Textile · Founded 1985 · www.welspunliving.com · BSE 514162 · NSE WELSPUNLIV · ISIN INE192B01031
No Notes Added Yet
Business
Welspun Living Ltd. is a global leader in home textiles. The company manufactures and sells a wide range of home textile products, including bath linens (towels), bed linens (sheets, comforters), and flooring products (rugs, carpets). Its core business model involves large-scale, vertically integrated manufacturing to produce these products, which are then supplied to major retailers globally (B2B) under private labels or its own brands, and also sold directly to consumers (B2C) through its branded retail presence. The company makes money through the sales of these manufactured home textile products to both domestic and international markets.
Revenue Mix
Welspun Living's primary revenue driver is its Home Textiles segment, which encompasses bath, bed, and flooring products.
Bath Linens: Towels, bathrobes, bath rugs.
Bed Linens: Bed sheets, duvet covers, pillowcases, comforters, utility bedding.
Flooring: Rugs, carpets, broadloom.
The company operates through a mix of its own brands (e.g., Spaces, Christy, Welspun) and supplies private label products to major international retailers. A significant portion of its revenue comes from international markets, particularly the USA and Europe.
Industry
The global textile industry, particularly home textiles, is competitive and somewhat fragmented, with a mix of large integrated players and smaller specialized manufacturers. Welspun Living is positioned as one of the largest and most integrated home textile manufacturers globally. It holds a significant market share in key export markets like the US and Europe for its product categories. Its strength lies in its scale, manufacturing capabilities, focus on innovation, and established relationships with major global retailers. In India, it is a prominent player in the organized home textile market.
MOAT
Scale & Integration: One of the largest and most vertically integrated home textile manufacturers globally, enabling cost efficiencies and control over the supply chain from yarn to finished product.
Strong Customer Relationships: Long-standing partnerships with major global retailers (e.g., Walmart, Target, Macy's) as a preferred supplier for private label and branded products.
Product Innovation & Quality: Focus on patented technologies (e.g., HygroCotton, StayFresh) and sustainability initiatives, differentiating its products.
Brand Equity: Own brands like Spaces and Christy (acquired) have established recognition in their respective markets.
Global Presence: A well-established distribution network across key international markets, reducing reliance on a single market.
Growth Drivers
Increasing Disposable Incomes & Urbanization: Growing demand for premium and branded home textile products, especially in emerging markets like India.
Shift to Organized Retail & E-commerce: Expansion of modern retail formats and online sales channels provides new avenues for reach and distribution.
Product Innovation & Value Addition: Continuous introduction of new products with enhanced features, sustainability, and design can command better pricing and market share.
Market Share Gains: Leveraging its scale and relationships to capture greater share from smaller, less integrated players in key international markets.
Government Support: "Make in India" initiatives and production-linked incentive (PLI) schemes for textiles in India can provide a conducive environment for domestic growth and exports.
Risks
Raw Material Price Volatility: Fluctuations in cotton and other raw material prices can impact manufacturing costs and margins.
Currency Fluctuations: Significant exposure to foreign exchange risk due to high exports (USD/INR movements).
Global Economic Slowdown: A downturn in key international markets (US, Europe) can reduce consumer discretionary spending on home textiles, impacting demand.
Intense Competition: High competition from other integrated textile manufacturers globally and from emerging low-cost countries.
Trade Barriers & Tariffs: Changes in international trade policies or imposition of tariffs can affect export competitiveness.
Labor Costs & Availability: Rising labor costs in India can impact manufacturing competitiveness.
Management & Ownership
Welspun Living Ltd. is part of the Welspun Group, a diversified conglomerate with interests in various sectors. The company is promoted by the Goenka family. The management team has extensive experience in the textile industry and a track record of scaling operations and forging global partnerships. The promoter group holds a significant stake, indicating a strong commitment to the company's long-term success.
