Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹212 Cr.
Stock P/E
-5.7
P/B
1.1
Current Price
₹77.1
Book Value
₹ 69.5
Face Value
10
52W High
₹119
52W Low
₹ 58.5
Dividend Yield
0%

Zodiac Clothing Co Overview

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.

Zodiac Clothing Co Share Price

Live · BSE / NSE · Inception: 1984
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Zodiac Clothing Co Quarterly Results

#(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

Zodiac Clothing Co 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 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

Zodiac Clothing Co 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 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

Zodiac Clothing Co 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 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

Zodiac Clothing Co 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) 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

Growth Rates

Compounded annual
# 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%

Zodiac Clothing Co Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 72.93 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 27.07 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 71.471.471.471.471.471.471.471.471.472.93
FII 00.010.020000000
DII 0000000000
Public 28.628.628.628.628.628.628.628.628.627.07
Others 0000000000
Total 100100100100100100100100100100

Zodiac Clothing Co Peer Comparison

Zodiac Clothing Co Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Zodiac Clothing Co Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of -8% over the last 3 years.
  • Debtor days have increased from 169.98 to 177.2days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp