Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹18278 Cr.
Stock P/E
20.6
P/B
1.7
Current Price
₹631.4
Book Value
₹ 363.2
Face Value
2
52W High
₹646
52W Low
₹ 383.4
Dividend Yield
0.79%

Vardhman Textiles Overview

Business

Vardhman Textiles Ltd. is one of India's largest vertically integrated textile manufacturers. Its core business involves the production and sale of a wide range of textile products, including cotton yarns, blended yarns, specialty yarns, processed fabrics (greige, dyed, printed), sewing threads, and ready-made garments. The company operates across the entire textile value chain, from fiber to finished product, primarily serving B2B customers both domestically and internationally, including renowned global brands and retailers. It makes money by converting raw materials (cotton, man-made fibers) into higher-value textile products and selling them.

Revenue Mix

Vardhman Textiles primarily operates in two major segments:

Yarn & Fabric: This is the largest segment, encompassing the spinning of various types of yarns (cotton, polyester, blends, specialty) and the weaving, processing, and finishing of a wide array of fabrics.

Garment: This segment focuses on the manufacturing and sale of ready-made apparel.

Additionally, the company has a significant presence in Sewing Thread manufacturing, which often falls under the broader yarn segment but represents a distinct product line. While exact percentage breakdowns are not universally published, yarn and fabric typically constitute the majority of the company's revenue.

Industry

The Indian textile industry is large, fragmented, and globally competitive, with a mix of organized and unorganized players. It is a major contributor to India's manufacturing output and exports. Vardhman Textiles is positioned as a leading, highly integrated, and technologically advanced player within this industry. It stands among the top textile conglomerates in India, particularly renowned for its scale in spinning and fabric manufacturing. The company is known for its quality products, extensive product range, and strong export orientation, serving a diverse global customer base alongside domestic clients.

MOAT

Scale and Vertical Integration: Vardhman's significant manufacturing capacity across spinning, weaving, and processing allows for cost efficiencies, economies of scale, better quality control, and reduced lead times compared to less integrated peers.

Modern Technology & Quality: Continuous investment in advanced machinery and technology helps maintain product quality, consistency, and operational efficiency, building a reputation for reliability with global buyers.

Diversified Product Portfolio: A broad range of yarns, fabrics, and garments caters to diverse customer needs and market segments, reducing reliance on any single product category.

Established Customer Relationships: Long-standing relationships with international brands and retailers, built on consistent quality and delivery, create a degree of stickiness for its B2B customers.

Growth Drivers

Global Textile Demand: Increasing global population, evolving fashion trends, and rising disposable incomes continue to drive demand for textiles and apparel.

"China Plus One" Strategy: Global supply chain diversification away from China benefits Indian textile manufacturers, driving export growth.

Free Trade Agreements (FTAs): India's ongoing and new FTAs with key markets (e.g., UK, EU, UAE, Australia) can provide preferential market access and boost textile exports.

Government Initiatives: Schemes like the Production Linked Incentive (PLI) scheme for textiles can incentivize capacity expansion and modernization.

Capacity Expansion & Modernization: Strategic investments in increasing manufacturing capacity and upgrading technology to meet demand and improve efficiency.

Growing Domestic Market: India's large and growing domestic consumption base for apparel and home textiles offers a stable demand driver.

Risks

Commodity Price Volatility: Fluctuations in prices of raw materials, primarily cotton and man-made fibers, can significantly impact profit margins.

Global Economic Slowdown: A downturn in major export markets can reduce discretionary spending on apparel and textiles, affecting demand and sales.

Currency Fluctuations: As a major exporter, Vardhman is exposed to currency volatility, which can impact export revenues and import costs.

Intense Competition: The textile industry is highly competitive, both domestically and internationally, which can put pressure on pricing and margins.

Fashion and Trend Changes: Rapid shifts in fashion trends require constant adaptation in product development and production, carrying inventory risk.

Trade Barriers & Protectionism: Changes in international trade policies, tariffs, or non-tariff barriers can negatively impact export volumes.

Management & Ownership

Vardhman Textiles Ltd. is promoted and managed by the Oswal family, with a long history in the Indian textile industry. The management team is generally considered experienced and has guided the company's growth and modernization over several decades. The promoter group holds a significant stake in the company, aligning their interests with long-term shareholder value creation. The ownership structure includes promoter holdings, institutional investors, and public shareholders.