Outlook
Welspun Living is well-positioned as a leading global player in the home textile sector, benefiting from its integrated operations, strong customer relationships, and focus on innovation and sustainability. The company's strategic initiatives to expand its branded presence and penetrate new markets, coupled with the long-term growth trends in home décor and organized retail, provide a positive growth trajectory. However, the business remains susceptible to global economic cycles, raw material price volatility, and intense competition, which can impact profitability. Its ability to navigate these external factors while continuing to drive product differentiation and operational efficiency will be crucial for sustained performance.
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 | 2411 | 2575 | 2536 | 2873 | 2490 | 2646 | 2261 | 2441 | 2262 | 2435 |
| Other Income | 43 | 41 | 52 | 63 | 38 | 2 | 29 | 15 | 14 | 16 |
| Total Income | 2454 | 2617 | 2588 | 2936 | 2528 | 2648 | 2289 | 2456 | 2277 | 2451 |
| Total Expenditure | 2072 | 2217 | 2195 | 2515 | 2209 | 2330 | 2035 | 2288 | 2102 | 2186 |
| Operating Profit | 382 | 400 | 393 | 421 | 319 | 318 | 254 | 168 | 175 | 265 |
| Interest | 42 | 52 | 43 | 55 | 62 | 57 | 42 | 43 | 39 | 37 |
| Depreciation | 100 | 96 | 97 | 86 | 98 | 93 | 88 | 101 | 102 | 103 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 0 |
| Profit Before Tax | 240 | 252 | 253 | 280 | 158 | 168 | 124 | 24 | 14 | 125 |
| Provision for Tax | 61 | 122 | 67 | 78 | 36 | 35 | 35 | 9 | 12 | 19 |
| Profit After Tax | 179 | 131 | 186 | 202 | 122 | 133 | 89 | 15 | 3 | 106 |
| Adjustments | -2 | 16 | -0 | -1 | -2 | -1 | -2 | -2 | -2 | -2 |
| Profit After Adjustments | 177 | 146 | 186 | 201 | 121 | 132 | 88 | 13 | 0 | 104 |
| Adjusted Earnings Per Share | 1.8 | 1.5 | 1.9 | 2.1 | 1.3 | 1.4 | 0.9 | 0.1 | 0 | 1.1 |
| #(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 | 5303 | 5922 | 6638 | 6050 | 6527 | 6741 | 7340 | 9311 | 8094 | 9679 | 10545 | 9399 |
| Other Income | 95 | 90 | 81 | 81 | 82 | 95 | 68 | 66 | 121 | 146 | 152 | 74 |
| Total Income | 5397 | 6012 | 6718 | 6131 | 6608 | 6836 | 7408 | 9377 | 8215 | 9825 | 10697 | 9473 |
| Total Expenditure | 4028 | 4329 | 5055 | 4927 | 5462 | 5526 | 5988 | 7953 | 7341 | 8310 | 9247 | 8611 |
| Operating Profit | 1369 | 1683 | 1664 | 1205 | 1147 | 1310 | 1420 | 1425 | 874 | 1515 | 1451 | 862 |
| Interest | 283 | 237 | 158 | 141 | 159 | 178 | 198 | 131 | 130 | 153 | 217 | 161 |
| Depreciation | 333 | 372 | 505 | 504 | 436 | 481 | 454 | 420 | 442 | 394 | 373 | 394 |
