Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹5125 Cr.
Stock P/E
33
P/B
5.7
Current Price
₹7130.5
Book Value
₹ 1260.4
Face Value
10
52W High
₹8416.5
52W Low
₹ 3990
Dividend Yield
0.6%

Vadilal Industries Overview

Business

Vadilal Industries Ltd. is an Indian consumer food company primarily engaged in the manufacturing, marketing, and distribution of ice cream, frozen desserts, and processed food products. Its core business model revolves around producing a wide range of frozen treats and food items, leveraging its established brand name and extensive distribution network. The company generates revenue through the sale of these products to consumers across India and in international markets, primarily via retail channels, institutional sales, and exports.

Revenue Mix

The company's revenue is predominantly driven by its Ice Cream and Frozen Desserts segment. This segment contributes the vast majority of its top-line, typically over 85-90% of total revenue. The remaining portion comes from its Processed Foods segment, which includes products like fruit pulps, ready-to-eat snacks, and frozen vegetables. Vadilal also has a significant export presence for both ice cream and processed foods, contributing to its overall revenue mix.

Industry

Vadilal operates within the highly competitive Indian Consumer Food sector, with its primary focus on the organized ice cream market. The industry is characterized by strong seasonality, significant cold chain requirements, and the presence of both national and regional players. Vadilal is one of the leading national ice cream brands in India, holding a significant market share. It competes with major players such as Amul, Mother Dairy, Kwality Walls (HUL), Havmor, and various regional brands. Its positioning is as a well-established brand known for its diverse product portfolio and extensive reach.

MOAT

Vadilal possesses several competitive advantages:

Brand Equity: A well-recognized and trusted brand name built over decades, fostering customer loyalty in a category driven by indulgence and taste.

Distribution & Cold Chain Network: An extensive and robust cold chain infrastructure and distribution network across India, critical for the efficient delivery and storage of perishable frozen products.

Scale of Operations: Significant manufacturing capacity and a wide product range allow for economies of scale in production and procurement.

Product Diversification: A broad portfolio of flavors, formats, and price points caters to a wide consumer base.

Growth Drivers

Key factors that can drive Vadilal's growth over the next 3-5 years include:

Rising Disposable Incomes: Increasing affluence and urbanization in India are driving higher consumption of discretionary food items like ice cream.

Low Per Capita Consumption: India's per capita ice cream consumption is significantly lower than global averages, indicating substantial headroom for long-term growth.

Market Penetration: Expansion into new geographic regions and deeper penetration in existing markets, particularly in tier-2 and tier-3 cities.

Product Innovation: Introduction of new flavors, healthier options (e.g., sugar-free, low-fat frozen desserts), and premium products to cater to evolving consumer preferences.

Growth of Organized Retail: Increased presence in modern retail channels and e-commerce platforms.

Export Opportunities: Continued growth in its international processed food and ice cream exports.

Risks

Seasonality: High dependence on summer sales, making the company vulnerable to adverse weather patterns (e.g., unseasonal rains, prolonged winters) that can significantly impact revenue.

Intense Competition: Fierce competition from well-capitalized national players, aggressive regional brands, and the unorganized sector can lead to pricing pressures and margin erosion.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials like milk solids, sugar, fruits, and packaging materials can impact profitability.

Cold Chain Management & Logistics Costs: High operational costs associated with maintaining an efficient cold chain and rising fuel prices can compress margins.

Changing Consumer Preferences: A shift towards healthier lifestyles might impact demand for traditional ice creams, requiring continuous product innovation.

Regulatory Environment: Changes in food safety, labeling, and environmental regulations.

Management & Ownership

Vadilal Industries Ltd. is a family-promoted business, with the Vadilal Gandhi family holding a significant ownership stake and overseeing its management. The promoter group has a long history and deep experience in the ice cream and food processing industry, having established the business over many decades. The management team generally comprises individuals with relevant industry expertise. As with many family-run businesses in India, the promoter group's substantial ownership provides stability but can also raise questions regarding corporate governance practices for external shareholders.

Outlook

Vadilal Industries operates in an attractive market with long-term growth tailwinds driven by rising incomes and low per capita consumption. Its established brand, extensive distribution, and diversified product range position it favorably to capitalize on this growth. However, the company faces significant challenges from intense competition, raw material price volatility, and the inherent seasonality of the ice cream business. Sustaining market share and improving profitability will depend on its ability to innovate effectively, expand its reach efficiently, and manage its cold chain logistics and costs optimally. While the market offers substantial opportunity, competition and operational complexities will likely keep margins under pressure, necessitating consistent strategic execution.

