VADILALIND

Vadilal Industries Limited

Vadilal Industries Limited (VADILALIND) financial statements and selected valuation metrics through 30 June 2026.

Fast Moving Consumer Goods›Fast Moving Consumer Goods›Food Products›Dairy Products

vadilalgroup.com(opens the company website in a new tab)
Ask AI

Key metrics

Price as of 2026-10-16

Stock price
₹7130.50
Market cap
5,125 Cr
Stock P/E
23.4
P/B
6.03
Dividend yield
0.3%
ROE (FY26)
18.2%
ROCE (FY26)
23.5%
Operating margin (FY26)
13.3%
Debt / equity (FY26)
0.11
OCF / EBITDA (FY26)
57.5%
OCF / EBITDA (3Y)
65.8%

Full years shown; sign in free for the trailing twelve months. Learn about these metrics →

Price & valuation

Share price and valuation multiples (P/E, P/B and more) over time.

Loading price history…

Compare with peers

Loading peers…

What you need to know

Vadilal Industries is a dairy products company that sells mostly value-added products, with exports making up part of its revenue.

Company snapshot

5thBy market cap

Ranked among 8 companies in Dairy Products.

What we see

Positives
  • ✓Debt-to-equity of 0.11x — the company is largely funded by its own money, not borrowed funds.
2 more signals from the filings.Sign in free to see them all

Statement tables · Consolidated

Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.

Amounts in ₹ Cr · tap + to expand rows

Quarterly results

Quarterly · ₹ Cr · tap + rows to expand

MetricSept 2023Dec 2023Mar 2024Jun 2024Sept 2024Dec 2024Mar 2025Jun 2025Sept 2025Dec 2025Mar 2026Jun 2026
Sales289 Cr174 Cr251 Cr464 Cr296 Cr204 Cr274 Cr506 Cr341 Cr238 Cr416 Cr680 Cr
Operating expenses (approx.)230 Cr163 Cr206 Cr354 Cr235 Cr178 Cr236 Cr406 Cr290 Cr227 Cr331 Cr514 Cr
EBITDA59 Cr11 Cr46 Cr111 Cr61 Cr26 Cr39 Cr100 Cr51 Cr11 Cr85 Cr166 Cr
OPM %20.4%6.5%18.2%23.8%20.5%12.5%14.1%19.7%15.0%4.5%20.5%24.4%
Other income4 Cr4 Cr3 Cr7 Cr5 Cr4 Cr3 Cr5 Cr7 Cr5 Cr7 Cr27 Cr
Interest4 Cr4 Cr4 Cr4 Cr3 Cr3 Cr4 Cr4 Cr4 Cr4 Cr5 Cr4 Cr
Depreciation9 Cr8 Cr9 Cr11 Cr11 Cr10 Cr11 Cr12 Cr12 Cr12 Cr14 Cr15 Cr
Profit before tax50 Cr3 Cr35 Cr103 Cr52 Cr17 Cr27 Cr89 Cr43 Cr-0.06 Cr73 Cr174 Cr
Tax %24.2%-210.1%21.0%24.9%24.9%31.5%19.4%24.5%22.6%-150.0%25.3%24.6%
Net profit38 Cr9 Cr28 Cr77 Cr39 Cr12 Cr22 Cr67 Cr33 Cr-0.15 Cr55 Cr131 Cr
EPS (₹)₹52.94₹12.86₹38.45₹107.71₹54.23₹16.60₹30.61₹93.19₹46.50₹-0.22₹76.32₹182.13

Profit & loss (annual)

Annual · last column is TTM · ₹ Cr · tap + to expand

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales494 Cr555 Cr567 Cr599 Cr464 Cr698 Cr1,058 Cr1,125 Cr1,238 Cr1,503 CrSign in free for the trailing twelve months
Operating expenses (approx.)437 Cr504 Cr495 Cr521 Cr428 Cr599 Cr895 Cr905 Cr1,000 Cr1,254 CrSign in free for the trailing twelve months
EBITDA57 Cr51 Cr72 Cr79 Cr35 Cr99 Cr163 Cr220 Cr238 Cr249 CrSign in free for the trailing twelve months
OPM %11.5%9.2%12.7%13.1%7.6%14.2%15.4%19.6%19.2%16.6%Sign in free for the trailing twelve months
Other income3 Cr3 Cr11 Cr10 Cr17 Cr8 Cr14 Cr13 Cr17 Cr22 CrSign in free for the trailing twelve months
Interest16 Cr15 Cr14 Cr17 Cr21 Cr19 Cr16 Cr18 Cr14 Cr16 CrSign in free for the trailing twelve months
Depreciation15 Cr16 Cr17 Cr24 Cr23 Cr24 Cr30 Cr35 Cr42 Cr49 CrSign in free for the trailing twelve months
Profit before tax29 Cr23 Cr52 Cr48 Cr8 Cr64 Cr131 Cr180 Cr200 Cr205 CrSign in free for the trailing twelve months
Tax %34.9%31.7%35.7%13.7%39.8%30.0%26.2%18.9%24.7%24.5%Sign in free for the trailing twelve months
Net profit19 Cr16 Cr33 Cr41 Cr5 Cr45 Cr96 Cr146 Cr150 Cr155 CrSign in free for the trailing twelve months
EPS (₹)₹26.56₹21.79₹46.41₹57.57₹6.44₹62.19₹133.97₹203.05₹209.15₹215.78Sign in free for the trailing twelve months
Dividend payout %————0.0%0.0%0.9%0.7%0.7%9.7%Sign in free for the trailing twelve months
Sign in free for the trailing twelve months

