VADILALIND - Vadilal Industries Ltd. Share Price

Food Products

₹6492.10-77.00(-1.17%)

Market Open as of Apr 30, 2025, 13:06 IST

What does Vadilal Industries Ltd. do?

Dairy Products•Fast Moving Consumer Goods•Small Cap

Vadilal Industries Limited, together with its subsidiaries, manufactures and sells ice-cream in India and internationally. It operates through Ice-Cream and Processed Food divisions. The company also offers flavored milk under the Power Sip brand; frozen desserts; processed food products, such as frozen fruits, vegetables, pulp, and ready-to-eat and ready-to-serve products, etc.; and other dairy products, as well as paneer and ghee products. In addition, it is involved in the money changing and chemical businesses. Further, the company exports its products to approximately 24 countries. Vadilal Industries Limited was founded in 1907 and is based in Ahmedabad, India.

Industry Group:Food Products

Employees:681

Website:vadilalgroup.com

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Category	VADILALIND	Food
PE	30.27	38.11
PS	3.82	1.85
Growth	8.1 %	7.4 %

Share Holdings

Understand Vadilal Industries ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

As of 2025-03-31

Shareholder Name	Holding %
VADILAL INTERNATIONAL PVT LTD	39.09%
DEVANSHU LAXMANBHAI GANDHI	4.81%
VADILAL FINANCE COMPANY PVT LTD	4.57%
VERONICA CONSTRUCTIONS PVT LTD	3.4%
RAJESH RAMCHANDRA GANDHI	3.17%
VIRENDRA RAMCHANDRA GANDHI	2.21%
MAMTA RAJESH GANDHI	1.7%
VIRENDRA RAMCHANDRA GANDHI HUF	1.67%
ILA VIRENDRABHAI GANDHI	1.5%
NIRANKAR ADVISOR LLP	1.14%
SHRI GAUTAM GHANDHAR ADVISORS LLP	1.02%
RAJESH R. GANDHI HUF	0.87%
DEVAL DEVANSHU GANDH	0.82%
JANMAJAY VIRENDRABHAI GANDHI	0.21%
HEMALI PIYUSHKUMAR SURATI	0.16%
AXILROD PRIVATE LIMITED	0.14%
BYAD PACKAGING INDUSTRIES PVT LTD	0.14%
VADILAL MARKETING PVT LTD	0.14%
NAVINCHANDRA CHIMANLAL MODI	0.1%
KHEVNA RAJ SHAH	0.01%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Valuation
Market Cap	4.72 kCr
Price/Earnings (Trailing)	30.27
Price/Sales (Trailing)	3.82
EV/EBITDA	18.02
Price/Free Cashflow	13.64
MarketCap/EBT	22.77

Fundamentals
Revenue (TTM)	1.23 kCr
Rev. Growth (Yr)	16.98%
Rev. Growth (Qtr)	-30.77%
Earnings (TTM)	155.97 Cr
Earnings Growth (Yr)	29.11%
Earnings Growth (Qtr)	-69.39%

Profitability
Operating Margin	16.8%
EBT Margin	16.8%
Return on Equity	23.7%
Return on Assets	16.13%
Free Cashflow Yield	7.33%

Cash Flow for Vadilal Industries

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	8.3%	14	13	18
Change in inventories	58.1%	-32.61	-79.13	-17.09
Depreciation	15.8%	23	20	19
Unrealised forex losses/gains	-5.3%	0.01	0.06	0.37
Net Cashflows from Operations	238%	170	51	-3.71
Interest received	-15.1%	-0.68	-0.46	-0.51
Income taxes paid (refund)	93.8%	32	17	0.69
Net Cashflows From Operating Activities	328.1%	138	33	-4.91
Proceeds from sales of PPE	-8590.2%	-43.32	0.49	0.74
Proceeds from sales of investment property	158%	1.4	0.31	0.06
Proceeds from sales of intangible assets	91.3%	0.5	-4.73	0
Proceeds from sales of long-term assets	-	-0.06	0	0
Interest received	50%	0.71	0.42	1.26
Other inflows (outflows) of cash	97.5%	0	-38.5	-12.13
Net Cashflows From Investing Activities	2.9%	-40.77	-42	-10.07
Proceeds from borrowings	-22.7%	18	23	46
Repayments of borrowings	2.6%	40	39	20
Payments of lease liabilities	-	1.21	0	0
Dividends paid	180%	1.08	0.9	0
Interest paid	-	15	0	0
Income taxes paid (refund)	-108.3%	0	13	19
Other inflows (outflows) of cash	-252.6%	-63.1	43	2.87
Net Cashflows from Financing Activities	-1038.1%	-102.19	12	9.38
Net change in cash and cash eq.	-430.3%	-5.11	2.85	-5.6

