| Other Non-Current Liabilities | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 |
| Total Current Liabilities | 102 | 110 | 96 | 129 | 137 | 144 | 137 | 141 | 174 | 194 | 226 |
| Total Liabilities | 106 | 114 | 104 | 141 | 152 | 154 | 141 | 148 | 187 | 227 | 277 |
| Fixed Assets | 34 | 45 | 48 | 49 | 61 | 65 | 58 | 47 | 44 | 68 | 97 |
| Other Non-Current Assets | 40 | 31 | 26 | 33 | 33 | 30 | 21 | 21 | 35 | 42 | 44 |
| Total Current Assets | 32 | 38 | 30 | 60 | 58 | 59 | 62 | 79 | 108 | 117 | 136 |
| Total Assets | 106 | 114 | 104 | 141 | 152 | 154 | 141 | 148 | 187 | 227 | 277 |
| #(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 | 1 | 1 | 6 | 3 | 6 | 2 | 1 | 0 | 5 | 7 | 6 |
| Cash Flow from Operating Activities | 15 | 28 | -4 | 17 | 14 | 22 | 15 | 24 | 7 | 17 | 32 |
| Cash Flow from Investing Activities | -12 | -17 | -8 | -15 | -23 | -16 | 1 | -10 | -3 | -35 | -39 |
| Cash Flow from Financing Activities | -3 | -5 | 9 | 1 | 5 | -7 | -16 | -9 | -2 | 17 | 13 |
| Net Cash Inflow / Outflow | -0 | 5 | -3 | 3 | -4 | -1 | -0 | 5 | 2 | -1 | 5 |
| Closing Cash & Cash Equivalent | 1 | 6 | 3 | 6 | 2 | 1 | 0 | 5 | 7 | 6 | 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) | 0.07 | 1.46 | 1.81 | 1.72 | 1.03 | -9.6 | 9.9 | 25.47 | 71.63 | 87.33 | 66.63 |
| CEPS(Rs) | 74.28 | 92.25 | 111.75 | 124.7 | 139.59 | 151.09 | 163.76 | 161.6 | 200.35 | 231.51 | 254.19 |
| DPS(Rs) | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 1.25 | 1.5 | 1.5 | 1.5 |
| Book NAV/Share(Rs) | 45.48 | 45.98 | 45.46 | 46.25 | 44.71 | 31.4 | 41.57 | 61.28 | 128.6 | 210 | 258.95 |
| Core EBITDA Margin(%) | 1.43 | 1.32 | 1.69 | 1.74 | 2.09 | 2.17 | 4.19 | 2.04 | 0.88 | 1.31 | 1.95 |
| EBIT Margin(%) | 0.27 | 0.23 | 0.38 | 0.46 | 0.62 | 0.41 | 1.63 | 0.86 | 0.97 | 1.25 | 1.13 |
| Pre Tax Margin(%) | 0 | 0.06 | 0.09 | 0.04 | 0.02 | -0.07 | 0.33 | 0.5 | 0.84 | 0.93 | 0.63 |
| PAT Margin (%) | 0 | 0.02 | 0.03 | 0.03 | 0.01 | -0.13 | 0.23 | 0.36 | 0.6 | 0.7 | 0.47 |
| Cash Profit Margin (%) | 1.44 | 1.52 | 1.75 | 1.83 | 1.94 | 2.03 | 3.8 | 2.31 | 1.68 | 1.84 | 1.79 |
| ROA(%) | 0.01 | 0.11 | 0.14 | 0.12 | 0.06 | -0.54 | 0.58 | 1.52 | 3.68 | 3.63 | 2.27 |
| ROE(%) | 0.14 | 3.2 | 3.96 | 3.74 | 2.27 | -25.22 | 27.12 | 49.52 | 75.37 | 51.58 | 28.42 |
| ROCE(%) | 8.69 | 11.34 | 14.71 | 12.59 | 13.78 | 8.87 | 27.83 | 37.72 | 71.77 | 44.85 | 24.68 |
| Receivable days | 19.64 | 15.2 | 15.02 | 14.87 | 15.6 | 15.11 | 25.48 | 17.93 | 12.67 | 14.61 | 15.76 |
