Diamond & Jewellery · Founded 1989 · www.vaibhavglobal.com · BSE 532156 · NSE VAIBHAVGBL · ISIN INE884A01027
No Notes Added Yet
Business
Vaibhav Global Ltd. (VGL) is a multi-channel electronic retailer of fashion jewellery, gemstones, and lifestyle accessories. The company primarily operates through its 24/7 TV shopping channels (e.g., Shop LC in the US, The Jewellery Channel in the UK, Shop LC Deutschland in Germany) and complementary e-commerce websites and mobile apps. Its business model focuses on a direct-to-consumer (D2C) approach, offering value-priced products, often in a "live" interactive format, thereby eliminating intermediaries and ensuring cost efficiency. The company designs, manufactures, and sources products, then markets and sells them directly to end consumers, primarily in developed markets.
Revenue Mix
VGL's revenue is primarily generated from the sale of jewellery and lifestyle products. Geographically, its key markets are:
United States: Historically the largest revenue contributor (e.g., around 65-70% of total revenue).
United Kingdom: The second-largest market (e.g., around 20-25% of total revenue).
Germany: A growing market (e.g., around 5-10% of total revenue).
In terms of channel mix, while TV shopping channels have been a cornerstone, the company has been increasingly emphasizing and growing its digital platforms (e-commerce websites and mobile apps) to cater to evolving consumer preferences.
Industry
VGL operates within the global diamond & jewellery and broader lifestyle accessories retail industry. This industry is fragmented, ranging from high-end luxury brands to mass-market retailers and online-only players. VGL positions itself in the value-for-money segment, offering affordable luxury and aspirational products. Its unique positioning stems from its integrated multi-channel approach (TV + Digital), which differentiates it from traditional brick-and-mortar jewellers, pure-play e-commerce sites, or general merchandise TV shopping networks. It targets customers seeking unique designs and perceived value without the premium price tags of established luxury brands.
MOAT
Integrated Supply Chain & D2C Model: VGL's integrated model, from sourcing/manufacturing to direct sales, provides cost efficiencies and better control over product quality and inventory, allowing it to offer competitive pricing.
Multi-Channel Expertise: A well-established presence and expertise in 24/7 TV shopping combined with a growing digital footprint provides a unique reach and customer engagement model.
Customer Loyalty & Data: Over decades, VGL has built a loyal customer base, particularly through its interactive TV channels. This, coupled with data analytics on purchasing patterns, helps in targeted product development and marketing.
Niche Brand Recognition: Brands like Shop LC (US) and The Jewellery Channel (UK) have established recognition within their specific value-oriented jewellery and lifestyle product niches.
Growth Drivers
Digital Channel Expansion: Continued growth and increased penetration of e-commerce and mobile apps will likely be a key driver, attracting a younger demographic and expanding reach beyond traditional TV viewers.
Product Diversification: Expansion into new lifestyle categories beyond jewellery (e.g., home decor, beauty products) can tap into broader consumer spending.
Geographic Expansion (selective): While primary focus remains on existing markets, selective expansion into new developed markets could offer growth avenues in the long term.
Customer Engagement & Analytics: Leveraging data to enhance personalized product offerings, marketing campaigns, and customer experience.
Operational Efficiencies: Continuous improvements in supply chain management, logistics, and inventory optimization can drive profitability.
Risks
Discretionary Spending Sensitivity: As a retailer of non-essential goods, VGL is susceptible to economic downturns, inflation, and changes in consumer discretionary spending.
Changing Media Consumption Habits: A decline in traditional TV viewership could impact its core TV shopping channel business, requiring greater reliance on digital.
Intense Competition: The retail industry is highly competitive from both traditional retailers and numerous online players.
Supply Chain Disruptions & Input Costs: Dependence on global supply chains for raw materials and finished goods exposes it to risks from geopolitical events, trade policies, and fluctuations in commodity prices.
Currency Fluctuations: Operating in multiple geographies, VGL is exposed to foreign exchange rate volatility, especially between INR and USD/GBP/EUR.