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	13.3%	18	16	19
Change in inventories	128.4%	27	-90.52	-24.06
Depreciation	17.2%	35	30	24
Unrealised forex losses/gains	-88.5%	1.55	5.8	2.26
Net Cashflows from Operations	179.3%	230	83	44
Interest received	158.5%	1.86	-0.47	-0.48
Income taxes paid (refund)	7.1%	46	43	12
Other inflows (outflows) of cash	1916.1%	6.63	0.69	0.08
Net Cashflows From Operating Activities	402.6%	192	39	32
Proceeds from sales of PPE	-	-59.52	0	0
Purchase of property, plant and equipment	-102.6%	-0.5	58	21
Proceeds from sales of investment property	-96.1%	0	0.49	0.84
Purchase of investment property	-	8.79	0	0
Proceeds from sales of intangible assets	-44.9%	0	0.31	0.06
Interest received	256.1%	1.89	0.43	0.56
Other inflows (outflows) of cash	-	-0.07	0	0
Net Cashflows From Investing Activities	-6.5%	-65.99	-61.88	-19.93
Proceeds from borrowings	-41.4%	18	30	46
Repayments of borrowings	5.1%	42	40	20
Payments of lease liabilities	15.1%	7.31	6.48	0.95
Dividends paid	180%	1.08	0.9	0
Interest paid	20%	19	16	20
Other inflows (outflows) of cash	-252.6%	-63.1	43	2.87
Net Cashflows from Financing Activities	-1532.3%	-113.87	9.02	7.84
Net change in cash and cash eq.	176.4%	12	-13.39	20

Investor Care
Dividend Yield	0.03%
Dividend/Share (TTM)	1.5
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	271.22

Financial Health
Current Ratio	2.99
Debt/Equity	0.08
Debt/Cashflow	1.63

Income Statement for Vadilal Industries

Standalone figures (in Rs. Crores) / View Consolidated Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-37.9%	145	233	402	199	129	229
Other Income	21.3%	5.04	4.33	6.92	3	3.81	4.33
Total Income	-36.9%	150	237	409	202	133	233
Cost of Materials	-37.2%	77	122	225	118	63	124
Purchases of stock-in-trade	-46.1%	2.32	3.45	2.85	2.29	3.12	3.87
Employee Expense	-6.2%	16	17	23	17	12	15
Finance costs	-15.9%	1.74	1.88	2.47	3.17	2.83	3.33
Depreciation and Amortization	-4.3%	6.08	6.31	6.65	6.05	5.53	5.86
Other expenses	-21.3%	38	48	64	42	35	46
Total Expenses	-31.5%	140	204	324	173	139	203
Profit Before exceptional items and Tax	-71.9%	10	33	84	30	-5.97	30
Total profit before tax	-71.9%	10	33	84	30	-5.97	30
Current tax	-80%	2.46	8.3	21	4.78	-1.99	7.46
Deferred tax	9.3%	0.22	0.14	0.05	2.98	0.49	0.18
Total tax	-77.4%	2.68	8.44	21	7.76	-1.5	7.64
Total profit (loss) for period	-71.9%	7.47	24	63	22	-4.47	23
Other comp. income net of taxes	679.5%	7.49	-0.12	0.01	-0.64	-0.15	0.32
Total Comprehensive Income	-39.1%	15	24	63	21	-4.62	23
Earnings Per Share, Basic	-71.4%	10.39	33.79	87.73	30.32	-6.22	31.46
Earnings Per Share, Diluted	-71.4%	10.39	33.79	87.73	30.32	-6.22	31.46