Outlook

Vardhman Textiles is well-positioned as an integrated player in the Indian textile industry. The bull case for the company is driven by its strong manufacturing capabilities, reputation for quality, and potential benefits from global supply chain realignment (China Plus One) and new Free Trade Agreements, leading to sustained export growth. Efficient operations and continuous modernization can further enhance its cost competitiveness and market share in key segments. However, the bear case highlights significant exposure to volatile commodity prices (cotton), global economic downturns impacting discretionary spending, and intense competition which can pressure margins. The company's performance is also susceptible to adverse currency movements and shifts in global trade policies. A balanced outlook suggests continued resilience due to its integrated model and established customer base, but with profitability being sensitive to the broader macroeconomic environment and raw material price trends.

Vardhman Textiles Share Price

Live · BSE / NSE · Inception: 1973
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Vardhman Textiles Quarterly Results

#(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 2330 2459 2309 2502 2465 2509 2386 2480 2505 2498
Other Income 75 67 66 82 68 120 70 37 58 58
Total Income 2404 2527 2375 2584 2534 2629 2456 2517 2564 2556
Total Expenditure 2085 2151 1961 2187 2153 2222 2060 2146 2221 2204
Operating Profit 319 375 414 397 381 407 396 371 343 352
Interest 19 29 18 18 19 23 23 21 26 23
Depreciation 99 97 97 100 101 103 109 114 118 123
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 200 250 299 279 262 280 264 237 198 206
Provision for Tax 50 62 72 93 61 55 68 61 45 27
Profit After Tax 151 188 227 186 201 225 196 175 153 179
Adjustments 10 13 12 11 10 12 12 12 13 6
Profit After Adjustments 160 201 239 197 211 237 207 187 166 185
Adjusted Earnings Per Share 5.6 7.1 8.2 6.8 7.3 8.2 7.2 6.5 5.8 6.5

Vardhman Textiles Profit & Loss

#(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 6786 5860 5997 6242 6878 6735 6140 9622 10137 9505 9785 9869
Other Income 201 147 554 197 223 174 202 225 192 326 336 223
Total Income 6987 6007 6551 6440 7101 6909 6341 9847 10329 9831 10121 10093
Total Expenditure 5673 4683 4798 5339 5684 5798 5326 7348 8814 8531 8522 8631
Operating Profit 1314 1323 1753 1100 1416 1112 1015 2498 1516 1299 1599 1462
Interest 160 125 129 118 120 135 113 100 102 102 77 93
Depreciation 532 374 343 240 254 333 364 368 394 405 401 464
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 622 872 1318 760 1059 655 559 2071 1060 835 1168 905
Provision for Tax 177 247 324 167 318 65 132 520 255 198 282 201
Profit After Tax 446 624 994 592 741 591 427 1551 805 637 887 703
Adjustments -45 -9 -13 -11 -10 -13 -13 -4 -10 -5 -3 43
Profit After Adjustments 400 615 981 581 731 578 414 1547 795 632 883 745
Adjusted Earnings Per Share 12.8 20.2 35.7 20.6 25.9 20.4 14.7 54.4 28 22.2 31 26

Vardhman Textiles Balance Sheet

#(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 3375 4000 4273 4954 5591 6048 6468 7704 8563 9100 9896
Minority's Interest 441 103 112 109 113 121 133 138 89 88 70
Borrowings 1418 1040 743 1210 1089 1266 1297 921 931 413 749
Other Non-Current Liabilities 1522 265 287 286 361 283 295 287 304 318 355
Total Current Liabilities 1896 2106 2086 1686 1862 1636 1424 1930 1445 2062 1362
Total Liabilities 8653 7513 7501 8244 9016 9354 9617 10979 11333 11981 12432
Fixed Assets 2875 2627 2591 2631 3201 3628 3529 3494 3937 3769 4150
Other Non-Current Assets 2017 1342 1072 1068 1134 843 886 1630 1611 1780 1977
Total Current Assets 3761 3544 3838 4546 4681 4882 5202 5855 5784 6432 6305
Total Assets 8653 7513 7501 8244 9016 9354 9617 10979 11333 11981 12432

Vardhman Textiles Cash Flow

#(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 81 180 215 42 70 40 215 93 67 76 34
Cash Flow from Operating Activities 1412 915 1350 103 499 849 168 1445 1853 -1055 1644
Cash Flow from Investing Activities -315 -451 -343 -167 -278 -379 -116 -899 -1445 1104 -892
Cash Flow from Financing Activities -975 -365 -1180 92 -252 -296 -174 -571 -399 -90 -733
Net Cash Inflow / Outflow 122 99 -173 28 -30 175 -122 -26 9 -41 19
Closing Cash & Cash Equivalent 203 279 42 70 40 215 93 67 76 34 54