Vadilal Industries Share Price

Live · BSE / NSE · Inception: 1982
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Vadilal Industries Quarterly Results

#(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 251 464 296 204 275 507 341 238 416 680
Other Income 3 4 5 4 3 4 7 5 7 27
Total Income 254 468 301 208 278 510 349 243 423 707
Total Expenditure 206 351 235 178 236 406 290 227 331 514
Operating Profit 48 118 66 30 42 104 59 16 92 193
Interest 4 4 3 3 4 4 4 4 5 4
Depreciation 9 11 11 10 11 12 12 12 14 15
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 35 103 52 17 27 89 43 -0 73 174
Provision for Tax 7 26 13 5 5 22 10 0 19 43
Profit After Tax 28 77 39 12 22 67 33 -0 55 131
Adjustments 0 0 0 0 0 0 0 -0 0 0
Profit After Adjustments 28 77 39 12 22 67 33 -0 55 131
Adjusted Earnings Per Share 38.4 107.7 54.2 16.6 30.6 93.2 46.5 -0.2 76.3 182.1

Vadilal Industries Profit & Loss

#(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 450 482 547 567 599 463 698 1058 1125 1240 1503 1675
Other Income 1 4 6 11 10 17 8 17 13 15 22 46
Total Income 451 486 554 578 609 481 706 1075 1138 1255 1525 1722
Total Expenditure 391 426 499 495 521 429 599 899 905 1000 1254 1362
Operating Profit 59 60 54 83 88 52 107 176 233 256 271 360
Interest 21 16 15 14 17 21 19 16 18 14 16 17
Depreciation 14 15 16 17 24 23 24 30 35 42 49 53
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 24 29 23 52 48 8 64 131 180 200 205 290
Provision for Tax 10 10 7 19 7 3 19 34 34 49 50 72
Profit After Tax 15 19 16 33 41 5 45 96 146 150 155 219
Adjustments 0 0 -0 -0 0 0 0 0 0 0 -0 0
Profit After Adjustments 15 19 16 33 41 5 45 96 146 150 155 219
Adjusted Earnings Per Share 20.5 26.6 21.8 46.4 57.6 6.4 62.2 133.9 203 209.1 215.7 304.7

Vadilal Industries Balance Sheet

#(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 127 161 175 207 247 251 297 397 542 695 850
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 46 34 71 58 49 57 77 60 38 46 53
Other Non-Current Liabilities 21 27 29 31 39 27 30 105 122 145 153
Total Current Liabilities 172 192 163 180 238 232 218 275 214 208 211
Total Liabilities 366 414 439 477 574 567 623 838 917 1094 1268
Fixed Assets 225 251 257 267 318 312 307 403 444 478 526
Other Non-Current Assets 15 14 21 28 23 14 15 37 40 87 108
Total Current Assets 127 149 162 182 234 242 302 397 433 530 635
Total Assets 366 414 439 477 574 567 623 838 917 1094 1268

Vadilal Industries Cash Flow

#(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 4 1 4 2 6 10 25 45 32 44 36
Cash Flow from Operating Activities 64 46 17 44 67 82 32 39 192 111 143
Cash Flow from Investing Activities -11 -23 -24 -31 -67 -11 -20 -62 -66 -58 -108
Cash Flow from Financing Activities -53 -20 6 -10 4 -56 8 9 -114 -61 -38
Net Cash Inflow / Outflow -1 3 -1 4 4 16 20 -13 12 -8 -2
Closing Cash & Cash Equivalent 3 4 2 6 10 25 45 32 44 36 37