The latest four quarters added up, next to each full year

Balance sheet

Annual · ₹ Cr · tap + rows to expand

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity capital7 Cr7 Cr7 Cr7 Cr7 Cr7 Cr7 Cr7 Cr7 Cr7 Cr
Reserves154 Cr168 Cr200 Cr240 Cr244 Cr290 Cr390 Cr535 Cr688 Cr843 Cr
Borrowings99 Cr124 Cr124 Cr155 Cr127 Cr172 Cr205 Cr118 Cr82 Cr91 Cr
Other liabilities154 Cr140 Cr145 Cr172 Cr189 Cr153 Cr236 Cr256 Cr318 Cr331 Cr
Total liabilities414 Cr440 Cr476 Cr574 Cr567 Cr623 Cr838 Cr917 Cr1,096 Cr1,273 Cr
Fixed assets (net)247 Cr254 Cr265 Cr298 Cr298 Cr294 Cr309 Cr334 Cr342 Cr391 Cr
CWIP5 Cr7 Cr13 Cr9 Cr5 Cr3 Cr20 Cr12 Cr10 Cr20 Cr
Investments0.60 Cr0.59 Cr0.78 Cr0.76 Cr13 Cr12 Cr97 Cr16 Cr23 Cr31 Cr
Loans & advances——0.16 Cr0.13 Cr0.09 Cr0.15 Cr0.27 Cr0.27 Cr0.34 Cr0.33 Cr
Inventories123 Cr102 Cr127 Cr155 Cr141 Cr165 Cr256 Cr229 Cr311 Cr336 Cr
Trade receivables11 Cr43 Cr31 Cr44 Cr45 Cr65 Cr77 Cr97 Cr123 Cr177 Cr
Cash & bank4 Cr2 Cr6 Cr10 Cr25 Cr45 Cr32 Cr44 Cr36 Cr37 Cr
Other assets24 Cr31 Cr33 Cr59 Cr39 Cr38 Cr47 Cr185 Cr252 Cr281 Cr
Total assets414 Cr440 Cr476 Cr574 Cr567 Cr623 Cr838 Cr917 Cr1,096 Cr1,273 Cr

Cash flows

Annual · ₹ Cr · tap + rows to expand · last column includes FCF

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from operating activity46 Cr17 Cr46 Cr67 Cr82 Cr32 Cr39 Cr192 Cr130 Cr143 Cr
Cash from investing-23 Cr-24 Cr-33 Cr-67 Cr-11 Cr-20 Cr-62 Cr-66 Cr-77 Cr-108 Cr
Cash from financing-20 Cr6 Cr-10 Cr4 Cr-56 Cr8 Cr9 Cr-114 Cr-61 Cr-38 Cr
Net cash flow3 Cr-1 Cr4 Cr4 Cr16 Cr20 Cr-13 Cr12 Cr-8 Cr-2 Cr
Free cash flow (OCF − Capex)21 Cr-8 Cr12 Cr-2 Cr67 Cr11 Cr-19 Cr192 Cr130 Cr143 Cr

Ratios

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
ROCE %17.4%12.8%19.9%16.1%7.7%17.7%24.3%30.0%27.4%23.5%
ROE %11.8%8.9%16.1%16.7%1.8%15.0%24.2%26.9%21.6%18.2%
Debtor days8282027363427313643
Inventory days172129163194240180176168192189
Days payable11799881071889062728368
Cash conversion cycle62589511487124141128145164
OCF / EBITDA %80.2%32.5%63.8%84.6%231.5%32.4%24.3%87.2%54.6%57.5%
OCF / EBITDA % (3 years)——60.1%64.0%104.5%84.8%51.7%54.7%58.2%65.8%
Debt / equity0.620.710.600.630.510.580.510.220.120.11
Current ratio0.780.991.010.981.041.391.442.022.563.00
Net debt / EBITDA1.682.381.631.842.871.291.060.340.190.22