| Exceptional Income / Expenses | 0 | 0 | -465 | 0 | -265 | 43 | 0 | 0 | 0 | 0 | 0 | -19 |
| Profit Before Tax | 753 | 1074 | 536 | 560 | 287 | 694 | 769 | 873 | 302 | 967 | 860 | 287 |
| Provision for Tax | 209 | 325 | 173 | 161 | 61 | 170 | 218 | 266 | 99 | 294 | 216 | 75 |
| Profit After Tax | 544 | 749 | 362 | 398 | 226 | 524 | 551 | 607 | 203 | 673 | 644 | 213 |
| Adjustments | -4 | -13 | -5 | -13 | -16 | -17 | -11 | -6 | -4 | 8 | -5 | -8 |
| Profit After Adjustments | 540 | 737 | 358 | 385 | 210 | 507 | 540 | 601 | 199 | 681 | 639 | 205 |
| Adjusted Earnings Per Share | 5.4 | 7.3 | 3.6 | 3.8 | 2.1 | 5 | 5.4 | 6.1 | 2 | 7 | 6.7 | 2.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 4% | 9% | 7% |
| Operating Profit CAGR | -4% | 1% | 2% | 1% |
| PAT CAGR | -4% | 2% | 4% | 2% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 2% | 13% | 9% | 3% |
| ROE Average | 14% | 12% | 13% | 19% |
| ROCE Average | 15% | 13% | 14% | 15% |
| #(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 | 1432 | 1970 | 2397 | 2606 | 2779 | 2972 | 3645 | 3972 | 4088 | 4516 | 4821 |
| Minority's Interest | 38 | 41 | 36 | 47 | 71 | 85 | 99 | 105 | 108 | 97 | 100 |
| Borrowings | 1595 | 1792 | 2016 | 1703 | 1554 | 1407 | 970 | 1054 | 972 | 833 | 879 |
| Other Non-Current Liabilities | 166 | 253 | 382 | 363 | 385 | 384 | 546 | 641 | 692 | 943 | 1214 |
| Total Current Liabilities | 2465 | 2420 | 2427 | 2469 | 2893 | 3347 | 3306 | 3541 | 2667 | 3096 | 3253 |
| Total Liabilities | 5695 | 6476 | 7258 | 7187 | 7682 | 8194 | 8566 | 9312 | 8527 | 9485 | 10267 |
| Fixed Assets | 2627 | 3348 | 3689 | 3460 | 3306 | 3933 | 3814 | 4005 | 3918 | 3813 | 4022 |
| Other Non-Current Assets | 313 | 330 | 140 | 216 | 746 | 293 | 354 | 457 | 191 | 355 | 777 |
| Total Current Assets | 2756 | 2798 | 3429 | 3511 | 3631 | 3968 | 4397 | 4850 | 4418 | 5317 | 5469 |
| Total Assets | 5695 | 6476 | 7258 | 7187 | 7682 | 8194 | 8566 | 9312 | 8527 | 9485 | 10267 |
| #(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 | 191 | 199 | 106 | 124 | 119 | 154 | 205 | 299 | 232 | 146 | 201 |
| Cash Flow from Operating Activities | 939 | 1328 | 832 | 545 | 807 | 777 | 954 | 587 | 756 | 533 | 688 |
| Cash Flow from Investing Activities | -607 | -801 | -712 | -302 | -540 | -459 | -98 | -600 | 243 | -209 | 57 |
| Cash Flow from Financing Activities | -325 | -620 | -99 | -250 | -232 | -269 | -762 | -55 | -1086 | -269 | -663 |
| Net Cash Inflow / Outflow | 7 | -93 | 21 | -6 | 35 | 49 | 93 | -68 | -87 | 55 | 82 |
