Textile · Founded 1973 · www.vardhman.com · BSE 502986 · NSE VARDH TEXT · ISIN INE825A01020
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 30% | 21% | 19% | 14% |
| ROE Average | 9% | 9% | 11% | 13% |
| ROCE Average | 11% | 11% | 13% | 14% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.13 | 64.13 | 64.19 | 64.19 | 64.21 | 64.22 | 64.21 | 64.21 | 64.44 | 65.09 |
| FII | 6.37 | 6.28 | 6.12 | 6.03 | 5.97 | 5.75 | 6.02 | 5.75 | 5.72 | 5.69 |
| DII | 16.84 | 16.54 | 16.66 | 16.59 | 16.71 | 16.72 | 16.58 | 16.44 | 16.34 | 16.01 |
| Public | 12.66 | 13.04 | 13.04 | 13.19 | 13.11 | 13.31 | 13.19 | 13.61 | 13.5 | 13.2 |
| 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 | 18.54 | 18.54 | 18.56 | 18.56 | 18.57 | 18.57 | 18.57 | 18.57 | 18.64 | 18.83 |
| FII | 1.84 | 1.82 | 1.77 | 1.74 | 1.73 | 1.66 | 1.74 | 1.66 | 1.65 | 1.65 |
| DII | 4.87 | 4.78 | 4.82 | 4.8 | 4.83 | 4.84 | 4.79 | 4.75 | 4.73 | 4.63 |
| Public | 3.66 | 3.77 | 3.77 | 3.81 | 3.79 | 3.85 | 3.81 | 3.94 | 3.9 | 3.82 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.93 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.13 | 64.13 | 64.19 | 64.19 | 64.21 | 64.22 | 64.21 | 64.21 | 64.44 | 65.09 |
| FII | 6.37 | 6.28 | 6.12 | 6.03 | 5.97 | 5.75 | 6.02 | 5.75 | 5.72 | 5.69 |
| DII | 16.84 | 16.54 | 16.66 | 16.59 | 16.71 | 16.72 | 16.58 | 16.44 | 16.34 | 16.01 |
| Public | 35.87 | 35.87 | 35.81 | 35.81 | 35.79 | 35.78 | 35.79 | 35.79 | 35.56 | 34.91 |
| 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 | 18.54 | 18.54 | 18.56 | 18.56 | 18.57 | 18.57 | 18.57 | 18.57 | 18.64 | 18.83 |
| FII | 1.84 | 1.82 | 1.77 | 1.74 | 1.73 | 1.66 | 1.74 | 1.66 | 1.65 | 1.65 |
| DII | 4.87 | 4.78 | 4.82 | 4.8 | 4.83 | 4.84 | 4.79 | 4.75 | 4.73 | 4.63 |
| Public | 10.37 | 10.37 | 10.36 | 10.36 | 10.35 | 10.35 | 10.35 | 10.35 | 10.28 | 10.1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.92 | 28.93 |
* 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.