Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹55780 Cr.
Stock P/E
88.3
P/B
7.5
Current Price
₹119.3
Book Value
₹ 15.9
Face Value
10
52W High
₹157.8
52W Low
₹ 98.7
Dividend Yield
0%

Vishal Mega Mart Overview

Business

Vishal Mega Mart Ltd. is a prominent Indian value retail chain operating across various states. The company's core business model revolves around offering a wide assortment of fashion apparel (for men, women, and children), general merchandise (home goods, electronics, toys), and fast-moving consumer goods (FMCG) at competitive prices. It primarily targets value-conscious consumers, particularly in Tier 2, Tier 3, and Tier 4 cities and towns. The company makes money through direct sales of merchandise, leveraging bulk procurement, private label offerings, and efficient supply chain management to maintain high inventory turnover and attractive price points.

Revenue Mix

While specific revenue contributions are not publicly disclosed, Vishal Mega Mart's major product segments include:

Fashion Apparel: This is a significant category, covering a wide range of clothing for all age groups, often with a focus on trendy and affordable options.

General Merchandise: This segment encompasses household items, kitchenware, electronics, toys, luggage, and other durable goods.

FMCG & Groceries: Daily essentials, food items, personal care products, and other household consumables.

Given its store format and promotional activities, fashion apparel and general merchandise are likely major revenue drivers, complemented by daily needs from the FMCG segment.

Industry

The Indian retail industry is vast and largely fragmented, with a significant portion still unorganized. However, the organized retail sector is growing steadily. Vishal Mega Mart operates in the value retail segment, where it positions itself as a destination for affordable quality products. It competes with other organized value retailers (e.g., V-Mart, DMart), regional players, local unorganized shops, and increasingly, online marketplaces. Its strength lies in its deep penetration into non-metro cities and towns, often where other large organized retailers have a limited presence.

MOAT

Cost Efficiency & Scale: Vishal Mega Mart benefits from economies of scale in procurement, allowing it to negotiate better prices from suppliers. Its lean operational model and focus on private labels further contribute to cost advantages.

Deep Market Penetration in Tier 2/3/4 Cities: The company has built a strong network and brand recall in underserved markets, which often have lower real estate costs and less direct competition from large format stores or e-commerce giants.

Value Proposition: Its consistent offering of a wide range of products at highly competitive prices builds customer loyalty among its target demographic.

Efficient Supply Chain: A robust supply chain tailored for non-metro locations helps ensure product availability and manage inventory effectively.

Growth Drivers

Growing Organized Retail Penetration: The shift from unorganized to organized retail in India, particularly in smaller towns, provides a significant growth runway.

Expanding Middle Class & Disposable Incomes: Rising incomes and aspirations in Tier 2/3 cities drive demand for organized retail.

Store Expansion: Continued expansion into new underserved towns and cities, leveraging its established model, will be a key growth driver.

Private Label Growth: Increasing the penetration of higher-margin private label products can enhance profitability.

Digital Integration: Potential adoption of omnichannel strategies (e-commerce, click-and-collect) to complement its physical store presence.

Risks

Intense Competition: The retail sector is highly competitive, facing challenges from other organized players, local retailers, and the increasing presence of e-commerce platforms.

Economic Downturn: A slowdown in the economy or rising inflation can impact discretionary spending, particularly among value-conscious consumers.

Supply Chain Disruptions: Inefficient inventory management or disruptions in the supply chain can lead to stockouts or excess inventory, impacting profitability.

Real Estate & Operating Costs: Rising rental costs and other operational expenses, especially for prime locations, can pressure margins.

Changing Consumer Preferences: The need to continuously adapt product assortment and store experience to evolving consumer tastes.

Regulatory Environment: Changes in retail policies, labor laws, or taxation can impact operations.

Management & Ownership

Vishal Mega Mart is a private company, promoted by Ram Chandra Agarwal and his associates. It is currently part of Airplaza Retail Holdings Pvt. Ltd. The company is known for its strong promoter-driven ethos, with a focus on operational excellence, cost control, and strategic expansion in the value retail segment. The management's experience in understanding and catering to the specific needs of the Indian mass market, particularly in non-metro regions, has been central to its growth.

Outlook

Vishal Mega Mart is well-positioned to capitalize on India's evolving retail landscape. The bull case suggests continued robust growth driven by its strong foothold in underserved Tier 2/3/4 cities, increasing shift towards organized retail, and effective cost management. Its ability to offer value for money to a large and growing consumer base provides a sustained demand driver. However, the bear case highlights potential challenges from intensifying competition from both physical and online retailers, the risk of economic volatility impacting consumer spending, and the operational complexities of managing a large, distributed retail network. Future success will depend on its ability to execute its expansion plans efficiently, maintain its strong value proposition, and adapt to the dynamic competitive and economic environment.

Vishal Mega Mart Share Price

Live · BSE / NSE · Inception: 2018
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Vishal Mega Mart Quarterly Results

#(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 2624 2069 2596 2436 3136 2548 3140 2981 3670 3114
Other Income 10 7 8 13 19 19 17 20 25 25
Total Income 2634 2076 2604 2449 3155 2567 3157 3002 3695 3139
Total Expenditure 2197 1818 2231 2134 2631 2191 2681 2587 3065 2689
Operating Profit 437 258 373 316 524 376 476 415 630 449
Interest 33 36 34 34 31 49 41 41 43 46
Depreciation 132 136 138 141 141 171 159 169 168 178
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 272 85 201 141 352 156 276 204 419 225
Provision for Tax 67 24 51 37 89 41 70 52 106 57
Profit After Tax 205 61 150 104 263 115 206 152 313 168
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 205 61 150 104 263 115 206 152 313 168
Adjusted Earnings Per Share 0.5 0.1 0.3 0.2 0.6 0.3 0.4 0.3 0.7 0.4

Vishal Mega Mart Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1111 5292 4452 5589 7586 8912 10716 12905
Other Income 5 20 116 65 33 33 59 87
Total Income 1116 5313 4569 5654 7619 8945 10775 12993
Total Expenditure 999 4635 3827 4766 6542 7637 9155 11022
Operating Profit 117 678 741 888 1077 1308 1620 1970
Interest 42 236 232 213 185 170 180 171
Depreciation 32 340 346 406 461 517 590 674
Exceptional Income / Expenses 0 0 0 0 0 0 0 0
Profit Before Tax 43 101 163 270 431 621 849 1124
Provision for Tax 21 56 45 67 109 159 217 285
Profit After Tax 22 45 119 203 321 462 632 839
Adjustments 0 0 0 -1 -1 0 0 0
Profit After Adjustments 22 45 119 202 320 462 632 839
Adjusted Earnings Per Share 0.1 0.1 0.3 0.4 0.7 1 1.4 1.8

Vishal Mega Mart Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 4366 4223 4589 4825 5156 5622 6401
Minority's Interest 0 0 0 0 0 0 0
Borrowings 792 768 706 404 92 0 0
Other Non-Current Liabilities -75 828 641 874 830 1016 1289
Total Current Liabilities 962 1573 1792 2085 2132 1828 2333
Total Liabilities 6045 7392 7728 8188 8210 8466 10023
Fixed Assets 4451 5736 5615 5802 5893 6183 6535
Other Non-Current Assets 52 129 111 284 323 310 386
Total Current Assets 1542 1528 2002 2102 1995 1972 3102
Total Assets 6045 7392 7728 8188 8210 8466 10023

Vishal Mega Mart Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 20 61 40 123 97 45 87
Cash Flow from Operating Activities -207 557 1054 657 636 830 1399
Cash Flow from Investing Activities -5245 -149 -695 27 177 -130 -610
Cash Flow from Financing Activities 5435 -429 -276 -710 -865 -658 -479
Net Cash Inflow / Outflow -17 -22 84 -26 -52 41 310
Closing Cash & Cash Equivalent 3 40 123 97 45 87 397

Vishal Mega Mart Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.05 0.1 0.26 0.45 0.71 1.02 1.37
CEPS(Rs) 0.12 0.88 1.04 1.35 1.74 2.17 2.66
DPS(Rs) 0 0 0 0 0 0 0
Book NAV/Share(Rs) 10.05 9.63 10.16 10.62 11.34 12.36 13.77
Core EBITDA Margin(%) 10.07 11.25 12.68 14.72 13.76 14.31 14.57
EBIT Margin(%) 7.63 5.78 8.02 8.63 8.11 8.87 9.61
Pre Tax Margin(%) 3.83 1.74 3.31 4.83 5.68 6.97 7.93
PAT Margin (%) 1.96 0.78 2.41 3.63 4.24 5.18 5.9
Cash Profit Margin (%) 4.83 6.6 9.43 10.89 10.32 10.99 11.41
ROA(%) 0.36 0.67 1.57 2.55 3.92 5.54 6.84
ROE(%) 0.5 1.06 2.71 4.34 6.5 8.65 10.62
ROCE(%) 1.63 6.61 7.62 9.03 11.6 14.49 17.13
Receivable days 391.12 37.3 0.24 0.18 0.16 0.74 1.67
Inventory Days 54.94 39.98 77.05 71.37 65.12 60.53 56.46
Payable days 286.65 84.53 132.59 124.39 97.8 77.03 64.26
PER(x) 0 0 0 0 0 0 75.8
Price/Book(x) 0 0 0 0 0 0 7.57
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) 4.62 0.95 1.12 0.86 0.59 0.49 4.43
EV/Core EBITDA(x) 43.97 7.44 6.71 5.39 4.15 3.36 29.29
Net Sales Growth(%) 0 376.4 -15.87 25.52 35.74 17.48 20.25
EBIT Growth(%) 0 298.12 17.12 21.99 27.61 28.51 30.2
PAT Growth(%) 0 108.23 161.94 71 58.44 43.78 36.81
EPS Growth(%) 0 106.99 154.97 69.74 58.44 44.07 34.17
Debt/Equity(x) 0.19 0.19 0.17 0.1 0.03 0 0
Current Ratio(x) 1.6 0.97 1.12 1.01 0.94 1.08 1.33
Quick Ratio(x) 1.43 0.26 0.58 0.42 0.24 0.28 0.54
Interest Cover(x) 2.01 1.43 1.7 2.27 3.33 4.66 5.71
Total Debt/Mcap(x) 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +20% +24% +15%
Operating Profit CAGR +24% +22% +19%
PAT CAGR +37% +46% +70%
Share Price CAGR -6%
ROE Average +11% +9% +7% +5%
ROCE Average +17% +14% +12% +10%

Vishal Mega Mart Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 40.12 %
FII 22.01 %
DII (MF + Insurance) 32.73 %
Public (retail) 59.88 %
# Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 76.0276.0274.5554.2254.1154.0940.12
FII 4.556.587.0312.8515.3915.5222.01
DII 6.339.8412.2227.3125.4225.4732.73
Public 23.9823.9825.4545.7845.8945.9159.88
Others 0000000
Total 100100100100100100100

Vishal Mega Mart Peer Comparison

Retailing Edit Columns

Vishal Mega Mart Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vishal Mega Mart Pros & Cons

Pros

  • Company has delivered good profit growth of 69% CAGR over last 5 years
  • Debtor days have improved from 77.03 to 64.26days.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Promoter holding is low: 40.12%.
  • Company has a low return on equity of 9% over the last 3 years.
  • Stock is trading at 7.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp