Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹12388 Cr.
Stock P/E
33
P/B
—
Current Price
₹509.9
Book Value
₹ 0
Face Value
1
52W High
₹699.3
52W Low
₹ 329.7
Dividend Yield
1.52%

Vedant Fashions Overview

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.

Vedant Fashions Share Price

Live · BSE / NSE · Inception: 2002
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Vedant Fashions Quarterly Results

#(Fig in Cr.) Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Net Sales 325 247 441 342 312 218 474 363 240 268
Other Income 7 10 10 13 15 15 15 24 21 19
Total Income 332 257 451 355 327 233 490 387 261 287
Total Expenditure 162 131 217 174 163 125 232 188 127 146
Operating Profit 170 125 234 181 163 108 258 199 134 141
Interest 8 8 7 8 9 11 11 13 14 14
Depreciation 26 25 25 27 30 32 34 38 37 37
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 136 93 202 145 124 65 212 148 83 90
Provision for Tax 35 24 52 37 32 16 54 32 21 23
Profit After Tax 101 69 150 109 92 49 158 116 62 67
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 101 69 150 109 92 49 158 116 62 67
Adjusted Earnings Per Share 4.2 2.8 6.2 4.5 3.8 2 6.5 4.8 2.6 2.8

Vedant Fashions Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 504 599 758 801 916 565 1041 1355 1368 1345
Other Income 2 3 11 19 32 60 50 40 70 79
Total Income 506 602 769 820 948 625 1091 1395 1437 1425
Total Expenditure 354 426 526 527 522 322 545 684 709 693
Operating Profit 152 176 242 293 426 303 546 711 728 732
Interest 6 5 6 4 26 26 28 31 45 52
Depreciation 7 8 10 9 89 96 94 104 135 146
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 139 164 226 280 312 182 423 576 548 533
Provision for Tax 49 58 79 98 75 49 108 147 134 130
Profit After Tax 90 106 148 182 237 133 315 429 414 403
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 90 106 148 182 237 133 315 429 414 403
Adjusted Earnings Per Share 19 22.4 6.4 7.3 9.4 5.4 13 17.7 17.1 16.7

Vedant Fashions Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 233 329 705 889 1066 1091 1083 1400 1602
Minority's Interest 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 63 63 86 117 293 568 640 668 984
Total Current Liabilities 67 90 148 141 232 379 564 761 727
Total Liabilities 362 482 939 1146 1591 2038 2287 2829 3313
Fixed Assets 104 141 316 253 507 459 515 520 663
Other Non-Current Assets 61 40 40 148 153 485 517 606 904
Total Current Assets 197 300 581 745 931 1094 1254 1702 1746
Total Assets 362 482 939 1146 1591 2038 2287 2829 3313

Vedant Fashions Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 2 1 5 1 2 9 7 4 10
Cash Flow from Operating Activities 86 37 52 177 243 253 351 470 483
Cash Flow from Investing Activities -24 -22 -279 -163 -96 -88 56 -232 -110
Cash Flow from Financing Activities -62 -16 224 -13 -141 -166 -410 -232 -362
Net Cash Inflow / Outflow -0 -0 -3 1 7 -2 -3 6 12
Closing Cash & Cash Equivalent 1 1 1 2 9 7 4 10 22

Vedant Fashions Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 19.01 22.36 6.4 7.27 9.45 5.36 12.98 17.67 17.05
CEPS(Rs) 20.56 23.95 6.82 7.62 12.99 9.22 16.86 21.95 22.61
DPS(Rs) 2.5 0 0 0 0 0 5 9 8.5
Book NAV/Share(Rs) 49.12 69.42 30.5 35.43 42.46 43.89 44.44 57.34 65.61
Core EBITDA Margin(%) 29.83 28.89 30.51 34.17 43.01 43.03 47.64 49.51 48.12
EBIT Margin(%) 28.75 28.11 30.62 35.48 36.86 36.78 43.37 44.82 43.36
Pre Tax Margin(%) 27.56 27.27 29.83 34.94 34.06 32.21 40.64 42.5 40.1
PAT Margin (%) 17.87 17.65 19.48 22.75 25.85 23.53 30.26 31.67 30.29
Cash Profit Margin (%) 19.33 18.91 20.75 23.82 35.54 40.44 39.32 39.33 40.15
ROA(%) 24.9 25.11 20.82 17.48 17.29 7.32 14.56 16.78 13.49
ROE(%) 38.7 37.72 28.6 22.88 24.26 12.36 29.07 34.74 27.74
ROCE(%) 56.92 56.99 44.05 35.37 34.53 19.26 41.53 48.92 39.5
Receivable days 77.57 89.85 121.41 147.99 140.49 236.94 132.9 117.21 138.52
Inventory Days 62.13 55.67 44.89 41.1 42.22 71.76 42.82 42.65 41.67
Payable days 125.66 89.69 61.04 89.86 80.43 134.34 89.99 87.11 87.84
PER(x) 0 0 0 0 0 0 74.4 64.44 54.44
Price/Book(x) 0 0 0 0 0 0 21.73 19.86 14.15
Dividend Yield(%) 0 0 0 0 0 0 0.52 0.79 0.92
EV/Net Sales(x) 0.06 0.03 0.04 -0.12 -0.05 0.03 22.51 20.4 16.47
EV/Core EBITDA(x) 0.21 0.11 0.13 -0.32 -0.1 0.06 42.92 38.87 30.95
Net Sales Growth(%) 0 18.86 26.48 5.63 14.34 -38.31 84.28 30.18 0.93
EBIT Growth(%) 0 16.45 37.7 22.19 18.78 -38.44 117.31 34.53 -2.37
PAT Growth(%) 0 17.6 39.48 23.18 29.9 -43.84 136.95 36.26 -3.48
EPS Growth(%) 0 17.6 -71.38 13.69 29.9 -43.25 142 36.22 -3.52
Debt/Equity(x) 0.09 0.03 0.02 0 0 0 0 0 0
Current Ratio(x) 2.96 3.35 3.94 5.3 4.02 2.89 2.22 2.24 2.4
Quick Ratio(x) 1.67 2.26 3.33 4.65 3.5 2.62 1.97 2.01 2.21
Interest Cover(x) 24.3 33.35 38.49 65.31 13.18 8.05 15.88 19.3 13.32
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +1% +34% +11% —
Operating Profit CAGR +2% +34% +20% —
PAT CAGR -3% +46% +18% —
Share Price CAGR -26% -27% — —
ROE Average +28% +31% +26% +28%
ROCE Average +40% +43% +37% +42%

Vedant Fashions Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 74.94 %
FII 7.35 %
DII (MF + Insurance) 14.17 %
Public (retail) 3.53 %
Others 0.01 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 74.9774.9674.9674.9574.9574.9574.9474.9474.9474.94
FII 9.049.5310.5510.149.899.769.38.297.957.35
DII 11.8911.5710.3710.5911.110.951212.6213.214.17
Public 4.13.944.134.324.064.353.764.153.913.53
Others 0000000000
Total 100100100100100100100100100100

Vedant Fashions Peer Comparison

Vedant Fashions Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vedant Fashions Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 31%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 87.11 to 87.84days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp