WEBSITE BSE:519156 NSE: VADILAL IND Inc. Year: 1982 Industry: Consumer Food
Last updated: 15:49
Vadilal Industries Ltd is engaged inside the commercial enterprise of manufacturing ice cream and flavoured milk, and processing and exporting processed meals products, together with canned pulp. The Company's segments include Ice Cream, Processed Foods and Others. The Company, thru Ice Cream segment, offers ice cream and frozen dessert, through Processed Food section, it offers mango pulp, frozen fruit, pulp, vegetable and equipped to devour/serve food, through Others section, it's far engaged in forex control, cash changing and cold storage. ...Read More
Vadilal Industries Ltd is engaged inside the commercial enterprise of manufacturing ice cream and flavoured milk, and processing and exporting processed meals products, together with canned pulp. The Company's segments include Ice Cream, Processed Foods and Others. The Company, thru Ice Cream segment, offers ice cream and frozen dessert, through Processed Food section, it offers mango pulp, frozen fruit, pulp, vegetable and equipped to devour/serve food, through Others section, it's far engaged in forex control, cash changing and cold storage. The Company has two ice-cream manufacturing centres: one at Pundhra in Gandhinagar, Gujarat and the other at Bareilly in Uttar Pradesh. The Company is involved in processing frozen fruits, vegetables and processed foods at manufacturing unit located at Dharampur, Valsad, Gujarat. It exports its products to diverse countries. It additionally operates within the milk section underneath the brand name, Power Sip. It offers Power Sip in various flavours, inclusive of kesar, elaichi, rose and badam. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹3365 Cr.
Stock P/E 22.4
P/B 4.7
Current Price ₹4681
Book Value ₹ 987.3
Face Value 10
52W High ₹7399
Dividend Yield 0.45%
52W Low ₹ 3990
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 | 289 | 174 | 251 | 464 | 296 | 204 | 274 | 506 | 341 | 238 |
| Other Income | 4 | 4 | 3 | 4 | 5 | 4 | 3 | 5 | 7 | 5 |
| Total Income | 293 | 178 | 254 | 468 | 301 | 208 | 278 | 510 | 349 | 243 |
| Total Expenditure | 230 | 163 | 206 | 351 | 235 | 178 | 236 | 406 | 290 | 227 |
| Operating Profit | 63 | 15 | 48 | 118 | 66 | 30 | 42 | 104 | 59 | 16 |
| Interest | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 |
| Depreciation | 9 | 8 | 9 | 11 | 11 | 10 | 11 | 12 | 12 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 50 | 3 | 35 | 103 | 52 | 17 | 27 | 89 | 43 | -0 |
| Provision for Tax | 12 | -6 | 7 | 26 | 13 | 5 | 5 | 22 | 10 | 0 |
| Profit After Tax | 38 | 9 | 28 | 77 | 39 | 12 | 22 | 67 | 33 | -0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 38 | 9 | 28 | 77 | 39 | 12 | 22 | 67 | 33 | -0 |
| Adjusted Earnings Per Share | 52.9 | 12.9 | 38.4 | 107.7 | 54.2 | 16.6 | 30.6 | 93.2 | 46.5 | -0.2 |
| #(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 | 406 | 450 | 482 | 547 | 567 | 599 | 463 | 698 | 1058 | 1125 | 1238 | 1359 |
| Other Income | 3 | 1 | 4 | 6 | 11 | 10 | 17 | 8 | 17 | 13 | 17 | 20 |
