Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹3035 Cr.
Stock P/E
55.1
P/B
2.8
Current Price
₹134.3
Book Value
₹ 48.8
Face Value
2
52W High
₹163.5
52W Low
₹ 132.2
Dividend Yield
0%

Varmora Granito Overview

Business

Varmora Granito Ltd. is an Indian manufacturer and marketer of a wide range of tiles (vitrified, ceramic, wall, floor, porcelain slabs), sanitaryware, and bath fittings. The company operates an integrated business model encompassing manufacturing, product design and development, marketing, and distribution. It makes money primarily through the sale of these building materials to residential, commercial, and institutional customers both domestically and internationally. Revenue is generated by selling products through an extensive network of dealers, distributors, company-owned experience centers, and direct project sales.

Revenue Mix

The primary business segment for Varmora Granito is tiles, which constitutes the majority of its revenue. This includes various types of vitrified tiles (e.g., GVT/PGVT, digital vitrified), ceramic wall and floor tiles, and large format porcelain slabs. While the company has diversified into sanitaryware and bath fittings, these segments currently represent a smaller portion of the overall revenue mix but are areas of strategic focus for growth. Specific revenue contribution percentages are not readily available in public summaries but tiles are overwhelmingly dominant.

Industry

The Indian ceramics and sanitaryware industry is highly competitive and includes both organized and unorganized players. It is driven by housing demand, urbanization, government infrastructure initiatives, and renovation activities. Varmora Granito is a well-established player within the organized sector, positioning itself as a provider of a broad product portfolio catering to diverse customer preferences and price points. It competes with major national brands like Kajaria Ceramics, Somany Ceramics, Cera Sanitaryware, and Asian Granito, as well as numerous regional players. Varmora aims to differentiate itself through product innovation, design variety, and an expanding distribution network.

MOAT

Varmora's competitive advantages primarily stem from:

Brand Recognition: Established brand name in specific markets within India, built over years of operation.

Extensive Product Portfolio: A wide range of tiles, sanitaryware, and bath fittings allows it to cater to various customer segments and project types, offering a comprehensive solution.

Manufacturing Scale & Modernization: Significant production capacities and adoption of modern manufacturing technologies contribute to cost efficiency and product quality.

Distribution Network: A growing pan-India distribution network of dealers and distributors, coupled with company-owned showrooms, enhances reach and market penetration.

Growth Drivers

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

Increasing Housing & Construction Demand: Growth in residential and commercial construction, driven by urbanization, rising disposable incomes, and government housing initiatives.

Shift from Unorganized to Organized Sector: Increasing preference for branded products and quality assurance is expected to benefit organized players.

Expansion in Sanitaryware & Bath Fittings: Diversification into these complementary segments offers new avenues for revenue growth and cross-selling opportunities.

Export Market Expansion: Tapping into global markets, particularly in developing economies, to reduce dependence on domestic cycles and leverage manufacturing capabilities.

Product Innovation & Premiumization: Continuous introduction of new designs, technologies (e.g., germ-free tiles, large format slabs), and premium offerings to capture higher-value segments.

Risks

Real Estate Cyclicality: The company's performance is closely tied to the health of the real estate and construction sectors, making it susceptible to economic downturns.

Intense Competition: Highly fragmented and competitive market from both organized and unorganized domestic players, as well as imports, can put pressure on pricing and margins.

Input Cost Volatility: Fluctuations in prices of key raw materials (e.g., clay, feldspar), natural gas (a significant energy source), and transportation costs can impact profitability.

Regulatory & Environmental Changes: Changes in environmental regulations, import duties, or GST rates can affect operational costs and market dynamics.

Working Capital Management: The business is capital-intensive and requires efficient management of inventory and receivables.

Management & Ownership

Varmora Granito Ltd. is promoted by the Varmora family, who have a long-standing presence and experience in the Indian ceramics industry. Key management personnel, including the promoter directors (e.g., Ramanbhai Varmora, Bhavesh Varmora), bring significant industry knowledge and operational expertise. The promoter group holds a substantial ownership stake in the company, indicating strong alignment of interests between ownership and management.

Outlook

Varmora Granito operates in a promising, yet highly competitive, Indian building materials market. The secular growth drivers for the ceramic and sanitaryware industry, such as urbanization, increasing disposable incomes, and government focus on infrastructure, provide a favorable demand environment for the company's products. Varmora's established brand, manufacturing capabilities, and expanding product portfolio, particularly in sanitaryware and bath fittings, position it to capture a share of this growth. However, the company faces inherent challenges including the cyclicality of the real estate sector, intense competition, and volatility in raw material and energy costs, which could impact profitability and market share. Its ability to navigate these external factors while executing its expansion and diversification strategies will be crucial for sustained performance.