Regulatory & Trade Risks: Changes in import duties, taxes, or consumer protection laws in its operating markets could impact operations and profitability.
Management & Ownership
Vaibhav Global Ltd. is primarily promoted by the Agarwal family, with Mr. Sunil Agrawal serving as the Chairman. The promoters have a long history and deep understanding of the business, having founded and grown the company over several decades. The management team includes professional executives overseeing various functions like operations, finance, and technology. Promoter holding is significant, indicating strong alignment with shareholder interests.
Outlook
Vaibhav Global is well-positioned in the value-oriented segment of the global jewellery and lifestyle market, benefiting from its integrated multi-channel strategy. The company's focus on growing its digital footprint and diversifying product offerings provides avenues for future growth, mitigating potential slowdowns in traditional TV shopping. However, the outlook is balanced by challenges stemming from a potentially soft global economic environment impacting discretionary spending, intense competition in e-commerce, and the need to continuously adapt to evolving consumer preferences and media consumption habits. Its ability to maintain competitive pricing while enhancing product innovation and customer experience across its channels will be crucial for sustained performance.
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 | 789 | 756 | 796 | 977 | 850 | 814 | 877 | 1066 | 935 | 917 |
| Other Income | 10 | 9 | 9 | 2 | 8 | 13 | 11 | 5 | 13 | 5 |
| Total Income | 800 | 765 | 805 | 980 | 858 | 827 | 888 | 1071 | 947 | 922 |
| Total Expenditure | 736 | 699 | 736 | 868 | 788 | 752 | 800 | 930 | 851 | 820 |
| Operating Profit | 64 | 66 | 69 | 112 | 71 | 75 | 88 | 141 | 96 | 102 |
| Interest | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 5 |
| Depreciation | 25 | 25 | 26 | 26 | 25 | 25 | 24 | 25 | 28 | 27 |
| Exceptional Income / Expenses | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 32 | 37 | 39 | 82 | 41 | 46 | 60 | 112 | 64 | 71 |
| Provision for Tax | 11 | 10 | 12 | 18 | 7 | 8 | 13 | 22 | -27 | 14 |
| Profit After Tax | 21 | 27 | 28 | 64 | 34 | 38 | 48 | 90 | 91 | 56 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 21 | 28 | 28 | 64 | 34 | 38 | 48 | 90 | 91 | 56 |
| Adjusted Earnings Per Share | 1.3 | 1.7 | 1.7 | 3.8 | 2.1 | 2.3 | 2.9 | 5.4 | 5.5 | 3.4 |
| #(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 | 1277 | 1439 | 1571 | 1814 | 1986 | 2540 | 2752 | 2691 | 3041 | 3380 | 3692 | 3795 |
| Other Income | 17 | 16 | 10 | 14 | 15 | 18 | 22 | 28 | 27 | 28 | 41 | 34 |