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	1.8%	913	897	544	357	517	507
Other Income	9.1%	13	12	8.79	12	8.42	13
Total Income	1.9%	926	909	553	369	525	520
Cost of Materials	-5.9%	495	526	332	214	290	284
Purchases of stock-in-trade	79.2%	12	7.14	5.12	4.15	8.61	11
Employee Expense	8.6%	64	59	41	34	44	39
Finance costs	8.3%	14	13	18	20	15	14
Depreciation and Amortization	15.8%	23	20	19	18	19	17
Other expenses	-11.9%	171	194	133	104	116	116
Total Expenses	-1.8%	797	812	539	400	491	471
Profit Before exceptional items and Tax	34.7%	129	96	14	-31.71	34	49
Total profit before tax	34.7%	129	96	14	-31.71	34	49
Current tax	47.4%	29	20	0.05	0.17	8.6	16
Deferred tax	-42.5%	3.33	5.05	3.75	-7.78	-6.36	1.31
Total tax	33.3%	33	25	3.81	-7.61	2.24	17
Total profit (loss) for period	33.8%	96	72	10	-24.1	32	31
Other comp. income net of taxes	-4.4%	-1.37	-1.27	-0.69	0.02	-0.38	-0.28
Total Comprehensive Income	32.9%	94	71	9.65	-24.07	32	31
Earnings Per Share, Basic	33.6%	133.34	100.09	14.39	-33.53	44.73	43.8
Earnings Per Share, Diluted	33.6%	133.34	100.09	14.39	-33.53	44.73	43.8

Consolidated figures (in Rs. Crores) / View Standalone Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-31.2%	204	296	464	251	174	289
Other Income	-20.9%	4.49	5.41	6.95	2.69	3.84	4.37
Total Income	-31%	208	301	471	254	178	293
Cost of Materials	-37.4%	78	124	226	118	64	124
Purchases of stock-in-trade	-33.3%	17	25	19	14	19	19
Employee Expense	-3.3%	30	31	37	32	23	27
Finance costs	-3.3%	3.08	3.15	3.55	4.25	3.77	4.32
Depreciation and Amortization	-14.6%	9.54	11	11	9.23	8.38	8.78
Other expenses	-17.7%	52	63	80	53	49	59
Total Expenses	-23.4%	191	249	368	219	175	243
Profit Before exceptional items and Tax	-68.6%	17	52	103	35	2.98	50
Total profit before tax	-68.6%	17	52	103	35	2.98	50
Current tax	-68.8%	5.05	14	26	5.18	-6.72	12
Deferred tax	66.7%	0.43	-0.71	-0.55	2.16	0.46	-0.2
Total tax	-62.7%	5.48	13	26	7.34	-6.26	12
Total profit (loss) for period	-71.1%	12	39	77	28	9.24	38
Other comp. income net of taxes	525.4%	4.02	0.29	-0.11	-0.1	-0.43	1.37
Total Comprehensive Income	-60.5%	16	39	77	28	8.81	39
Earnings Per Share, Basic	-85.5%	16.6	108.46	107.71	38.45	12.86	105.88
Earnings Per Share, Diluted	-85.5%	16.6	108.46	107.71	38.45	12.86	105.88