| Total Income | 409 | 451 | 486 | 554 | 578 | 609 | 481 | 706 | 1075 | 1138 | 1256 | 1380 |
| Total Expenditure | 367 | 391 | 426 | 499 | 495 | 521 | 429 | 599 | 899 | 905 | 1000 | 1159 |
| Operating Profit | 43 | 59 | 60 | 54 | 83 | 88 | 52 | 107 | 176 | 233 | 256 | 221 |
| Interest | 26 | 21 | 16 | 15 | 14 | 17 | 21 | 19 | 16 | 18 | 14 | 16 |
| Depreciation | 13 | 14 | 15 | 16 | 17 | 24 | 23 | 24 | 30 | 35 | 42 | 47 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 24 | 29 | 23 | 52 | 48 | 8 | 64 | 131 | 180 | 200 | 159 |
| Provision for Tax | 1 | 10 | 10 | 7 | 19 | 7 | 3 | 19 | 34 | 34 | 49 | 37 |
| Profit After Tax | 2 | 15 | 19 | 16 | 33 | 41 | 5 | 45 | 96 | 146 | 150 | 122 |
| Adjustments | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 15 | 19 | 16 | 33 | 41 | 5 | 45 | 96 | 146 | 150 | 122 |
| Adjusted Earnings Per Share | 3.4 | 20.5 | 26.6 | 21.8 | 46.4 | 57.6 | 6.4 | 62.2 | 133.9 | 203 | 209.1 | 170.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 10% | 21% | 16% | 12% |
| Operating Profit CAGR | 10% | 34% | 24% | 20% |
| PAT CAGR | 3% | 49% | 30% | 54% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -1% | 27% | 38% | 24% |
| ROE Average | 28% | 33% | 25% | 23% |
| ROCE Average | 33% | 34% | 27% | 23% |
| #(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 | 114 | 127 | 161 | 175 | 207 | 247 | 251 | 297 | 397 | 542 | 695 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 61 | 46 | 34 | 71 | 58 | 49 | 57 | 77 | 60 | 38 | 46 |
| Other Non-Current Liabilities | 17 | 21 | 27 | 29 | 31 | 39 | 27 | 30 | 105 | 122 | 145 |
| Total Current Liabilities | 178 | 172 | 192 | 163 | 180 | 238 | 232 | 218 | 275 | 214 | 208 |
| Total Liabilities | 370 | 366 | 414 | 439 | 477 | 574 | 567 | 623 | 838 | 917 | 1094 |
| Fixed Assets | 226 | 225 | 251 | 257 | 267 | 318 | 312 | 307 | 403 | 444 | 478 |
| Other Non-Current Assets | 16 | 15 | 14 | 21 | 28 | 23 | 14 | 15 | 37 | 40 | 86 |
| Total Current Assets | 128 | 127 | 149 | 162 | 182 | 234 | 242 | 302 | 397 | 433 | 530 |
| Total Assets | 370 | 366 | 414 | 439 | 477 | 574 | 567 | 623 | 838 | 917 | 1094 |
| #(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 | 4 | 1 | 4 | 2 | 6 | 10 | 25 | 45 | 32 | 44 |
| Cash Flow from Operating Activities | 50 | 64 | 46 | 17 | 44 | 67 | 82 | 32 | 39 | 192 | 130 |
| Cash Flow from Investing Activities | -8 | -11 | -23 | -24 | -31 | -67 | -11 | -20 | -62 | -66 | -77 |
| Cash Flow from Financing Activities | -41 | -53 | -20 | 6 | -10 | 4 | -56 | 8 | 9 | -114 | -61 |
| Net Cash Inflow / Outflow | 1 | -1 | 3 | -1 | 4 | 4 | 16 | 20 | -13 | 12 | -8 |
| Closing Cash & Cash Equivalent | 4 | 3 | 4 | 2 | 6 | 10 | 25 | 45 | 32 | 44 | 36 |
| # | 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) | 3.39 | 20.54 | 26.56 | 21.79 | 46.41 | 57.57 | 6.44 | 62.19 | 133.92 | 202.99 | 209.08 |
| CEPS(Rs) | 21.64 | 39.26 | 47.29 | 44.23 | 69.93 | 90.53 | 38.23 | 95.54 | 175.48 | 251.54 | 267.77 |
| DPS(Rs) | 1 | 1.25 | 1.25 | 1.25 | 1.25 | 0 | 0 | 1.25 | 1.5 | 1.5 | 21 |
| Book NAV/Share(Rs) | 73.86 | 93.24 | 119.09 | 139.18 | 183.8 | 239.03 | 244.62 | 308.99 | 447.89 | 649.62 | 862.41 |
