IndiaOne Finance - Company Dashboard

Governance Classic Home

Vadilal Enterprises LtdDairy ProductsINE693D01018Standalone₹10430.05-69.95 (-0.67%)Jun-26

Valuation

Market Cap₹899.77 Cr

TTM PE65.92x

Forward PE228.00x

PEG-0.27

Book Value₹258.15

P/B40.40x

TTM EPS₹158.23

Fwd EPS₹45.75

TTM Revenue₹1.40K Cr

TTM PAT₹12.32 Cr

TTM EBITDA₹42.38 Cr

TTM EBIT₹21.10 Cr

Last Qtr PAT₹23.30 Cr

Last Qtr EBITDA₹37.90 Cr

Last Qtr EBIT₹31.92 Cr

Profitability

ROE55.32%

ROCE38.00%

TTM NPM0.88%

TTM EBITDA %3.02%

Curr OPM3.31%

Last OPM-1.91%

Curr NPM—

Last NPM—

Curr EPS₹270.09

Last EPS₹-48.92

Balance sheet

Equity₹0.86 Cr

Reserve₹21.41 Cr

Total Debt₹47.56 Cr

D/E2.14x

Interest %8.84%

Curr Interest₹2.06 Cr

Price / range

Close₹10430.05

vs 52W High-11.23%

vs 52W Low+27.80%

MA50—

MA200—

Returns

1D-0.67%

1W+0.29%

1M+3.65%

3M+4.30%

6M+3.92%

1Y-1.60%

2Y+127.95%

3Y+179.10%

5Y+484.32%

Diwali+4.49%

Sector peers — Dairy Products

Company	Close	Mkt Cap	TTM P/E	ROE
HATSUN	1139.10	₹25.37K Cr	68.25	19.13%
MILKYMIST	274.07	₹21.10K Cr	274.07	—
KWIL	41.22	₹9.69K Cr	10.82	—
DODLA	1083.60	₹6.54K Cr	34.81	11.22%
VADILALIND	7362.00	₹5.29K Cr	35.00	17.78%
HERITGFOOD	418.10	₹3.88K Cr	30.61	11.48%
PARAGMILK	268.50	₹3.37K Cr	22.89	11.44%
VADILENT	10430.05	₹899.77 Cr	65.92	55.32%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	703.66+36.2%	291.29	144.91	264.39	516.70	1,217.28
Other Income	1.30	1.73	1.30	1.40	1.11	5.55
Total Income	704.96+36.1%	293.02	146.21	265.79	517.81	1,222.83
Interest	2.06	2.39	1.83	2.16	1.85	8.23
Expenditure	-673.80-37.3%	-298.57	-167.74	-251.48	-490.90	-1,208.72
PBDT	0	0	0	0	0	0
EBITDA	37.90+17.2%	0.44	-15.99	20.03	32.35	36.79
Depreciation	-5.98	-5.33	-5.01	-4.96	-4.70	-20
EBIT	31.92+15.4%	-4.89	-21	15.07	27.65	16.79
PBT	31.16+15.9%	-5.55	-21.53	14.31	26.88	14.11
Tax	-7.86	1.33	5.41	-3.62	-6.70	-3.66
Equity	0	0	0	0	0	0
OPM	4.43	-1.91	-14.86	5.41	5.20	1.00
Net Profit	23.30+15.9%	-5.55	-16.12	10.69	20.10	10.45
NPM	3.31	-1.91	-11.12	4.04	3.89	1.00
EPS	270.09	-48.92	-186.86	123.92	0	121.14

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,217.28+8.8%	1,119.12+12.0%	999.14+7.4%	930.09+69.9%	547.50+61.0%	340.15
Other Income	5.55	6.06	11.81	12.04	4.59	3.78
Total Income	1,222.83+8.7%	1,125.18+11.3%	1,010.95+7.3%	942.13+70.6%	552.09+60.5%	343.93
Expenditure	-1,208.72-8.2%	-1,117.56-11.7%	-1,000.90-7.2%	-933.53-70.0%	-549.08-60.2%	-342.70
Interest	-8.23	-6.14	-3.50	-1.34	-2.17	-4.83
PBDT	0	0	0	0	0	0
EBITDA	36.79+54.4%	23.83+68.5%	14.14+57.6%	8.97-27.3%	12.33-20.7%	15.55
Depreciation	-20	-16.13	-12.40	-11.07	-11.74	-13.27
EBIT	16.79+118.1%	7.70+342.5%	1.74+182.9%	-2.10-455.9%	0.59-74.1%	2.28
PBT	14.11+85.2%	7.62-24.2%	10.05+16.9%	8.60+186.7%	3+143.9%	1.23
Tax	-3.66	-1.89	-2.54	-2.45	-0.80	-0.37
Equity	0	0.86	0	0	0	0
OPM (%)	1.00	0.68	1.00	1.00	1.00	0.00
Net Profit	10.45+82.4%	5.73-23.7%	7.51+22.1%	6.15+179.5%	2.20+158.8%	0.85
NPM (%)	1.00	0.51	1.00	1.00	0.00	0.00
EPS (Rs)	121.14+82.4%	66.43-23.7%	87.06+22.2%	71.27+179.8%	25.47+157.3%	9.90
CEPS	121.14	66.43	87.06	71.27	25.47	9.90

Metric	FY24-25
Revenue	1,119.12
Other Income	6.06
Total Income	1,125.18
Interest	6.14
Expenditure	-1,117.56
PBDT	0
EBITDA	23.83
Depreciation	-16.13
EBIT	7.70
PBT	7.62
Tax	-1.89
Equity	0.86
OPM	0.68
Net Profit	5.73
NPM	0.51
EPS	66.43

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25
Revenue	1,119.12
Other Income	6.06
Total Income	1,125.18
Expenditure	-1,117.56
Interest	-6.14
PBDT	0
EBITDA	23.83
Depreciation	-16.13
EBIT	7.70
PBT	7.62
Tax	-1.89
Equity	0.86
OPM (%)	0.68
Net Profit	5.73
NPM (%)	0.51
EPS (Rs)	66.43
CEPS	66.43

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2025	Final Dividend	1.5	16 Sep 2025
2024	Final Dividend	1.5	19 Sep 2024
2023	Final Dividend	1.5	14 Sep 2023
2022	Final Dividend	1.25	21 Sep 2022
2019	Final Dividend	0.8	19 Sep 2019
2018	Final Dividend	0.8	12 Sep 2018
2017	Final Dividend	0.8	14 Sep 2017
2016	Final Dividend	0.8	14 Sep 2016
2015	Final Dividend	0.8	15 Sep 2015
2014	Final Dividend	0.8	11 Sep 2014
2013	Final Dividend	1.2	12 Sep 2013
2012	Final Dividend	1.2	12 Sep 2012
2011	Final Dividend	1.2	12 Sep 2011
2010	Final Dividend	1.2	08 Sep 2010
2009	Final Dividend	1	10 Sep 2009

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split