Textile · Founded 2002 · www.vedantfashions.com · BSE 543463 · NSE MANYAVAR · ISIN INE825V01034
No Notes Added Yet
Business
Vedant Fashions Ltd., operating primarily under the brand Manyavar, is a leading Indian company in the ethnic wear and occasion wear segment. The company designs, manufactures (partially outsourced), and markets traditional Indian attire for men, women, and kids. Its core business model revolves around selling premium wedding and celebration wear through a pan-India network of Exclusive Brand Outlets (EBOs), which are predominantly franchised, as well as multi-brand outlets (MBOs) and online channels. The company makes money through the sale of its branded apparel, capitalizing on India's strong cultural emphasis on weddings and festivals.
Revenue Mix
Vedant Fashions operates several brands, with the flagship Manyavar brand for men's ethnic wear being the largest and most prominent contributor to revenue. Other key brands include:
Mohey: Women's ethnic wear, focusing on wedding and celebratory occasions.
Mebaz: A regional brand offering ethnic and bridal wear.
Manthan: Value-for-money men's ethnic wear.
Twamev: Premium and aspirational ethnic wear.
While specific revenue contributions per brand are not consistently disclosed, Manyavar is the dominant revenue driver, followed by Mohey, as the company increasingly focuses on expanding its women's wear segment.
Industry
The Indian ethnic wear industry is vast and highly fragmented, characterized by a significant unorganized segment. However, there is a growing trend towards branded and organized players, especially in the premium and wedding wear categories. Vedant Fashions, through its Manyavar brand, holds a dominant and leading position in the men's Indian wedding and celebration wear segment. It is positioned as a premium, aspirational brand with high brand recall, especially for significant life events. The company competes with smaller regional players, other organized ethnic wear brands, and a large number of unorganized tailors and boutiques.
MOAT
Strong Brand Equity: Manyavar is a highly recognized and aspirational brand, particularly in the men's wedding and celebration wear category. This strong brand recall commands customer loyalty and pricing power.
Extensive Distribution Network: The company has built a wide pan-India presence through a large network of exclusive brand outlets (EBOs), primarily on a franchise model. This extensive reach provides significant market penetration and is difficult for new entrants to replicate quickly.
Asset-Light Franchise Model: The predominant franchise model allows for rapid expansion with lower capital expenditure for the company, improving return on capital.
Scale and Sourcing: As a market leader, Vedant Fashions benefits from economies of scale in sourcing raw materials, manufacturing, and marketing efforts.
Growth Drivers
Shift to Organized Retail: The ongoing transition of consumers from unorganized to organized and branded ethnic wear, driven by quality, design, and aspirational value.
Increasing Disposable Income: Rising incomes, especially in Tier 2 and Tier 3 cities, fuel discretionary spending on premium celebration wear.
Expansion into New Geographies: Further penetration in existing underserved markets within India and strategic expansion into international markets with significant Indian diaspora (e.g., UAE, US, Canada).
Category Expansion: Growth through diversification into women's ethnic wear (Mohey), premium segments (Twamev), and kids' wear, leveraging its brand strength.
Digital Penetration: Enhanced focus on e-commerce and omnichannel strategies to reach a wider customer base and improve convenience.
High Frequency of Celebrations: India's rich cultural tradition of weddings, festivals, and celebrations provides a consistent and robust demand base for occasion wear.
Risks
Fashion and Trend Volatility: The ethnic wear industry is susceptible to rapidly changing fashion trends and consumer preferences, requiring constant design innovation and adaptation.
Intense Competition: The market remains highly competitive with established regional players, emerging national brands, and a large unorganized sector, as well as increasing competition from online retailers.
Discretionary Spending Impact: Being in the occasion wear segment, demand can be sensitive to economic downturns or reduced consumer discretionary spending.
Supply Chain Disruptions: Reliance on outsourced manufacturing and complex supply chains for fabrics and embellishments can expose the company to disruptions.
Franchise Management Challenges: Maintaining consistent brand experience and operational standards across a large, franchised retail network can be challenging.
Inventory Management: Risk of inventory obsolescence if designs do not sell through effectively, leading to discounting pressure.
Management & Ownership
Vedant Fashions Ltd. is a promoter-led company with the Ravi Modi Family Trust holding a significant stake. Ravi Modi, the founder, has been instrumental in building the Manyavar brand and driving its strategic vision. The management is generally perceived to have a strong understanding of the ethnic wear market and a clear focus on brand building, product innovation, and retail expansion. The ownership structure reflects a high promoter holding, common in many successful Indian family-owned businesses.