Varmora Granito Share Price

Live · BSE / NSE · Inception: 2003
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Varmora Granito Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Varmora Granito Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 530 673 723 792 838 1056 1335 1435 1446 1512
Other Income 1 4 5 8 5 8 65 37 47 50
Total Income 530 677 728 800 843 1064 1400 1473 1493 1563
Total Expenditure 508 619 649 719 746 943 1219 1322 1294 1341
Operating Profit 23 58 79 81 97 121 181 150 198 222
Interest 5 11 18 18 15 17 42 29 42 39
Depreciation 10 21 28 29 28 35 56 62 119 106
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -1
Profit Before Tax 8 26 34 33 54 69 85 63 38 77
Provision for Tax 3 9 11 9 14 19 30 18 7 22
Profit After Tax 5 17 23 25 40 50 55 45 31 55
Adjustments -0 -3 -4 -4 -5 -2 -4 -1 4 7
Profit After Adjustments 5 15 19 21 35 47 51 44 35 62
Adjusted Earnings Per Share 0.4 1 1.3 1.4 2.3 3.2 2.6 2.2 1.7 3.1

Varmora Granito Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 58 113 132 152 194 228 651 688 732 806
Minority's Interest 17 23 30 35 41 44 18 16 11 4
Borrowings 48 62 79 72 109 102 99 262 221 171
Other Non-Current Liabilities 1 3 3 3 4 15 30 76 65 48
Total Current Liabilities 224 227 257 295 273 358 457 426 556 477
Total Liabilities 348 428 500 557 621 748 1256 1467 1585 1506
Fixed Assets 111 106 161 152 178 253 382 752 706 617
Other Non-Current Assets 16 65 22 23 71 38 41 47 51 92
Total Current Assets 222 257 318 382 372 457 832 668 829 797
Total Assets 348 428 500 557 621 748 1256 1467 1585 1506

Varmora Granito Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 4 4 2 2 19 29 225 92 82
Cash Flow from Operating Activities 0 29 21 31 115 68 -10 88 63 234
Cash Flow from Investing Activities 0 -102 -40 -21 -97 -75 -83 -337 -120 -46
Cash Flow from Financing Activities 0 73 17 -10 -1 17 290 115 47 -188
Net Cash Inflow / Outflow 0 -0 -2 0 18 9 197 -133 -10 -0
Closing Cash & Cash Equivalent 0 4 2 2 20 29 225 92 82 82

Varmora Granito Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.41 0.98 1.26 1.4 2.31 3.17 2.55 2.21 1.75 3.08
CEPS(Rs) 1.21 2.53 3.41 3.61 4.54 5.68 5.57 5.33 7.45 7.99
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 3.93 5.95 7.19 8.55 10.9 14.07 31.72 33.38 35.71 38.81
Core EBITDA Margin(%) 4 7.98 10.31 9.25 10.95 10.64 8.67 7.89 10.49 11.34
EBIT Margin(%) 2.34 5.54 7.09 6.55 8.21 8.1 9.48 6.42 5.54 7.67
Pre Tax Margin(%) 1.39 3.89 4.65 4.22 6.4 6.5 6.35 4.39 2.6 5.07
PAT Margin (%) 0.89 2.55 3.18 3.09 4.73 4.73 4.12 3.13 2.13 3.64
Cash Profit Margin (%) 2.65 5.57 7.07 6.82 8.11 8.06 8.33 7.42 10.39 10.65
ROA(%) 1.42 4.47 4.95 4.64 6.72 7.3 5.5 3.3 2.02 3.56
ROE(%) 10.36 25.4 23.35 20.8 27.19 26.72 13.04 6.91 4.44 7.33
ROCE(%) 7.63 17.41 17.71 15.74 18.74 20.17 18.41 9.13 6.86 9.67
Receivable days 88.07 81.33 98.37 108.81 108.05 88.48 86.05 88.28 90.26 92.29
Inventory Days 43.95 35.39 36.41 43.38 40.9 33.78 41.86 48.25 60.1 64.47
Payable days 95.52 108.1 127.59 128.47 121.57 129.05 152.29 127.8 151.32 134.9
PER(x) 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.23 0.26 0.29 0.28 0.25 0.21 0.04 0.26 0.3 0.19
EV/Core EBITDA(x) 5.38 3.03 2.68 2.71 2.18 1.82 0.33 2.47 2.16 1.28
Net Sales Growth(%) 0 26.99 7.48 9.54 5.73 26.02 26.47 7.53 0.73 4.59
EBIT Growth(%) 0 191 36.01 1.19 32.57 24.21 48.07 -27.22 -12.98 44.77
PAT Growth(%) 0 251.68 32.27 6.71 61.49 26.2 10.2 -18.4 -31.52 79.03
EPS Growth(%) 0 141.1 29 10.66 65.06 37.24 -19.56 -13.32 -20.91 76.07
Debt/Equity(x) 1.95 1.33 1.4 1.26 1.02 1.01 0.41 0.6 0.7 0.46
Current Ratio(x) 0.99 1.13 1.24 1.29 1.36 1.28 1.82 1.57 1.49 1.67
Quick Ratio(x) 0.69 0.84 0.93 0.92 1.07 0.95 1.41 1.12 0.98 1.15
Interest Cover(x) 2.46 3.35 2.91 2.81 4.52 5.08 3.03 3.17 1.89 2.94
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% +4% +13% —
Operating Profit CAGR +12% +7% +18% —
PAT CAGR +77% 0% +7% —
Share Price CAGR — — — —
ROE Average +7% +6% +12% +17%
ROCE Average +10% +9% +13% +14%

Varmora Granito Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 47.04 %
FII 4.68 %
DII (MF + Insurance) 5.76 %
Public (retail) 42.52 %
# Jun 2026 Sep 2026
Promoter 047.04
FII 04.68
DII 05.76
Public 042.52
Others 00
Total 100100

Varmora Granito Peer Comparison

Ceramics/Marble/Granite/Sanitaryware Edit Columns

Varmora Granito Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Varmora Granito Pros & Cons

Pros

  • Debtor days have improved from 151.32 to 134.9days.
  • Company has reduced debt.

Cons

    0
  • Promoter holding is low: 47.04%.
  • Company has a low return on equity of 6% over the last 3 years.
  • The company has delivered a poor profit growth of 6% 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