Textile · Founded 1984 · www.zodiaconline.com · BSE 521163 · NSE ZODIAC CLOTH · ISIN INE206B01013
No Notes Added Yet
1. Business Overview
Zodiac Clothing Company Ltd. is an Indian apparel manufacturer and retailer, primarily focused on men's wear. The company designs, manufactures, distributes, and retails a range of clothing products, including formal shirts, casual shirts, trousers, ties, and accessories. Its core business model involves developing strong brands, sourcing quality fabrics, manufacturing garments, and distributing them through a multi-channel retail network comprising exclusive brand outlets (EBOs), multi-brand outlets (MBOs), and online platforms. The company makes money by selling its apparel products directly to consumers through its retail channels and through wholesale arrangements with MBOs. Its key brands include 'Zodiac' (premium formal wear), 'ZOD! Club Wear' (casual wear), and 'Z3' (casual and relaxed clothing).
2. Key Segments / Revenue Mix
The company's primary business revolves around men's ready-to-wear apparel. While specific segment-wise revenue contributions are not typically disclosed in granular detail publicly, its revenue is predominantly derived from the sale of shirts (formal and casual), followed by trousers, and then accessories like ties and handkerchiefs. The brand portfolio itself acts as a de facto segmentation:
Zodiac: Premium formal wear, catering to business professionals.
ZOD! Club Wear: Fashion-forward casual wear.
Z3: Relaxed, smart casual wear.
Revenue is generated through its network of exclusive brand outlets, sales to multi-brand retail stores, and increasingly, e-commerce channels.
3. Industry & Positioning
Zodiac operates in the highly competitive Indian textile and apparel industry, specifically targeting the men's premium and mid-premium ready-to-wear segment. This industry is characterized by a mix of organized and unorganized players, domestic and international brands. Zodiac holds a niche positioning as an established Indian brand known for its quality and classic styling in men's formal and smart casual wear. It competes with other established Indian apparel brands like Louis Philippe, Van Heusen, Arrow, Raymond, and international brands that have entered the Indian market. The company differentiates itself through its heritage, product quality, and a focus on craftsmanship in its core 'Zodiac' brand.
4. Competitive Advantage (Moat)
Zodiac Clothing Company's competitive advantages primarily stem from:
Brand Equity and Heritage: 'Zodiac' is an old and established brand in India, associated with quality, classic style, and reliability, particularly in men's formal wear. This long-standing reputation fosters customer loyalty.
Distribution Network: A well-developed network of exclusive brand outlets across major cities and a presence in numerous multi-brand outlets provide significant retail reach.
Quality and Craftsmanship: The company has a reputation for attention to detail in fabric selection, stitching, and finishing, which resonates with its target demographic.
Integrated Operations: Control over design, manufacturing, and distribution allows for better quality control and supply chain management.
5. Growth Drivers
Key factors that can drive Zodiac's growth over the next 3-5 years include:
Rising Disposable Incomes: Increasing affluence among the Indian middle and upper-middle classes will boost discretionary spending on branded apparel.
Urbanization and Changing Lifestyles: Growing urbanization and a more corporate-oriented work culture drive demand for formal and smart casual wear.
Retail Expansion: Further expansion of its exclusive brand outlets into Tier 2 and Tier 3 cities, along with increased penetration in multi-brand retail.
E-commerce Penetration: Leveraging online sales platforms and omni-channel strategies to reach a wider customer base, especially younger demographics.
Brand Diversification: Potential to expand its product offerings within existing brands or launch new brands targeting emerging fashion trends or segments.
6. Risks
Intense Competition: The Indian apparel market is highly fragmented and competitive, with strong domestic and international players vying for market share.
Changing Fashion Trends: Rapid shifts in consumer preferences and fashion trends can lead to inventory obsolescence and necessitate quick adaptation in design and production.
Raw Material Price Volatility: Fluctuations in prices of cotton, other fabrics, and accessories can impact manufacturing costs and profit margins.
Economic Downturn: Apparel is a discretionary purchase, making the company susceptible to economic slowdowns impacting consumer spending.
Supply Chain Disruptions: Geopolitical events, natural calamities, or health crises can disrupt manufacturing and distribution.