| Inventory Days | 0.97 | 0.72 | 0.72 | 6.89 | 12.5 | 13.32 | 26.24 | 18.64 | 14.76 | 16.42 | 13.42 |
| Payable days | 50.08 | 41.15 | 33.59 | 31.54 | 34.77 | 33.42 | 64.15 | 46.3 | 38.41 | 42.11 | 41.62 |
| PER(x) | 3591.95 | 385.22 | 355.06 | 612.05 | 874.85 | 0 | 183.55 | 67.13 | 50.25 | 43.57 | 151.3 |
| Price/Book(x) | 5.5 | 12.26 | 14.13 | 22.7 | 20.19 | 32.64 | 43.69 | 27.9 | 27.99 | 18.12 | 38.93 |
| Dividend Yield(%) | 0.32 | 0.14 | 0.12 | 0.08 | 0.09 | 0 | 0 | 0.07 | 0.04 | 0.04 | 0.01 |
| EV/Net Sales(x) | 0.07 | 0.1 | 0.13 | 0.19 | 0.18 | 0.19 | 0.49 | 0.27 | 0.33 | 0.35 | 0.8 |
| EV/Core EBITDA(x) | 3.93 | 5.25 | 5.91 | 7.8 | 6.59 | 6.78 | 8.71 | 8.65 | 14.55 | 13.34 | 29.77 |
| Net Sales Growth(%) | 14.17 | 16.68 | 6.08 | 5.39 | 5 | 3.2 | -42.49 | 60.96 | 69.88 | 7.42 | 12.01 |
| EBIT Growth(%) | 95.34 | 1.63 | 70.23 | 31.15 | 41.42 | -31.21 | 129.15 | -14.63 | 92.21 | 36.32 | 1.55 |
| PAT Growth(%) | 100.99 | 2003.33 | 23.69 | -5.19 | -39.86 | -1030.34 | 203.1 | 157.36 | 180.37 | 21.92 | -23.7 |
| EPS Growth(%) | 100.99 | 2001.72 | 23.69 | -5.19 | -39.87 | -1030.38 | 203.1 | 157.36 | 181.25 | 21.92 | -23.7 |
| Debt/Equity(x) | 2.29 | 1.16 | 4 | 4.9 | 7.35 | 9.11 | 3.5 | 1.13 | 0.48 | 1.44 | 2.03 |
| Current Ratio(x) | 0.31 | 0.35 | 0.31 | 0.46 | 0.43 | 0.41 | 0.45 | 0.56 | 0.62 | 0.6 | 0.6 |
| Quick Ratio(x) | 0.31 | 0.34 | 0.3 | 0.3 | 0.27 | 0.24 | 0.24 | 0.32 | 0.34 | 0.36 | 0.42 |
| Interest Cover(x) | 1.01 | 1.31 | 1.31 | 1.09 | 1.04 | 0.85 | 1.25 | 2.38 | 7.42 | 3.87 | 2.24 |
| Total Debt/Mcap(x) | 0.42 | 0.09 | 0.28 | 0.22 | 0.36 | 0.28 | 0.08 | 0.04 | 0.02 | 0.08 | 0.05 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.27 | 51.06 |
| FII | 0 | 0 | 0 | 0 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 48.74 | 48.74 | 48.74 | 48.74 | 48.2 | 48.2 | 48.2 | 48.2 | 48.18 | 48.4 |
| 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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.26 | 51.27 | 51.06 |
| FII | 0 | 0 | 0 | 0 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 48.74 | 48.74 | 48.74 | 48.74 | 48.74 | 48.74 | 48.74 | 48.74 | 48.73 | 48.94 |
| 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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +12% | +27% | +14% | +10% |
| Operating Profit CAGR | +15% | +21% | +12% | +14% |
| PAT CAGR | -25% | +44% | — | — |
| Share Price CAGR | -26% | +40% | +42% | +33% |
| ROE Average | +28% | +52% | +46% | +20% |
| ROCE Average | +25% | +47% | +41% | +25% |
* 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.