| Closing Cash & Cash Equivalent | 199 | 106 | 124 | 119 | 154 | 205 | 299 | 232 | 146 | 201 | 284 |
| # | 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) | 5.37 | 7.3 | 3.56 | 3.83 | 2.09 | 5.05 | 5.37 | 6.08 | 2.01 | 7.01 | 6.66 |
| CEPS(Rs) | 8.73 | 11.16 | 8.64 | 8.98 | 6.59 | 10.01 | 10 | 10.4 | 6.52 | 10.98 | 10.61 |
| DPS(Rs) | 1.05 | 1.3 | 0.65 | 0.65 | 0.3 | 1 | 0.15 | 0.15 | 0.1 | 0.1 | 1.7 |
| Book NAV/Share(Rs) | 14.25 | 19.61 | 23.86 | 25.93 | 27.66 | 29.58 | 36.28 | 40.17 | 41.33 | 46.4 | 50.09 |
| Core EBITDA Margin(%) | 23.82 | 26.89 | 23.84 | 17.91 | 16.32 | 18.02 | 18.42 | 14.59 | 9.3 | 14.14 | 12.31 |
| EBIT Margin(%) | 19.37 | 22.14 | 10.45 | 11.17 | 6.84 | 12.94 | 13.16 | 10.78 | 5.33 | 11.57 | 10.22 |
| Pre Tax Margin(%) | 14.09 | 18.14 | 8.06 | 8.92 | 4.4 | 10.3 | 10.47 | 9.38 | 3.73 | 9.99 | 8.16 |
| PAT Margin (%) | 10.18 | 12.65 | 5.46 | 6.35 | 3.47 | 7.78 | 7.5 | 6.52 | 2.5 | 6.95 | 6.11 |
| Cash Profit Margin (%) | 16.4 | 18.92 | 13.07 | 14.39 | 10.14 | 14.92 | 13.68 | 11.03 | 7.96 | 11.03 | 9.65 |
| ROA(%) | 10.02 | 12.31 | 5.28 | 5.51 | 3.04 | 6.61 | 6.57 | 6.79 | 2.27 | 7.47 | 6.52 |
| ROE(%) | 42.83 | 44.04 | 16.6 | 15.92 | 8.4 | 18.23 | 16.65 | 15.94 | 5.03 | 15.66 | 13.83 |
| ROCE(%) | 23.94 | 26.94 | 12.7 | 12.08 | 7.45 | 13.95 | 14.98 | 14.72 | 6.35 | 16.63 | 15.04 |
| Receivable days | 29.29 | 39.95 | 49.74 | 55.03 | 56.14 | 58.56 | 56.39 | 42.75 | 44.19 | 41.77 | 50.18 |
| Inventory Days | 72 | 67.94 | 65.56 | 75.26 | 73.81 | 77.51 | 82.09 | 73.52 | 89.01 | 76.2 | 73.64 |
| Payable days | 60.99 | 82.11 | 92.23 | 91.41 | 79.47 | 96.34 | 110.11 | 77.31 | 76.91 | 67.86 | 69.75 |
| PER(x) | 6.58 | 13.61 | 24.6 | 15.12 | 28.56 | 4.32 | 15.1 | 14.93 | 31.66 | 19.64 | 20.27 |
| Price/Book(x) | 2.48 | 5.07 | 3.67 | 2.23 | 2.16 | 0.74 | 2.24 | 2.26 | 1.54 | 2.97 | 2.7 |
| Dividend Yield(%) | 2.97 | 1.31 | 0.74 | 1.12 | 0.5 | 4.59 | 0.19 | 0.17 | 0.16 | 0.07 | 1.26 |
| EV/Net Sales(x) | 1.19 | 2.21 | 1.8 | 1.48 | 1.4 | 0.8 | 1.44 | 1.28 | 1.05 | 1.62 | 1.43 |
| EV/Core EBITDA(x) | 4.61 | 7.79 | 7.18 | 7.42 | 7.96 | 4.12 | 7.46 | 8.35 | 9.69 | 10.33 | 10.42 |
| Net Sales Growth(%) | 21.25 | 11.68 | 12.09 | -8.86 | 7.88 | 3.29 | 8.89 | 26.86 | -13.08 | 19.59 | 8.95 |
| EBIT Growth(%) | 205.72 | 26.55 | -47.09 | 0.96 | -36.3 | 95.44 | 10.79 | 3.94 | -57 | 159.47 | -3.81 |
| PAT Growth(%) | 549.28 | 37.63 | -51.63 | 9.88 | -43.2 | 131.84 | 5.04 | 10.16 | -66.62 | 232.2 | -4.27 |
| EPS Growth(%) | 487.88 | 35.84 | -51.24 | 7.66 | -45.49 | 141.8 | 6.37 | 13.27 | -66.93 | 248.31 | -4.91 |