Digital Disruption: Failure to effectively adapt to the evolving digital retail landscape and e-commerce competition.
7. Management & Ownership
Zodiac Clothing Company Ltd. is promoted by the Modi family, who have a long history in the Indian textile industry. The company has a professional management team in place, combining family members with experienced industry professionals. The promoters hold a significant stake in the company, aligning their interests with long-term shareholder value. The management's focus has historically been on maintaining brand integrity, product quality, and a measured expansion strategy.
8. Outlook
Zodiac Clothing Company operates in a growing but highly competitive Indian apparel market. The bull case rests on its strong brand equity, established distribution network, and the secular growth trends of rising disposable incomes and urbanization in India. Its focus on quality and classic styling provides a stable customer base. The company is well-positioned to capitalize on the increasing formalization of the workforce and the demand for premium apparel.
The bear case highlights risks such as intense competition from both domestic and international brands, rapid shifts in fashion trends requiring constant adaptation, and potential vulnerability to economic downturns affecting discretionary consumer spending. Maintaining relevance among younger demographics while preserving its core brand identity will be key. Overall, Zodiac is a seasoned player with a credible brand, but its future success hinges on its ability to innovate, expand its retail footprint effectively, and navigate the dynamic market landscape.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 32 | 37 | 44 | 38 | 43 | 46 | 48 | 39 | 37 | 41 |
| Other Income | -0 | 7 | -0 | 6 | 2 | 2 | 3 | 3 | 3 | 3 |
| Total Income | 32 | 44 | 44 | 44 | 45 | 47 | 51 | 42 | 40 | 44 |
| Total Expenditure | 36 | 40 | 51 | 47 | 47 | 50 | 52 | 43 | 43 | 43 |
| Operating Profit | -4 | 4 | -7 | -3 | -1 | -3 | -1 | -1 | -3 | 1 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -11 | -3 | -14 | -10 | -8 | -10 | -8 | -9 | -12 | -8 |
| Provision for Tax | 0 | 0 | -0 | -0 | 6 | 1 | -5 | 0 | 0 | 0 |
| Profit After Tax | -11 | -3 | -14 | -10 | -14 | -10 | -3 | -9 | -12 | -9 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | -11 | -3 | -14 | -10 | -14 | -10 | -3 | -9 | -12 | -9 |
| Adjusted Earnings Per Share | -4.2 | -1 | -5.2 | -3.8 | -5.4 | -3.9 | -1.2 | -3.6 | -4.5 | -3.3 |
| #(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 | 394 | 352 | 280 | 238 | 216 | 191 | 100 | 127 | 175 | 146 | 174 | 165 |
| Other Income | 6 | 3 | 13 | 12 | 8 | 12 | 27 | 27 | 9 | 9 | 13 | 12 |
| Total Income | 400 | 355 | 293 | 250 | 224 | 203 | 128 | 153 | 184 | 155 | 188 | 177 |
| Total Expenditure | 372 | 347 | 290 | 261 | 229 | 182 | 124 | 144 | 181 | 164 | 194 | 181 |
| Operating Profit | 28 | 8 | 3 | -11 | -5 | 21 | 3 | 9 | 2 | -9 | -6 | -4 |
| Interest | 5 | 5 | 5 | 5 | 6 | 15 | 10 | 7 | 8 | 8 | 10 | 10 |
| Depreciation | 10 | 11 | 12 | 11 | 11 | 35 | 23 | 19 | 18 | 19 | 20 | 22 |