Vadilal Industries Ratios

# 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) 20.54 26.56 21.79 46.41 57.57 6.44 62.19 133.92 202.99 209.08 215.72
CEPS(Rs) 39.26 47.29 44.23 69.93 90.53 38.23 95.54 175.48 251.54 267.77 283.63
DPS(Rs) 1.25 1.25 1.25 1.25 0 0 1.25 1.5 1.5 21 43
Book NAV/Share(Rs) 93.24 119.09 139.18 183.8 239.03 244.62 308.99 447.89 649.62 862.41 1077.98
Core EBITDA Margin(%) 12.67 11.47 8.63 12.59 12.93 7.4 14.01 14.92 19.17 19.02 16.2
EBIT Margin(%) 9.96 9.17 6.86 11.54 10.62 6.19 11.81 13.72 17.25 16.88 14.43
Pre Tax Margin(%) 5.31 5.93 4.12 9.07 7.88 1.63 9.06 12.23 15.69 15.8 13.37
PAT Margin (%) 3.19 3.86 2.81 5.84 6.8 0.98 6.34 9.02 12.72 11.89 10.1
Cash Profit Margin (%) 6.13 6.89 5.7 8.79 10.69 5.84 9.74 11.82 15.77 15.23 13.28
ROA(%) 4 4.89 3.67 7.28 7.87 0.81 7.51 13.18 16.63 14.95 13.13
ROE(%) 24.49 24.98 16.88 28.74 27.23 2.66 22.47 35.39 36.99 27.66 22.24
ROCE(%) 23.31 23.02 17.15 25.3 20.97 8.77 23.32 31.8 35.6 33.15 28.26
Receivable days 14.72 12.01 17.31 23.33 22.56 34.7 28.67 24.43 27.72 31.74 35.71
Inventory Days 75.69 80.03 73.64 73.18 84.43 114.69 79.31 71.97 77.14 77.97 76.87
Payable days 90.26 90.91 94.52 91.28 89.35 146 99.18 56.07 59.67 80.79 69.51
PER(x) 30.78 36.57 38.86 13.1 7.85 139.44 22.73 16.45 21.41 21.97 18.96
Price/Book(x) 6.78 8.16 6.08 3.31 1.89 3.67 4.58 4.92 6.69 5.33 3.79
Dividend Yield(%) 0.2 0.13 0.15 0.21 0 0 0.09 0.07 0.03 0.46 1.05
EV/Net Sales(x) 1.27 1.68 1.36 1.02 0.8 1.63 1.63 1.66 2.83 2.7 1.99
EV/Core EBITDA(x) 9.62 13.47 13.71 6.95 5.42 14.5 10.61 9.93 13.7 13.09 11.05
Net Sales Growth(%) 10.69 7.22 13.52 3.6 5.67 -22.68 50.58 51.62 6.38 10.21 21.19
EBIT Growth(%) 55.72 -1.37 -15.5 72.36 -1.95 -54.95 185.72 75.94 35.14 7.84 3.9
PAT Growth(%) 514.07 29.64 -17.83 113 24.03 -88.82 865.96 115.41 51.57 3 3.18
EPS Growth(%) 505.85 29.34 -17.97 113 24.05 -88.81 864.96 115.34 51.57 3 3.17
Debt/Equity(x) 1.82 1.39 1.41 1.12 1.01 0.82 0.78 0.64 0.25 0.13 0.12
Current Ratio(x) 0.74 0.78 0.99 1.01 0.98 1.04 1.39 1.44 2.02 2.55 3
Quick Ratio(x) 0.19 0.13 0.37 0.3 0.33 0.43 0.63 0.51 0.95 1.05 1.41
Interest Cover(x) 2.14 2.83 2.5 4.69 3.87 1.36 4.29 9.24 11.05 15.6 13.53
Total Debt/Mcap(x) 0.27 0.17 0.23 0.34 0.53 0.22 0.17 0.13 0.04 0.02 0.03

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +21% +12% +27% +13%
Operating Profit CAGR +6% +15% +39% +16%
PAT CAGR +3% +17% +99% +26%
Share Price CAGR +32% +42% +45% +29%
ROE Average +22% +29% +29% +25%
ROCE Average +28% +32% +30% +25%

Vadilal Industries Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 64.73 %
FII 1.02 %
DII (MF + Insurance) 1.26 %
Public (retail) 32.99 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 64.7364.7364.7364.7364.7364.7364.7364.7264.7264.73
FII 0.450.380.350.30.680.760.570.570.581.02
DII 000.05000.440.470.420.421.26
Public 34.8234.8934.8834.9734.5934.0734.2334.2934.2732.99
Others 0000000000
Total 100100100100100100100100100100

Vadilal Industries Peer Comparison

Consumer Food Edit Columns

Vadilal Industries Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vadilal Industries Pros & Cons

Pros

  • Company has delivered good profit growth of 98% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 29%
  • Debtor days have improved from 80.79 to 69.51days.
  • Company is almost debt free.

Cons

  • Stock is trading at 5.7 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