| Total Income | 1294 | 1455 | 1581 | 1828 | 2001 | 2558 | 2774 | 2719 | 3068 | 3408 | 3733 | 3828 |
| Total Expenditure | 1218 | 1353 | 1422 | 1611 | 1725 | 2170 | 2471 | 2491 | 2772 | 3090 | 3334 | 3401 |
| Operating Profit | 75 | 102 | 159 | 217 | 276 | 388 | 303 | 227 | 295 | 317 | 399 | 427 |
| Interest | 7 | 6 | 4 | 5 | 9 | 5 | 6 | 8 | 12 | 15 | 15 | 16 |
| Depreciation | 24 | 29 | 25 | 25 | 31 | 39 | 55 | 78 | 93 | 102 | 103 | 104 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 0 | -8 | 0 | 0 | 0 |
| Profit Before Tax | 45 | 66 | 129 | 188 | 236 | 344 | 271 | 141 | 182 | 200 | 282 | 307 |
| Provision for Tax | 5 | 2 | 17 | 34 | 46 | 72 | 33 | 36 | 55 | 47 | 16 | 22 |
| Profit After Tax | 40 | 65 | 112 | 154 | 190 | 272 | 237 | 105 | 127 | 153 | 266 | 285 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 1 | 0 | 0 | 0 |
| Profit After Adjustments | 40 | 65 | 112 | 154 | 190 | 272 | 238 | 105 | 128 | 153 | 266 | 285 |
| Adjusted Earnings Per Share | 2.5 | 4 | 6.9 | 9.4 | 11.8 | 16.7 | 14.5 | 6.4 | 7.7 | 9.2 | 15.9 | 17.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 11% | 8% | 11% |
| Operating Profit CAGR | 26% | 21% | 1% | 18% |
| PAT CAGR | 74% | 36% | -0% | 21% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -10% | -22% | -22% | 12% |
| ROE Average | 18% | 13% | 14% | 19% |
| ROCE Average | 18% | 16% | 17% | 21% |
| #(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 | 367 | 434 | 550 | 697 | 751 | 964 | 1127 | 1201 | 1258 | 1350 | 1648 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | -0 | 2 | 2 | 1 | 0 | 0 |
| Borrowings | 2 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 1 | 0 | 0 |
| Other Non-Current Liabilities | -4 | -19 | -28 | -7 | 8 | 4 | 28 | 34 | 75 | 57 | 175 |
| Total Current Liabilities | 247 | 237 | 209 | 242 | 311 | 408 | 505 | 521 | 524 | 585 | 613 |
| Total Liabilities | 613 | 653 | 731 | 932 | 1070 | 1376 | 1664 | 1761 | 1858 | 1992 | 2436 |
| Fixed Assets | 126 | 126 | 120 | 116 | 154 | 163 | 467 | 507 | 616 | 566 | 699 |
| Other Non-Current Assets | 27 | 18 | 13 | 22 | 30 | 45 | 61 | 25 | 23 | 38 | 49 |
| Total Current Assets | 460 | 509 | 599 | 794 | 886 | 1169 | 1136 | 1229 | 1219 | 1388 | 1688 |
| Total Assets | 613 | 653 | 731 | 932 | 1070 | 1376 | 1664 | 1761 | 1858 | 1992 | 2436 |
| #(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 | 91 | 54 | 72 | 67 | 226 | 71 | 72 | 43 | 111 | 61 | 91 |
| Cash Flow from Operating Activities | -25 | 74 | 41 | 204 | 213 | 326 | 88 | 127 | 277 | 165 | 310 |
| Cash Flow from Investing Activities | -41 | -20 | -21 | -24 | -187 | -268 | -45 | 40 | -184 | -7 | 78 |