Outlook
Vedant Fashions is well-positioned to capitalize on the secular growth trend in India's organized ethnic and celebration wear market, driven by its strong brand equity, extensive distribution network, and effective asset-light franchise model. The company's expansion into women's wear and other categories, coupled with increasing digital penetration, offers avenues for continued growth. However, the business faces inherent risks from rapidly evolving fashion trends, intense competition from both organized and unorganized players, and the discretionary nature of its products making it susceptible to economic slowdowns. Successful management of supply chains, effective adaptation to changing consumer tastes, and efficient franchise network oversight will be critical for sustained profitability and market leadership.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Net Sales | 511 | 367 | 281 | 263 | 492 | 399 |
| Other Income | 22 | 22 | 26 | 20 | 21 | 26 |
| Total Income | 534 | 389 | 307 | 283 | 513 | 426 |
| Total Expenditure | 269 | 202 | 161 | 152 | 274 | 221 |
| Operating Profit | 265 | 188 | 146 | 131 | 240 | 205 |
| Interest | 14 | 14 | 14 | 15 | 14 | 13 |
| Depreciation | 39 | 39 | 40 | 42 | 44 | 44 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 212 | 135 | 93 | 74 | 181 | 148 |
| Provision for Tax | 54 | 34 | 22 | 18 | 46 | 34 |
| Profit After Tax | 158 | 101 | 70 | 56 | 135 | 114 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 158 | 101 | 70 | 56 | 135 | 114 |
| Adjusted Earnings Per Share | 6.5 | 4.2 | 2.9 | 2.3 | 5.6 | 4.7 |
| #(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 | 413 | 504 | 596 | 759 | 794 | 915 | 542 | 1009 | 1326 | 1368 | 1386 | 1435 |
| Other Income | 1 | 2 | 3 | 10 | 19 | 32 | 58 | 49 | 37 | 70 | 85 | 93 |
| Total Income | 414 | 506 | 599 | 769 | 813 | 947 | 600 | 1057 | 1363 | 1437 | 1472 | 1529 |
| Total Expenditure | 311 | 354 | 423 | 525 | 521 | 517 | 307 | 528 | 668 | 709 | 744 | 808 |
| Operating Profit | 103 | 152 | 176 | 244 | 293 | 430 | 293 | 529 | 695 | 728 | 728 | 722 |
| Interest | 8 | 6 | 5 | 6 | 4 | 25 | 25 | 27 | 30 | 45 | 55 | 56 |
| Depreciation | 9 | 7 | 8 | 10 | 8 | 82 | 89 | 88 | 97 | 135 | 153 | 170 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 86 | 139 | 164 | 229 | 280 | 323 | 178 | 414 | 567 | 548 | 519 | 496 |
| Provision for Tax | 30 | 49 | 58 | 79 | 98 | 78 | 48 | 105 | 144 | 134 | 131 | 120 |
| Profit After Tax | 56 | 90 | 106 | 149 | 182 | 245 | 131 | 308 | 423 | 414 | 388 | 375 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 56 | 90 | 106 | 149 | 182 | 245 | 131 | 308 | 423 | 414 | 388 | 375 |
| Adjusted Earnings Per Share | 11.9 | 19 | 22.4 | 6.5 | 7.3 | 9.8 | 5.3 | 12.7 | 17.4 | 17.1 | 16 | 15.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 1% | 11% | 9% | 13% |
| Operating Profit CAGR | 0% | 11% | 11% | 22% |
| PAT CAGR | -6% | 8% | 10% | 21% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -44% | -31% | NA% | NA% |
| ROE Average | 23% | 28% | 25% | 29% |
| ROCE Average | 34% | 41% | 36% | 41% |