| Exceptional Income / Expenses | 0 | 0 | 9 | 0 | -3 | 0 | 0 | 0 | 39 | 0 | 0 | 0 |
| Profit Before Tax | 13 | -8 | -4 | -26 | -25 | -30 | -30 | -16 | 16 | -36 | -36 | -37 |
| Provision for Tax | 4 | -0 | 0 | -3 | 2 | -1 | -0 | -0 | -0 | 0 | 1 | -5 |
| Profit After Tax | 9 | -8 | -4 | -23 | -27 | -29 | -29 | -16 | 16 | -36 | -37 | -33 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 9 | -8 | -4 | -23 | -27 | -29 | -29 | -16 | 16 | -36 | -37 | -33 |
| Adjusted Earnings Per Share | 4.6 | -4.2 | -2.2 | -12 | -12.6 | -12.9 | -11.9 | -6.6 | 6.1 | -14 | -14.3 | -12.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 19% | 11% | -2% | -8% |
| Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -33% | -8% | -6% | -10% |
| ROE Average | -16% | -8% | -8% | -6% |
| ROCE Average | -10% | -4% | -4% | -3% |
| #(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 | 267 | 262 | 299 | 288 | 304 | 259 | 256 | 246 | 279 | 246 | 206 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 7 | 7 | 9 | 7 | 1 | 17 | 8 | 5 | 3 | 0 | 0 |
| Other Non-Current Liabilities | 7 | 5 | 2 | -3 | 53 | 104 | 62 | 37 | 35 | 52 | 57 |
| Total Current Liabilities | 114 | 121 | 100 | 116 | 104 | 108 | 87 | 88 | 76 | 96 | 105 |
| Total Liabilities | 396 | 396 | 410 | 407 | 462 | 488 | 414 | 377 | 393 | 394 | 367 |
| Fixed Assets | 131 | 142 | 134 | 127 | 121 | 186 | 140 | 113 | 109 | 128 | 133 |
| Other Non-Current Assets | 81 | 103 | 111 | 92 | 145 | 119 | 112 | 132 | 126 | 123 | 106 |
| Total Current Assets | 184 | 151 | 165 | 188 | 197 | 183 | 162 | 132 | 157 | 142 | 129 |
| Total Assets | 396 | 396 | 410 | 407 | 462 | 488 | 414 | 377 | 393 | 394 | 367 |
| #(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 | 27 | 25 | 11 | 13 | 12 | 12 | 19 | 17 | 9 | 11 | 8 |
| Cash Flow from Operating Activities | 14 | 19 | 3 | -37 | -27 | 11 | -9 | -5 | 1 | -5 | -14 |
| Cash Flow from Investing Activities | -16 | -38 | 16 | 34 | -8 | 33 | 8 | 7 | 16 | 17 | 27 |
| Cash Flow from Financing Activities | -1 | 7 | -17 | 1 | 35 | -36 | -2 | -10 | -15 | -15 | -13 |
| Net Cash Inflow / Outflow | -3 | -12 | 2 | -1 | -1 | 7 | -2 | -8 | 2 | -3 | -0 |
| Closing Cash & Cash Equivalent | 25 | 13 | 13 | 12 | 12 | 19 | 17 | 9 | 11 | 8 | 7 |
| # | 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) | 4.62 | -4.21 | -2.24 | -12.03 | -12.58 | -12.89 | -11.87 | -6.61 | 6.15 | -13.99 | -14.31 |
| CEPS(Rs) | 9.99 | 1.61 | 3.8 | -6.48 | -7.55 | 2.89 | -2.42 | 0.89 | 12.96 | -6.68 | -6.46 |
| DPS(Rs) | 3.1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 137.04 | 134.39 | 153.19 | 147.33 | 135.69 | 115.27 | 103.45 | 99.49 | 107.4 | 94.67 | 79.07 |
| Core EBITDA Margin(%) | 5.61 | 1.48 | -3.36 | -9.63 | -5.98 | 4.4 | -23.21 | -13.28 | -3.47 | -12.28 | -11.11 |
| EBIT Margin(%) | 4.42 | -0.96 | 0.23 | -9.08 | -8.74 | -7.54 | -19.31 | -7.04 | 13.07 | -19.14 | -15.07 |
| Pre Tax Margin(%) | 3.22 | -2.37 | -1.5 | -11.02 | -11.43 | -15.48 | -28.87 | -12.61 | 8.57 | -24.54 | -20.45 |
| PAT Margin (%) | 2.29 | -2.33 | -1.55 | -9.86 | -12.23 | -14.92 | -28.5 | -12.54 | 8.79 | -24.6 | -21.07 |