| Cash Flow from Financing Activities | 30 | -30 | -24 | -23 | -184 | -57 | -72 | -103 | -143 | -130 | -149 |
| Net Cash Inflow / Outflow | -36 | 24 | -5 | 157 | -158 | 0 | -29 | 65 | -50 | 28 | 239 |
| Closing Cash & Cash Equivalent | 55 | 72 | 67 | 226 | 71 | 72 | 43 | 111 | 61 | 91 | 334 |
| # | 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) | 2.45 | 3.97 | 6.9 | 9.44 | 11.79 | 16.71 | 14.51 | 6.37 | 7.73 | 9.23 | 15.93 |
| CEPS(Rs) | 3.91 | 5.78 | 8.47 | 10.95 | 13.73 | 19.11 | 17.82 | 11.09 | 13.3 | 15.37 | 22.09 |
| DPS(Rs) | 0 | 0 | 0 | 2 | 6.75 | 5 | 6 | 6 | 6 | 6 | 6 |
| Book NAV/Share(Rs) | 22.61 | 25.97 | 32.83 | 41.51 | 45.56 | 58.22 | 68.08 | 71.94 | 75.04 | 80.84 | 98.14 |
| Core EBITDA Margin(%) | 4.57 | 5.99 | 9.45 | 11.2 | 13.18 | 14.58 | 10.22 | 7.42 | 8.83 | 8.56 | 9.7 |
| EBIT Margin(%) | 4.04 | 5.04 | 8.5 | 10.63 | 12.33 | 13.73 | 10.05 | 5.56 | 6.37 | 6.36 | 8.04 |
| Pre Tax Margin(%) | 3.51 | 4.59 | 8.22 | 10.37 | 11.9 | 13.55 | 9.83 | 5.25 | 5.98 | 5.92 | 7.63 |
| PAT Margin (%) | 3.12 | 4.49 | 7.16 | 8.5 | 9.58 | 10.7 | 8.61 | 3.91 | 4.17 | 4.53 | 7.21 |
| Cash Profit Margin (%) | 4.97 | 6.53 | 8.78 | 9.86 | 11.16 | 12.24 | 10.61 | 6.8 | 7.24 | 7.55 | 10 |
| ROA(%) | 6.97 | 10.21 | 16.25 | 18.54 | 19.01 | 22.22 | 15.6 | 6.14 | 7 | 7.95 | 12.02 |
| ROE(%) | 11.46 | 16.35 | 23.49 | 25.42 | 26.93 | 32.31 | 22.99 | 9.14 | 10.44 | 11.85 | 17.85 |
| ROCE(%) | 11.69 | 14.52 | 23.5 | 27.95 | 31.03 | 37.28 | 24.25 | 11.76 | 14.46 | 15.21 | 18.41 |
| Receivable days | 16.3 | 20.61 | 26.15 | 24.83 | 23.2 | 21.69 | 26.43 | 32 | 33.2 | 34.37 | 32.79 |
| Inventory Days | 75.16 | 76.24 | 76.13 | 75.23 | 75 | 62.23 | 70.64 | 85.59 | 74.34 | 70.04 | 74.75 |
| Payable days | 84.24 | 80.18 | 70.17 | 68.16 | 69.7 | 61.43 | 82.21 | 99.5 | 81.63 | 71.44 | 71.82 |
| PER(x) | 26.07 | 19.65 | 19.42 | 13.37 | 13.18 | 45.88 | 25.78 | 42.81 | 47.19 | 23.74 | 11.01 |
| Price/Book(x) | 2.83 | 3 | 4.08 | 3.04 | 3.41 | 13.17 | 5.5 | 3.79 | 4.86 | 2.71 | 1.79 |
| Dividend Yield(%) | 0 | 0 | 0 | 1.59 | 4.34 | 0.65 | 1.6 | 2.2 | 1.65 | 2.74 | 3.42 |
| EV/Net Sales(x) | 0.86 | 0.89 | 1.39 | 1.05 | 1.21 | 4.87 | 2.22 | 1.62 | 1.99 | 1.07 | 0.72 |
| EV/Core EBITDA(x) | 14.54 | 12.55 | 13.74 | 8.74 | 8.67 | 31.9 | 20.19 | 19.22 | 20.46 | 11.43 | 6.68 |
| Net Sales Growth(%) | -7.19 | 12.71 | 9.15 | 15.49 | 9.51 | 27.87 | 8.36 | -2.24 | 13.01 | 11.14 | 9.24 |
| EBIT Growth(%) | -61.76 | 40.44 | 84.07 | 44.49 | 27.06 | 42.37 | -20.69 | -45.96 | 29.54 | 11.07 | 37.98 |
| PAT Growth(%) | -61.4 | 62.16 | 74.15 | 37.08 | 23.41 | 42.83 | -12.75 | -55.66 | 20.54 | 20.83 | 73.79 |