| Core EBITDA Margin(%) | 9.5 | 12.67 | 11.47 | 8.63 | 12.59 | 12.93 | 7.4 | 14.01 | 14.92 | 19.17 | 18.8 |
| EBIT Margin(%) | 7.09 | 9.96 | 9.17 | 6.86 | 11.54 | 10.62 | 6.19 | 11.81 | 13.72 | 17.25 | 16.85 |
| Pre Tax Margin(%) | 0.9 | 5.31 | 5.93 | 4.12 | 9.07 | 7.88 | 1.63 | 9.06 | 12.23 | 15.69 | 15.77 |
| PAT Margin (%) | 0.58 | 3.19 | 3.86 | 2.81 | 5.84 | 6.8 | 0.98 | 6.34 | 9.02 | 12.72 | 11.87 |
| Cash Profit Margin (%) | 3.74 | 6.13 | 6.89 | 5.7 | 8.79 | 10.69 | 5.84 | 9.74 | 11.82 | 15.77 | 15.2 |
| ROA(%) | 0.64 | 4 | 4.89 | 3.67 | 7.28 | 7.87 | 0.81 | 7.51 | 13.18 | 16.63 | 14.95 |
| ROE(%) | 4.59 | 24.49 | 24.98 | 16.88 | 28.74 | 27.23 | 2.66 | 22.47 | 35.39 | 36.99 | 27.66 |
| ROCE(%) | 13.96 | 23.31 | 23.02 | 17.15 | 25.3 | 20.97 | 8.77 | 23.32 | 31.8 | 35.6 | 33.15 |
| Receivable days | 13.54 | 14.72 | 12.01 | 17.31 | 23.33 | 22.56 | 34.7 | 28.67 | 24.43 | 27.72 | 31.68 |
| Inventory Days | 87.1 | 75.69 | 80.03 | 73.64 | 73.18 | 84.43 | 114.69 | 79.31 | 71.97 | 77.14 | 77.81 |
| Payable days | 87.65 | 90.26 | 90.91 | 94.52 | 91.28 | 89.35 | 146 | 99.18 | 56.07 | 59.67 | 70.12 |
| PER(x) | 79 | 30.78 | 36.57 | 38.86 | 13.1 | 7.85 | 139.44 | 22.73 | 16.45 | 21.41 | 21.97 |
| Price/Book(x) | 3.63 | 6.78 | 8.16 | 6.08 | 3.31 | 1.89 | 3.67 | 4.58 | 4.92 | 6.69 | 5.33 |
| Dividend Yield(%) | 0.37 | 0.2 | 0.13 | 0.15 | 0.21 | 0 | 0 | 0.09 | 0.07 | 0.03 | 0.46 |
| EV/Net Sales(x) | 0.84 | 1.27 | 1.68 | 1.36 | 1.02 | 0.8 | 1.63 | 1.63 | 1.66 | 2.83 | 2.7 |
| EV/Core EBITDA(x) | 7.96 | 9.62 | 13.47 | 13.71 | 6.95 | 5.42 | 14.5 | 10.61 | 9.93 | 13.7 | 13.09 |
| Net Sales Growth(%) | 10.61 | 10.69 | 7.22 | 13.52 | 3.6 | 5.67 | -22.68 | 50.58 | 51.62 | 6.38 | 10.02 |
| EBIT Growth(%) | 2.4 | 55.72 | -1.37 | -15.5 | 72.36 | -1.95 | -54.95 | 185.72 | 75.94 | 35.14 | 7.84 |
| PAT Growth(%) | 5.41 | 514.07 | 29.64 | -17.83 | 113 | 24.03 | -88.82 | 865.96 | 115.41 | 51.57 | 3 |
| EPS Growth(%) | 6 | 505.85 | 29.34 | -17.97 | 113 | 24.05 | -88.81 | 864.96 | 115.34 | 51.57 | 3 |
| Debt/Equity(x) | 2.86 | 1.82 | 1.39 | 1.41 | 1.12 | 1.01 | 0.82 | 0.78 | 0.64 | 0.25 | 0.13 |
| Current Ratio(x) | 0.72 | 0.74 | 0.78 | 0.99 | 1.01 | 0.98 | 1.04 | 1.39 | 1.44 | 2.02 | 2.56 |
| Quick Ratio(x) | 0.17 | 0.19 | 0.13 | 0.37 | 0.3 | 0.33 | 0.43 | 0.63 | 0.51 | 0.95 | 1.06 |
| Interest Cover(x) | 1.15 | 2.14 | 2.83 | 2.5 | 4.69 | 3.87 | 1.36 | 4.29 | 9.24 | 11.05 | 15.6 |
| Total Debt/Mcap(x) | 0.79 | 0.27 | 0.17 | 0.23 | 0.34 | 0.53 | 0.22 | 0.17 | 0.13 | 0.04 | 0.02 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.73 | 64.73 | 64.73 | 64.73 | 64.73 | 64.73 | 64.73 | 64.73 | 64.73 | 64.72 |
| FII | 0.09 | 0.08 | 0.45 | 0.38 | 0.35 | 0.3 | 0.68 | 0.76 | 0.57 | 0.57 |
| DII | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.44 | 0.47 | 0.42 |
| Public | 35.19 | 35.19 | 34.82 | 34.89 | 34.88 | 34.97 | 34.59 | 34.07 | 34.23 | 34.29 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 |
* The pros and cons are machine generated.
You May Also Know About
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.