Vardhman Textiles Ratios

# 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) 12.8 20.18 35.75 20.6 25.88 20.44 14.65 54.42 27.95 22.2 31.05
CEPS(Rs) 31.28 32.78 48.72 29.5 35.22 32.7 27.96 67.51 42.16 36.6 45.26
DPS(Rs) 2 3 3 3 3.5 0 3.5 6.8 3.5 4 5
Book NAV/Share(Rs) 107.98 131.32 155.64 175.18 197.42 213.49 228.09 270.88 301.03 319.86 347.54
Core EBITDA Margin(%) 16.3 19.95 19.89 14.45 17.35 13.92 13.26 23.63 13.06 10.24 12.91
EBIT Margin(%) 11.45 16.91 23.99 14.05 17.13 11.74 10.95 22.56 11.46 9.86 12.73
Pre Tax Margin(%) 9.11 14.78 21.86 12.16 15.39 9.73 9.1 21.52 10.46 8.78 11.94
PAT Margin (%) 6.53 10.59 16.49 9.48 10.77 8.77 6.95 16.12 7.94 6.7 9.06
Cash Profit Margin (%) 14.32 16.93 22.18 13.32 14.46 13.72 12.88 19.94 11.83 10.96 13.16
ROA(%) 5.15 7.72 13.24 7.53 8.58 6.43 4.5 15.06 7.21 5.46 7.26
ROE(%) 13.7 16.92 24.04 12.86 14.08 10.18 6.84 21.92 9.9 7.21 9.34
ROCE(%) 12.49 15.77 22.02 12.73 15.56 9.8 7.97 23.74 11.66 8.87 11.31
Receivable days 44.82 49.13 45.73 43.55 41.41 44.01 55.27 44.76 45.23 46.3 46.96
Inventory Days 109.78 118.9 111.31 117.11 129.14 143.38 162.8 107.7 94.96 126.2 148.12
Payable days 19.95 14.31 15.02 28.22 30.54 34.54 36.75 27.8 23.25 23.43 28.89
PER(x) 8.44 7.67 7.37 11.85 8.34 6.12 17.75 8 10.51 19.98 12.7
Price/Book(x) 1 1.18 1.69 1.39 1.09 0.59 1.14 1.61 0.98 1.39 1.13
Dividend Yield(%) 1.85 1.94 1.14 1.23 1.62 0 1.35 1.56 1.19 0.9 1.27
EV/Net Sales(x) 0.86 1.21 1.57 1.46 1.21 0.81 1.51 1.48 0.95 1.51 1.26
EV/Core EBITDA(x) 4.43 5.34 5.38 8.3 5.88 4.93 9.13 5.7 6.37 11.03 7.74
Net Sales Growth(%) 10.05 -13.65 2.35 4.08 10.18 -2.08 -8.84 56.72 5.35 -6.24 2.95
EBIT Growth(%) -36.11 27.52 45.1 -39.32 34.24 -32.9 -14.99 222.87 -46.46 -19.35 32.9
PAT Growth(%) -41.78 40.04 59.32 -40.41 25 -20.2 -27.76 263.32 -48.12 -20.88 39.27
EPS Growth(%) -44.29 57.6 77.16 -42.38 25.62 -21.02 -28.3 271.44 -48.64 -20.58 39.85
Debt/Equity(x) 0.78 0.66 0.52 0.47 0.41 0.37 0.33 0.26 0.2 0.2 0.13
Current Ratio(x) 1.98 1.68 1.84 2.7 2.51 2.99 3.65 3.03 4 3.12 4.63
Quick Ratio(x) 0.97 0.77 1 1.36 1.11 1.35 1.69 1.54 2.35 1.09 1.87
Interest Cover(x) 4.9 7.95 11.24 7.43 9.85 5.85 5.93 21.77 11.38 9.16 16.12
Total Debt/Mcap(x) 0.77 0.53 0.3 0.33 0.37 0.62 0.28 0.16 0.2 0.14 0.11

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +3% +1% +8% +4%
Operating Profit CAGR +23% -14% +8% +2%
PAT CAGR +39% -17% +8% +7%
Share Price CAGR +30% +21% +19% +14%
ROE Average +9% +9% +11% +13%
ROCE Average +11% +11% +13% +14%

Vardhman Textiles Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 65.09 %
FII 5.69 %
DII (MF + Insurance) 16.01 %
Public (retail) 34.91 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 64.1364.1364.1964.1964.2164.2264.2164.2164.4465.09
FII 6.376.286.126.035.975.756.025.755.725.69
DII 16.8416.5416.6616.5916.7116.7216.5816.4416.3416.01
Public 35.8735.8735.8135.8135.7935.7835.7935.7935.5634.91
Others 0000000000
Total 100100100100100100100100100100

Vardhman Textiles Peer Comparison

Vardhman Textiles Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vardhman Textiles Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 23.43 to 28.89days.
  • The company has delivered a poor profit growth of 8% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp