Retailing · Founded 2018 · www.aboutvishal.com · BSE 544307 · NSE VMM · ISIN INE01EA01019
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 20% | 24% | 15% | 0% |
| Operating Profit CAGR | 24% | 22% | 19% | 0% |
| PAT CAGR | 37% | 46% | 70% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -6% | NA% | NA% | NA% |
| ROE Average | 11% | 9% | 7% | 5% |
| ROCE Average | 17% | 14% | 12% | 10% |
| #(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 |
| #(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 |
| # | 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 |
| # | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Promoter | 76.02 | 76.02 | 74.55 | 54.22 | 54.11 | 54.09 | 40.12 |
| FII | 4.55 | 6.58 | 7.03 | 12.85 | 15.39 | 15.52 | 22.01 |
| DII | 6.33 | 9.84 | 12.22 | 27.31 | 25.42 | 25.47 | 32.73 |
| Public | 13.09 | 7.56 | 6.2 | 5.62 | 5.08 | 4.92 | 5.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Promoter | 342.75 | 342.75 | 342.75 | 252.75 | 252.75 | 252.75 | 187.5 |
| FII | 20.53 | 29.66 | 32.32 | 59.9 | 71.91 | 72.52 | 102.86 |
| DII | 28.55 | 44.38 | 56.16 | 127.3 | 118.74 | 119.02 | 152.97 |
| Public | 59.04 | 34.08 | 28.52 | 26.19 | 23.71 | 23.01 | 23.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 450.87 | 450.87 | 459.74 | 466.14 | 467.11 | 467.3 | 467.31 |
| # | 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% |
| # | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Promoter | 76.02 | 76.02 | 74.55 | 54.22 | 54.11 | 54.09 | 40.12 |
| FII | 4.55 | 6.58 | 7.03 | 12.85 | 15.39 | 15.52 | 22.01 |
| DII | 6.33 | 9.84 | 12.22 | 27.31 | 25.42 | 25.47 | 32.73 |
| Public | 23.98 | 23.98 | 25.45 | 45.78 | 45.89 | 45.91 | 59.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Promoter | 342.75 | 342.75 | 342.75 | 252.75 | 252.75 | 252.75 | 187.5 |
| FII | 20.53 | 29.66 | 32.32 | 59.9 | 71.91 | 72.52 | 102.86 |
| DII | 28.55 | 44.38 | 56.16 | 127.3 | 118.74 | 119.02 | 152.97 |
| Public | 108.12 | 108.12 | 117 | 213.39 | 214.36 | 214.55 | 279.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 450.87 | 450.87 | 459.74 | 466.14 | 467.11 | 467.3 | 467.31 |
* 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.