Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹10084 Cr.
Stock P/E
26
P/B
5.1
Current Price
₹415
Book Value
₹ 80.8
Face Value
1
52W High
₹849.6
52W Low
₹ 329.7
Dividend Yield
1.87%

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 · Standalone · annual

Vedant Fashions Quarterly Results

#(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

Vedant Fashions 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 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

Vedant Fashions 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 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

Vedant Fashions 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 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

Vedant Fashions 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) 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

Growth Rates

Compounded annual
# 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%

Vedant Fashions Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.94 %
FII 8.29 %
DII (MF + Insurance) 12.62 %
Public (retail) 25.06 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.9874.9774.9774.9674.9674.9574.9574.9574.9474.94
FII 7.748.139.049.5310.5510.149.899.769.38.29
DII 13.7312.6411.8911.5710.3710.5911.110.951212.62
Public 25.0225.0325.0325.0425.0425.0525.0525.0525.0625.06
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 28%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 87.14 to 99.43days.
  • Stock is trading at 5.1 times its book value.
  • The company has delivered a poor profit growth of 9% 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