| #(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 | 157 | 233 | 329 | 707 | 890 | 1076 | 1099 | 1084 | 1395 | 1602 | 1786 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 49 | 63 | 63 | 87 | 117 | 288 | 564 | 628 | 665 | 984 | 1008 |
| Total Current Liabilities | 99 | 67 | 90 | 147 | 140 | 226 | 373 | 553 | 761 | 727 | 882 |
| Total Liabilities | 305 | 362 | 482 | 940 | 1147 | 1591 | 2037 | 2265 | 2820 | 3313 | 3676 |
| Fixed Assets | 109 | 104 | 141 | 316 | 252 | 482 | 446 | 495 | 518 | 663 | 688 |
| Other Non-Current Assets | 36 | 61 | 41 | 39 | 144 | 169 | 502 | 532 | 621 | 904 | 900 |
| Total Current Assets | 160 | 197 | 300 | 584 | 750 | 939 | 1089 | 1237 | 1682 | 1746 | 2088 |
| Total Assets | 305 | 362 | 482 | 940 | 1147 | 1591 | 2037 | 2265 | 2820 | 3313 | 3676 |
| #(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 | 3 | 2 | 1 | 5 | 1 | 2 | 9 | 6 | 3 | 10 | 22 |
| Cash Flow from Operating Activities | 100 | 86 | 37 | 52 | 179 | 241 | 253 | 341 | 459 | 483 | 389 |
| Cash Flow from Investing Activities | -17 | -24 | -22 | -279 | -165 | -96 | -90 | 62 | -228 | -110 | -16 |
| Cash Flow from Financing Activities | -85 | -62 | -16 | 224 | -13 | -138 | -165 | -406 | -226 | -362 | -377 |
| Net Cash Inflow / Outflow | -2 | 0 | -0 | -4 | 1 | 7 | -2 | -3 | 5 | 12 | -4 |
| Closing Cash & Cash Equivalent | 2 | 2 | 1 | 1 | 2 | 9 | 6 | 3 | 8 | 22 | 17 |
| # | 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) | 11.9 | 19.01 | 22.36 | 6.46 | 7.28 | 9.79 | 5.27 | 12.71 | 17.42 | 17.05 | 15.99 |
| CEPS(Rs) | 13.77 | 20.56 | 23.95 | 6.88 | 7.62 | 13.08 | 8.87 | 16.33 | 21.43 | 22.61 | 22.29 |
| DPS(Rs) | 2.6 | 1 | 0 | 0 | 0 | 0 | 0 | 5 | 9 | 8.5 | 8 |
| Book NAV/Share(Rs) | 33.12 | 49.12 | 69.42 | 30.56 | 35.54 | 42.97 | 44.21 | 44.49 | 57.15 | 65.61 | 73.23 |
| Core EBITDA Margin(%) | 24.72 | 29.83 | 28.89 | 30.76 | 34.45 | 43.48 | 43.33 | 47.62 | 49.61 | 48.12 | 46.35 |
| EBIT Margin(%) | 22.8 | 28.75 | 28.11 | 30.87 | 35.79 | 37.98 | 37.53 | 43.7 | 45.05 | 43.36 | 41.45 |
| Pre Tax Margin(%) | 20.89 | 27.56 | 27.27 | 30.08 | 35.24 | 35.27 | 32.91 | 41.02 | 42.76 | 40.1 | 37.47 |
| PAT Margin (%) | 13.66 | 17.87 | 17.65 | 19.67 | 22.95 | 26.78 | 24.1 | 30.57 | 31.89 | 30.29 | 28.02 |
| Cash Profit Margin (%) | 15.81 | 19.33 | 18.91 | 20.93 | 24.02 | 35.8 | 40.52 | 39.3 | 39.24 | 40.15 | 39.06 |
| ROA(%) | 18.63 | 27.03 | 25.11 | 21.01 | 17.47 | 17.91 | 7.21 | 14.34 | 16.63 | 13.51 | 11.12 |
| ROE(%) | 38.29 | 46.23 | 37.72 | 28.85 | 22.83 | 24.93 | 12.04 | 28.35 | 34.28 | 27.79 | 23.04 |
| ROCE(%) | 41.2 | 61.74 | 56.99 | 44.38 | 35.32 | 35.36 | 18.71 | 40.38 | 48.19 | 39.57 | 33.92 |
| Receivable days | 68.72 | 68.66 | 89.85 | 122.6 | 151.49 | 145.33 | 254.97 | 137.71 | 119.42 | 138.44 | 155.73 |
| Inventory Days | 67.53 | 56.42 | 55.67 | 44.47 | 40.75 | 40.73 | 72.08 | 43.62 | 43.32 | 41.62 | 44.83 |
| Payable days | 84.75 | 112.9 | 89.68 | 60.41 | 89.06 | 81.65 | 133.39 | 85.38 | 84.2 | 87.14 | 99.43 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.98 | 65.39 | 54.44 | 48.48 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.7 | 19.93 | 14.15 | 10.59 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.52 | 0.79 | 0.92 | 1.03 |
| EV/Net Sales(x) | 0.17 | 0.06 | 0.03 | 0.04 | -0.12 | -0.05 | 0.03 | 23.22 | 20.85 | 16.47 | 13.57 |
| EV/Core EBITDA(x) | 0.66 | 0.21 | 0.11 | 0.13 | -0.32 | -0.1 | 0.06 | 44.3 | 39.78 | 30.95 | 25.86 |
| Net Sales Growth(%) | 0 | 22.09 | 18.26 | 27.19 | 4.7 | 15.24 | -40.73 | 85.98 | 31.45 | 3.13 | 1.39 |
| EBIT Growth(%) | 26.71 | 53.93 | 16.45 | 38.92 | 21.17 | 22.31 | -41.44 | 116.57 | 35.51 | -0.75 | -3.07 |
| PAT Growth(%) | 15.08 | 59.76 | 17.61 | 40.91 | 21.98 | 34.49 | -46.66 | 135.85 | 37.14 | -2.06 | -6.21 |
| EPS Growth(%) | 15.08 | 59.76 | 17.61 | -71.09 | 12.59 | 34.49 | -46.11 | 140.87 | 37.1 | -2.1 | -6.23 |
| Debt/Equity(x) | 0.37 | 0.09 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.62 | 2.96 | 3.35 | 3.97 | 5.37 | 4.15 | 2.92 | 2.24 | 2.21 | 2.4 | 2.37 |
| Quick Ratio(x) | 0.91 | 1.67 | 2.26 | 3.37 | 4.73 | 3.65 | 2.65 | 1.98 | 1.98 | 2.21 | 2.14 |
| Interest Cover(x) | 11.88 | 24.3 | 33.35 | 38.85 | 65.34 | 14.02 | 8.12 | 16.29 | 19.68 | 13.32 | 10.41 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.98 | 74.97 | 74.97 | 74.96 | 74.96 | 74.95 | 74.95 | 74.95 | 74.94 | 74.94 |
| FII | 7.74 | 8.13 | 9.04 | 9.53 | 10.55 | 10.14 | 9.89 | 9.76 | 9.3 | 8.29 |
| DII | 13.73 | 12.64 | 11.89 | 11.57 | 10.37 | 10.59 | 11.1 | 10.95 | 12 | 12.62 |
| Public | 3.54 | 4.25 | 4.1 | 3.94 | 4.13 | 4.32 | 4.06 | 4.35 | 3.76 | 4.15 |
| 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 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 |
| FII | 1.88 | 1.98 | 2.2 | 2.31 | 2.56 | 2.46 | 2.4 | 2.37 | 2.26 | 2.01 |
| DII | 3.33 | 3.07 | 2.89 | 2.81 | 2.52 | 2.57 | 2.7 | 2.66 | 2.92 | 3.07 |
| Public | 0.86 | 1.03 | 1 | 0.96 | 1 | 1.05 | 0.99 | 1.06 | 0.91 | 1.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 24.28 | 24.29 | 24.29 | 24.29 | 24.29 | 24.29 | 24.29 | 24.3 | 24.3 | 24.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +1% | +11% | +9% | +13% |
| Operating Profit CAGR | 0% | +11% | +11% | +22% |
| PAT CAGR | -6% | +8% | +10% | +21% |
| Share Price CAGR | -44% | -31% | — | — |
| ROE Average | +23% | +28% | +25% | +29% |
| ROCE Average | +34% | +41% | +36% | +41% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.98 | 74.97 | 74.97 | 74.96 | 74.96 | 74.95 | 74.95 | 74.95 | 74.94 | 74.94 |
| FII | 7.74 | 8.13 | 9.04 | 9.53 | 10.55 | 10.14 | 9.89 | 9.76 | 9.3 | 8.29 |
| DII | 13.73 | 12.64 | 11.89 | 11.57 | 10.37 | 10.59 | 11.1 | 10.95 | 12 | 12.62 |
| Public | 25.02 | 25.03 | 25.03 | 25.04 | 25.04 | 25.05 | 25.05 | 25.05 | 25.06 | 25.06 |
| 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 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 | 18.21 |
| FII | 1.88 | 1.98 | 2.2 | 2.31 | 2.56 | 2.46 | 2.4 | 2.37 | 2.26 | 2.01 |
| DII | 3.33 | 3.07 | 2.89 | 2.81 | 2.52 | 2.57 | 2.7 | 2.66 | 2.92 | 3.07 |
| Public | 6.07 | 6.08 | 6.08 | 6.08 | 6.08 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 24.28 | 24.29 | 24.29 | 24.29 | 24.29 | 24.29 | 24.29 | 24.3 | 24.3 | 24.3 |
* 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.