IndiaOne Finance - Company Dashboard

Governance Classic Home

Vadilal Industries LtdDairy ProductsINE694D01016Consolidated₹7360.95+254.35 (+3.58%)Jun-26

Valuation

Market Cap₹5.29K Cr

TTM PE23.63x

Forward PE20.84x

PEG0.59

Book Value₹1182.99

P/B6.22x

TTM EPS₹311.51

Fwd EPS₹353.35

TTM Revenue₹1.68K Cr

TTM PAT₹223.91 Cr

TTM EBITDA₹318.02 Cr

TTM EBIT₹265.57 Cr

Last Qtr PAT₹130.91 Cr

Last Qtr EBITDA₹166.18 Cr

Last Qtr EBIT₹150.83 Cr

Profitability

ROE26.33%

ROCE29.45%

TTM NPM13.37%

TTM EBITDA %18.98%

Curr OPM18.51%

Last OPM14.13%

Curr NPM—

Last NPM—

Curr EPS₹182.13

Last EPS₹83.10

Balance sheet

Equity₹7.19 Cr

Reserve₹843.12 Cr

Total Debt₹209.63 Cr

D/E0.25x

Interest %3.39%

Curr Interest₹4.44 Cr

Price / range

Close₹7362.00

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+3.68%

1W+5.91%

1M-0.90%

3M+18.71%

6M+57.06%

1Y+30.99%

2Y+61.83%

3Y+186.68%

5Y+598.68%

Diwali+49.90%

Sector peers — Dairy Products

Company	Close	Mkt Cap	TTM P/E	ROE
HATSUN	1139.10	₹25.37K Cr	72.83	17.91%
MILKYMIST	274.07	₹21.10K Cr	271.36	—
KWIL	41.22	₹9.69K Cr	10.82	—
DODLA	1083.60	₹6.54K Cr	26.70	14.62%
VADILALIND	7362.00	₹5.29K Cr	23.63	26.33%
HERITGFOOD	418.10	₹3.88K Cr	28.74	12.19%
PARAGMILK	268.50	₹3.37K Cr	25.52	10.29%
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	584.27+37.6%	295.49	140.38	246.85	424.76	1,109.54
Other Income	5.67	8.54	5.98	7.77	4.39	24.62
Total Income	589.94+37.5%	304.03	146.36	254.62	429.15	1,134.16
Interest	2.05	2.22	2.26	2.10	2.09	8.67
Expenditure	-447.26-25.1%	-242.52	-165.22	-236.67	-357.62	-1,002.03
PBDT	0	0	0	0	0	0
EBITDA	148.15+93.5%	62.99	-15.80	19.28	76.55	145.08
Depreciation	-9.09	-7.80	-6.78	-7	-7.32	-28.90
EBIT	139.06+100.9%	55.19	-22.58	12.28	69.23	116.18
PBT	142.68+99.5%	61.51	-18.86	17.95	71.53	132.13
Tax	-36.11	-15.83	4.58	-4.70	-18.17	-34.12
Equity	7.19	7.19	0	0	7.19	7.19
OPM	24.19	20.23	-13.43	7.27	16.67	11.65
Net Profit	106.57+99.7%	45.68	-14.28	13.25	53.36	98.01
NPM	18.06	15.02	-10.17	5.37	12.43	8.64
EPS	148.26+99.7%	63.55	-19.87	18.43	74.24	136.36

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	1,109.54+9.7%	1,011.33+10.8%	912.57+1.8%	896.71+64.8%	544.12+52.6%	356.54
Other Income	24.62	17.26	13.21	12.24	8.79	12.02
Total Income	1,134.16+10.3%	1,028.59+11.1%	925.78+1.9%	908.96+64.4%	552.91+50.0%	368.56
Expenditure	-1,002.03-14.4%	-875.60-9.8%	-797.21+1.9%	-812.47-50.8%	-538.76-34.6%	-400.27
Interest	-8.67	-8.30	-13.97	-12.88	-17.88	-20.09
PBDT	0	0	0	0	0	0
EBITDA	145.08-14.5%	169.62+11.2%	152.48+29.9%	117.35+176.2%	42.48+894.0%	-5.35
Depreciation	-28.90	-25.59	-23.15	-20.23	-19.24	-18.29
EBIT	116.18-19.3%	144.03+11.4%	129.33+33.2%	97.12+317.9%	23.24+198.3%	-23.64
PBT	132.13-13.6%	152.99+19.0%	128.57+33.2%	96.49+581.9%	14.15+144.6%	-31.71
Tax	-34.12	-39.11	-32.73	-24.55	-3.81	7.61
Equity	7.19	7.19	0	0	0	0
OPM (%)	11.65	14.87	14.00	11.00	3.00	-9.00
Net Profit	98.01-13.9%	113.88+18.8%	95.84+33.2%	71.94+595.7%	10.34+142.9%	-24.10
NPM (%)	8.64	11.07	10.00	8.00	2.00	-7.00
EPS (Rs)	136.36-13.9%	158.43+18.8%	133.34+33.2%	100.09+595.6%	14.39+142.9%	-33.53
CEPS	136.36	158.43	133.34	100.09	14.39	-33.53

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	680.06+34.4%	415.83	238.02	341.30	505.91	1,503.12
Other Income	27.25	6.91	5.03	7.32	4.52	21.72
Total Income	707.31+38.6%	422.74	243.05	348.62	510.43	1,524.84
Interest	4.44	4.72	3.97	3.86	3.83	16.38
Expenditure	-533.67-26.6%	-344.40	-243.11	-305.45	-421.70	-1,319.53
PBDT	0	0	0	0	0	0
EBITDA	166.18+66.6%	89.93	10.64	51.27	99.76	248.79
Depreciation	-15.35	-13.78	-11.76	-11.56	-11.72	-48.82
EBIT	150.83+71.3%	76.15	-1.12	39.71	88.04	199.97
PBT	173.64+95.7%	78.34	0	43.17	88.73	205.31
Tax	-42.73	-18.61	-0.09	-9.75	-21.75	-50.20
Equity	7.19	7.19	0	0	7.19	7.19
OPM	24.55	18.53	0.00	12.38	17.38	13.46
Net Profit	130.91+95.4%	59.73	-0.15	33.42	66.98	155.11
NPM	18.51	14.13	-0.06	9.59	13.12	10.17
EPS	182.13+95.4%	83.10	-0.22	46.50	93.19	215.78

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	1,503.12+21.4%	1,238.08+10.0%	1,125.33	697.72+50.4%	463.79-22.6%	599.27
Other Income	21.72	17.32	12.50	8.31	16.53	9.62
Total Income	1,524.84+21.5%	1,255.40+10.3%	1,137.83	706.03+47.0%	480.33-21.1%	608.89
Expenditure	-1,319.53-25.0%	-1,055.71-10.2%	-957.87	-642.20-35.9%	-472.64+15.7%	-560.95
Interest	-16.38	-13.68	-17.90	-19.38	-21.44	-16.72
PBDT	0	0	0	0	0	0
EBITDA	248.79+4.4%	238.25+8.2%	220.27	98.88+179.0%	35.44-55.0%	78.73
Depreciation	-48.82	-42.20	-34.91	-23.98	-22.85	-23.69
EBIT	199.97+2.0%	196.05+5.8%	185.36	74.90+494.9%	12.59-77.1%	55.04
PBT	205.31+2.8%	199.69+11.0%	179.96	63.83+730.0%	7.69-84.0%	47.94
Tax	-50.20	-49.36	-34.01	-19.13	-3.06	-6.56
Equity	7.19	7.19	0	0	0	0
OPM (%)	13.46	15.91	15.82	9.04	1.60	7.87
Net Profit	155.11+3.2%	150.33+3.0%	145.95	44.70+865.4%	4.63-88.8%	41.38
NPM (%)	10.17	11.97	12.83	6.33	0.96	6.80
EPS (Rs)	215.78+3.2%	209.15+3.0%	203.05	62.19+865.7%	6.44-88.8%	57.57
CEPS	215.78	209.15	203.05	62.19	6.44	57.57

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2027	Interim Dividend	17	21 Aug 2026
2025	Final Dividend	21	12 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	1.25	19 Sep 2019
2018	Final Dividend	1.25	12 Sep 2018
2017	Final Dividend	1.25	14 Sep 2017
2016	Final Dividend	1.25	14 Sep 2016
2015	Final Dividend	1	15 Sep 2015
2014	Final Dividend	1	11 Sep 2014
2013	Final Dividend	1.5	12 Sep 2013
2012	Final Dividend	1.5	12 Sep 2012
2011	Final Dividend	1.5	12 Sep 2011
2010	Final Dividend	1.5	08 Sep 2010
2009	Final Dividend	1.2	10 Sep 2009
2008	Final Dividend	1.2	11 Sep 2008

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split