| EPS Growth(%) | -61.55 | 62.01 | 73.89 | 36.75 | 24.89 | 41.7 | -13.13 | -56.14 | 21.39 | 19.47 | 72.59 |
| Debt/Equity(x) | 0.3 | 0.2 | 0.12 | 0.1 | 0.09 | 0.1 | 0.09 | 0.1 | 0.09 | 0.08 | 0.07 |
| Current Ratio(x) | 1.86 | 2.15 | 2.87 | 3.28 | 2.85 | 2.87 | 2.25 | 2.36 | 2.33 | 2.37 | 2.76 |
| Quick Ratio(x) | 0.66 | 0.87 | 1.18 | 1.64 | 1.5 | 1.77 | 1.02 | 1.12 | 1.19 | 1.17 | 1.43 |
| Interest Cover(x) | 7.57 | 11.32 | 31.06 | 41.4 | 28.33 | 75.34 | 45.37 | 18.24 | 16.53 | 14.4 | 19.87 |
| Total Debt/Mcap(x) | 0.11 | 0.07 | 0.03 | 0.03 | 0.03 | 0.01 | 0.02 | 0.03 | 0.02 | 0.03 | 0.04 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.22 | 57.18 | 57.3 | 57.3 | 57.3 | 57.19 | 57.18 | 57.11 | 57.43 | 57.33 |
| FII | 22.69 | 21.48 | 19.2 | 18.36 | 18.59 | 18.52 | 18.68 | 18.05 | 16.44 | 16.65 |
| DII | 2.57 | 1.89 | 0.74 | 0.75 | 0.85 | 0.91 | 1.24 | 1.67 | 2.23 | 2.22 |
| Public | 17.53 | 19.46 | 22.77 | 23.6 | 23.25 | 23.38 | 22.9 | 23.16 | 23.9 | 23.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.48 | 9.49 | 9.52 | 9.52 | 9.53 | 9.53 | 9.54 | 9.54 | 9.59 | 9.59 |
| FII | 3.76 | 3.56 | 3.19 | 3.05 | 3.09 | 3.09 | 3.12 | 3.02 | 2.75 | 2.79 |
| DII | 0.43 | 0.31 | 0.12 | 0.12 | 0.14 | 0.15 | 0.21 | 0.28 | 0.37 | 0.37 |
| Public | 2.9 | 3.23 | 3.78 | 3.92 | 3.87 | 3.9 | 3.82 | 3.87 | 3.99 | 3.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.56 | 16.59 | 16.61 | 16.62 | 16.63 | 16.66 | 16.68 | 16.7 | 16.71 | 16.74 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +11% | +8% | +11% |
| Operating Profit CAGR | +26% | +21% | +1% | +18% |
| PAT CAGR | +74% | +36% | 0% | +21% |
| Share Price CAGR | -10% | -22% | -22% | +12% |
| ROE Average | +18% | +13% | +14% | +19% |
| ROCE Average | +18% | +16% | +17% | +21% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.22 | 57.18 | 57.3 | 57.3 | 57.3 | 57.19 | 57.18 | 57.11 | 57.43 | 57.33 |
| FII | 22.69 | 21.48 | 19.2 | 18.36 | 18.59 | 18.52 | 18.68 | 18.05 | 16.44 | 16.65 |
| DII | 2.57 | 1.89 | 0.74 | 0.75 | 0.85 | 0.91 | 1.24 | 1.67 | 2.23 | 2.22 |
| Public | 17.53 | 19.46 | 22.77 | 23.6 | 23.25 | 23.38 | 22.9 | 23.16 | 23.9 | 23.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.48 | 9.49 | 9.52 | 9.52 | 9.53 | 9.53 | 9.54 | 9.54 | 9.59 | 9.59 |
| FII | 3.76 | 3.56 | 3.19 | 3.05 | 3.09 | 3.09 | 3.12 | 3.02 | 2.75 | 2.79 |
| DII | 0.43 | 0.31 | 0.12 | 0.12 | 0.14 | 0.15 | 0.21 | 0.28 | 0.37 | 0.37 |
| Public | 2.9 | 3.23 | 3.78 | 3.92 | 3.87 | 3.9 | 3.82 | 3.87 | 3.99 | 3.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.56 | 16.59 | 16.61 | 16.62 | 16.63 | 16.66 | 16.68 | 16.7 | 16.71 | 16.74 |
* 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.