| Debt/Equity(x) | 2.15 | 1.65 | 1.38 | 1.26 | 1.19 | 1.16 | 0.78 | 0.8 | 0.58 | 0.56 | 0.51 |
| Current Ratio(x) | 1.12 | 1.16 | 1.41 | 1.42 | 1.25 | 1.19 | 1.33 | 1.37 | 1.66 | 1.72 | 1.68 |
| Quick Ratio(x) | 0.67 | 0.7 | 0.88 | 0.89 | 0.79 | 0.73 | 0.79 | 0.81 | 0.92 | 1.05 | 1.01 |
| Interest Cover(x) | 3.66 | 5.54 | 4.38 | 4.98 | 2.8 | 4.91 | 4.89 | 7.65 | 3.32 | 7.3 | 4.96 |
| Total Debt/Mcap(x) | 0.87 | 0.33 | 0.38 | 0.56 | 0.55 | 1.57 | 0.35 | 0.36 | 0.37 | 0.19 | 0.19 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.5 | 70.5 | 70.5 | 66.24 | 66.24 | 66.24 | 66.24 | 66.24 | 66.24 | 66.24 |
| FII | 7.24 | 7.14 | 5.89 | 7.08 | 5.91 | 5.36 | 4.75 | 4.97 | 5.03 | 4.99 |
| DII | 5.35 | 5.44 | 5.49 | 7.66 | 8.31 | 8.93 | 9.25 | 8.59 | 10.44 | 11.2 |
| Public | 16.9 | 16.92 | 18.12 | 19.02 | 19.55 | 19.48 | 19.76 | 20.2 | 18.29 | 17.57 |
| 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 | 68.51 | 68.51 | 68.51 | 63.53 | 63.53 | 63.53 | 63.53 | 63.53 | 63.53 | 63.53 |
| FII | 7.04 | 6.94 | 5.72 | 6.79 | 5.66 | 5.14 | 4.56 | 4.77 | 4.82 | 4.79 |
| DII | 5.2 | 5.29 | 5.34 | 7.35 | 7.97 | 8.56 | 8.88 | 8.24 | 10.02 | 10.74 |
| Public | 16.42 | 16.44 | 17.61 | 18.24 | 18.75 | 18.68 | 18.95 | 19.37 | 17.54 | 16.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 97.18 | 97.18 | 97.18 | 95.92 | 95.92 | 95.92 | 95.92 | 95.92 | 95.92 | 95.92 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +4% | +9% | +7% |
| Operating Profit CAGR | -4% | +1% | +2% | +1% |
| PAT CAGR | -4% | +2% | +4% | +2% |
| Share Price CAGR | +2% | +13% | +9% | +3% |
| ROE Average | +14% | +12% | +13% | +19% |
| ROCE Average | +15% | +13% | +14% | +15% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.5 | 70.5 | 70.5 | 66.24 | 66.24 | 66.24 | 66.24 | 66.24 | 66.24 | 66.24 |
| FII | 7.24 | 7.14 | 5.89 | 7.08 | 5.91 | 5.36 | 4.75 | 4.97 | 5.03 | 4.99 |
| DII | 5.35 | 5.44 | 5.49 | 7.66 | 8.31 | 8.93 | 9.25 | 8.59 | 10.44 | 11.2 |
| Public | 29.5 | 29.5 | 29.5 | 33.76 | 33.76 | 33.76 | 33.76 | 33.76 | 33.76 | 33.76 |
| 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 | 68.51 | 68.51 | 68.51 | 63.53 | 63.53 | 63.53 | 63.53 | 63.53 | 63.53 | 63.53 |
| FII | 7.04 | 6.94 | 5.72 | 6.79 | 5.66 | 5.14 | 4.56 | 4.77 | 4.82 | 4.79 |
| DII | 5.2 | 5.29 | 5.34 | 7.35 | 7.97 | 8.56 | 8.88 | 8.24 | 10.02 | 10.74 |
| Public | 28.67 | 28.67 | 28.67 | 32.38 | 32.38 | 32.38 | 32.38 | 32.38 | 32.38 | 32.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 97.18 | 97.18 | 97.18 | 95.92 | 95.92 | 95.92 | 95.92 | 95.92 | 95.92 | 95.92 |
* 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.