Governance Classic Home
Vadilal Industries LtdDairy ProductsINE694D01016Consolidated₹7377.95+73.25 (+1.00%)
Valuation
Market Cap₹5.30K Cr
TTM PE21.62x
Forward PE16.20x
PEG2.26
Book Value₹1384.30
P/B5.33x
TTM EPS₹341.28
Fwd EPS₹455.33
TTM Revenue₹1.80K Cr
TTM PAT₹245.31 Cr
TTM EBITDA₹350.56 Cr
TTM EBIT₹295.00 Cr
Last Qtr PAT₹54.82 Cr
Last Qtr EBITDA₹83.81 Cr
Last Qtr EBIT₹69.14 Cr
Profitability
ROE24.65%
ROCE27.04%
TTM NPM13.66%
TTM EBITDA %19.51%
Curr OPM11.65%
Last OPM18.51%
Curr NPM—
Last NPM—
Curr EPS₹76.27
Last EPS₹182.13
Balance sheet
Equity₹7.19 Cr
Reserve₹987.82 Cr
Total Debt₹270.49 Cr
D/E0.27x
Interest %7.90%
Curr Interest₹4.33 Cr
Price / range
Close₹7377.50
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+0.64%
1W+0.61%
1M+2.64%
3M+1.15%
6M+58.96%
1Y+36.28%
2Y+91.81%
3Y+198.42%
5Y+639.82%
Diwali+50.21%
Sector peers — Dairy Products
CompanyCloseMkt CapTTM P/EROE
HATSUN1046.20₹23.30K Cr66.8917.65%
MILKYMIST302.55₹23.29K Cr3781.885.93%
KWIL39.82₹9.36K Cr10.45—
DODLA985.95₹5.95K Cr27.5812.53%
VADILALIND7377.50₹5.30K Cr21.6224.65%
PARAGMILK291.98₹3.65K Cr29.0210.00%
HERITGFOOD370.65₹3.44K Cr29.8210.06%
VADILENT9420.00₹812.63 Cr59.5355.32%

Financial Results

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

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue361.88+46.6%584.27295.49140.38246.851,109.54
Other Income8.525.678.545.987.7724.62
Total Income370.40+45.5%589.94304.03146.36254.621,134.16
Interest2.212.052.222.262.108.67
Expenditure-314.19-32.8%-447.26-242.52-165.22-236.67-1,002.03
PBDT000000
EBITDA58.07+201.2%148.1562.99-15.8019.28145.08
Depreciation-8.17-9.09-7.80-6.78-7-28.90
EBIT49.90+306.4%139.0655.19-22.5812.28116.18
PBT56.21+213.1%142.6861.51-18.8617.95132.13
Tax-14.35-36.11-15.834.58-4.70-34.12
Equity7.197.197.19007.19
OPM15.1824.1920.23-13.437.2711.65
Net Profit41.86+215.9%106.5745.68-14.2813.2598.01
NPM11.3018.0615.02-10.175.378.64
EPS58.24+216.0%148.2663.55-19.8718.43136.36

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue1,109.54+9.7%1,011.33+10.8%912.57+1.8%896.71+64.8%544.12+52.6%356.54
Other Income24.6217.2613.2112.248.7912.02
Total Income1,134.16+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
PBDT000000
EBITDA145.08-14.5%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
EBIT116.18-19.3%144.03+11.4%129.33+33.2%97.12+317.9%23.24+198.3%-23.64
PBT132.13-13.6%152.99+19.0%128.57+33.2%96.49+581.9%14.15+144.6%-31.71
Tax-34.12-39.11-32.73-24.55-3.817.61
Equity7.197.190000
OPM (%)11.6514.8714.0011.003.00-9.00
Net Profit98.01-13.9%113.88+18.8%95.84+33.2%71.94+595.7%10.34+142.9%-24.10
NPM (%)8.6411.0710.008.002.00-7.00
EPS (Rs)136.36-13.9%158.43+18.8%133.34+33.2%100.09+595.6%14.39+142.9%-33.53
CEPS136.36158.43133.34100.0914.39-33.53

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue462.56+35.5%680.06415.83238.02341.301,503.12
Other Income827.256.915.037.3221.72
Total Income470.56+35.0%707.31422.74243.05348.621,524.84
Interest4.334.444.723.973.8616.38
Expenditure-397.75-30.2%-533.67-344.40-243.11-305.45-1,319.53
PBDT000000
EBITDA83.81+63.5%166.1889.9310.6451.27248.79
Depreciation-14.67-15.35-13.78-11.76-11.56-48.82
EBIT69.14+74.1%150.8376.15-1.1239.71199.97
PBT72.81+68.7%173.6478.34043.17205.31
Tax-17.99-42.73-18.61-0.09-9.75-50.20
Equity7.197.197.19007.19
OPM15.4724.5518.530.0012.3813.46
Net Profit54.82+64.0%130.9159.73-0.1533.42155.11
NPM11.6518.5114.13-0.069.5910.17
EPS76.27+64.0%182.1383.10-0.2246.50215.78

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 21-22FY 20-21FY 19-20
Revenue1,503.12+21.4%1,238.08+10.0%1,125.33697.72+50.4%463.79-22.6%599.27
Other Income21.7217.3212.508.3116.539.62
Total Income1,524.84+21.5%1,255.40+10.3%1,137.83706.03+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
PBDT000000
EBITDA248.79+4.4%238.25+8.2%220.2798.88+179.0%35.44-55.0%78.73
Depreciation-48.82-42.20-34.91-23.98-22.85-23.69
EBIT199.97+2.0%196.05+5.8%185.3674.90+494.9%12.59-77.1%55.04
PBT205.31+2.8%199.69+11.0%179.9663.83+730.0%7.69-84.0%47.94
Tax-50.20-49.36-34.01-19.13-3.06-6.56
Equity7.197.190000
OPM (%)13.4615.9115.829.041.607.87
Net Profit155.11+3.2%150.33+3.0%145.9544.70+865.4%4.63-88.8%41.38
NPM (%)10.1711.9712.836.330.966.80
EPS (Rs)215.78+3.2%209.15+3.0%203.0562.19+865.7%6.44-88.8%57.57
CEPS215.78209.15203.0562.196.4457.57

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

18
YearTypeAmountEx-Date
2026Final Dividend4303 Sep 2026
2027Interim Dividend1721 Aug 2026
2025Final Dividend2112 Sep 2025
2024Final Dividend1.519 Sep 2024
2023Final Dividend1.514 Sep 2023
2022Final Dividend1.2521 Sep 2022
2019Final Dividend1.2519 Sep 2019
2018Final Dividend1.2512 Sep 2018
2017Final Dividend1.2514 Sep 2017
2016Final Dividend1.2514 Sep 2016
2015Final Dividend115 Sep 2015
2014Final Dividend111 Sep 2014
2013Final Dividend1.512 Sep 2013
2012Final Dividend1.512 Sep 2012
2011Final Dividend1.512 Sep 2011
2010Final Dividend1.508 Sep 2010
2009Final Dividend1.210 Sep 2009
2008Final Dividend1.211 Sep 2008

Bonus

0

No bonus history.

Split

0

No split history.

Loading company dashboard...
Fetching ratios, charts, and peers