| Cash Profit Margin (%) | 4.95 | 0.89 | 2.63 | -5.31 | -7.34 | 3.35 | -5.82 | 1.69 | 18.53 | -11.74 | -9.51 |
| ROA(%) | 2.3 | -2.07 | -1.09 | -5.75 | -6.16 | -6.1 | -6.52 | -4.14 | 4.15 | -9.24 | -9.77 |
| ROE(%) | 3.42 | -3.1 | -1.56 | -8.01 | -9.29 | -10.57 | -11.41 | -6.52 | 6.08 | -13.85 | -16.47 |
| ROCE(%) | 5.48 | -1.02 | 0.18 | -6.07 | -5.31 | -4.26 | -6.43 | -3.1 | 7.79 | -9.39 | -9.88 |
| Receivable days | 39.13 | 38.21 | 34.69 | 39.74 | 43.59 | 38.18 | 62.74 | 55.28 | 46.72 | 56.79 | 43.13 |
| Inventory Days | 73.76 | 83.47 | 97.41 | 115.45 | 138.64 | 164.99 | 292.37 | 204.36 | 129.23 | 147.12 | 129.51 |
| Payable days | 80.96 | 78.34 | 97.86 | 122.27 | 144.52 | 119 | 193.06 | 170.08 | 118.81 | 169.98 | 177.2 |
| PER(x) | 61.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.22 | 0 | 0 |
| Price/Book(x) | 2.08 | 1.59 | 1.19 | 1.13 | 1.66 | 0.87 | 0.9 | 1.01 | 0.76 | 1.13 | 1.11 |
| Dividend Yield(%) | 1.09 | 0.47 | 0.55 | 0.6 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.49 | 1.35 | 1.43 | 1.59 | 2.42 | 1.39 | 2.56 | 2.26 | 1.36 | 2.13 | 1.53 |
| EV/Core EBITDA(x) | 21.12 | 59.62 | 115.03 | -35.06 | -96.88 | 12.7 | 73.6 | 30.56 | 96.78 | -33.51 | -43 |
| Net Sales Growth(%) | -4.04 | -10.56 | -20.4 | -15.24 | -9.21 | -11.58 | -47.54 | 26.53 | 38.02 | -16.59 | 19.61 |
| EBIT Growth(%) | -50.31 | -119.33 | 119.02 | -3479.04 | 11.43 | 23.6 | -36 | 53.81 | 358.38 | -219.06 | 5.96 |
| PAT Growth(%) | -59 | -191.07 | 46.7 | -436.48 | -14.06 | -8.11 | -1.44 | 44.29 | 197.63 | -327.61 | -2.26 |
| EPS Growth(%) | -59.26 | -191.03 | 46.7 | -436.49 | -4.56 | -2.42 | 7.91 | 44.29 | 193 | -327.61 | -2.26 |
| Debt/Equity(x) | 0.22 | 0.27 | 0.2 | 0.23 | 0.22 | 0.23 | 0.17 | 0.19 | 0.13 | 0.16 | 0.22 |
| Current Ratio(x) | 1.61 | 1.24 | 1.65 | 1.63 | 1.89 | 1.69 | 1.86 | 1.49 | 2.06 | 1.48 | 1.23 |
| Quick Ratio(x) | 0.89 | 0.59 | 0.93 | 0.94 | 1.05 | 0.88 | 0.97 | 0.71 | 1.28 | 0.86 | 0.6 |
| Interest Cover(x) | 3.67 | -0.67 | 0.13 | -4.69 | -3.26 | -0.95 | -2.02 | -1.27 | 2.9 | -3.54 | -2.8 |
| Total Debt/Mcap(x) | 0.1 | 0.17 | 0.17 | 0.21 | 0.13 | 0.27 | 0.19 | 0.19 | 0.18 | 0.15 | 0.2 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 72.93 |
| FII | 0 | 0.01 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 28.6 | 28.59 | 28.57 | 28.6 | 28.59 | 28.6 | 28.6 | 28.6 | 28.6 | 27.07 |
| 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 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.75 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +19% | +11% | -2% | -8% |
| Operating Profit CAGR | — | 0% | 0% | 0% |
| PAT CAGR | — | — | — | 0% |
| Share Price CAGR | -33% | -8% | -6% | -10% |
| ROE Average | -16% | -8% | -8% | -6% |
| ROCE Average | -10% | -4% | -4% | -3% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 | 72.93 |
| FII | 0 | 0.01 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 28.6 | 28.6 | 28.6 | 28.6 | 28.6 | 28.6 | 28.6 | 28.6 | 28.6 | 27.07 |
| 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 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.75 |
* 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.