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	6.3%	1,125	1,058	698	464	599	567
Other Income	-15.4%	12	14	8.31	17	9.62	11
Total Income	6.2%	1,138	1,072	706	480	609	578
Cost of Materials	-5.9%	498	529	334	214	290	284
Purchases of stock-in-trade	29.2%	63	49	37	30	28	24
Employee Expense	19.4%	112	94	69	55	62	54
Finance costs	13.3%	18	16	19	21	17	14
Depreciation and Amortization	17.2%	35	30	24	23	24	17
Other expenses	-8.8%	220	241	174	129	142	146
Total Expenses	1.8%	958	941	642	473	561	526
Profit Before exceptional items and Tax	37.7%	180	131	64	7.68	48	52
Total profit before tax	37.7%	180	131	64	7.68	48	52
Current tax	18.5%	33	28	15	11	13	17
Deferred tax	-92.5%	1.37	5.94	3.82	-8.23	-6.05	1.15
Total tax	0%	34	34	19	3.06	6.56	18
Total profit (loss) for period	52.6%	146	96	45	4.63	41	33
Other comp. income net of taxes	-123.2%	0.18	4.53	1.57	-0.61	-0.61	-0.2
Total Comprehensive Income	45%	146	101	46	4.02	41	33
Earnings Per Share, Basic	52%	203.05	133.97	62.19	6.44	57.57	46.41
Earnings Per Share, Diluted	52%	203.05	133.97	62.19	6.44	57.57	46.41

Balance Sheet for Vadilal Industries

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	69.8%	74	44	46	32	34	45
Current investments	866.7%	88	10	73	0.08	26	0.09
Loans, current	-4.1%	0.24	0.27	0.28	0.27	0.17	0.15
Total current financial assets	76.2%	283	161	191	115	128	118
Inventories	-28.1%	165	229	158	256	134	165
Current tax assets	-	-	14	3.81	2.6	-	-
Total current assets	10.9%	480	433	378	397	283	302
Property, plant and equipment	-0.6%	332	334	327	309	284	294
Capital work-in-progress	0%	12	12	11	20	2.85	2.77
Investment property	0%	0.18	0.18	0.18	0.18	0.18	0.18
Goodwill	0%	0.75	0.75	0.74	0.74	1.75	0
Non-current investments	0%	5.51	5.51	5.46	5.4	0.62	0.62
Loans, non-current	3.3%	0.13	0.1	0.14	0.11	0.05	0.04
Total non-current financial assets	0%	12	12	13	11	3.63	3.97
Total non-current assets	0.6%	487	484	463	440	335	321
Total assets	5.5%	967	917	840	838	618	623
Borrowings, non-current	-18.9%	31	38	58	60	53	77
Total non-current financial liabilities	-7.6%	123	133	142	138	65	87
Provisions, non-current	572.7%	1.52	0.89	5.26	4.77	4.6	3.92
Total non-current liabilities	-6.9%	149	160	168	165	89	108
Borrowings, current	-73.4%	22	80	36	145	36	95
Total current financial liabilities	-35.3%	122	188	136	261	118	189
Provisions, current	79.9%	4.22	2.79	3.36	4.65	4.22	3.74
Current tax liabilities	3195.2%	14	0.58	14	2.64	11	15
Total current liabilities	-25.4%	160	214	166	275	149	218
Total liabilities	-17.4%	309	374	334	440	238	326
Equity share capital	0%	7.19	7.19	7.19	7.19	7.19	7.19
Non controlling interest	1.4%	0.32	0.31	0.31	0.31	0.31	0.31
Total equity	21.2%	658	543	506	398	380	298
Total equity and liabilities	5.5%	967	917	840	838	618	623

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	892.3%	4.09	0.61	4.6	5.72	0.12	2.86
Current investments	7600%	73	0.04	65	0.08	26	0.09
Loans, current	-2.7%	0.24	0.26	0.27	0.25	0.15	0.13
Total current financial assets	165.7%	179	68	99	49	54	44
Inventories	-46%	103	190	125	223	102	143
Current tax assets	-	-	-	16	-	-	-
Total current assets	8.6%	305	281	240	291	175	205
Property, plant and equipment	-0.3%	311	312	305	287	273	288
Capital work-in-progress	0%	11	11	10	19	2.85	2.77
Investment property	0%	0.18	0.18	0.18	0.18	0.18	0.18
Non-current investments	0%	7.93	7.93	7.89	7.83	3.05	3.05
Loans, non-current	30.6%	0.41	0.15	0.12	0.11	0.05	0.04
Total non-current financial assets	275%	46	13	41	13	5.28	5.43
Total non-current assets	1.1%	368	364	357	336	302	305
Total assets	4.3%	673	645	597	627	477	510
Borrowings, non-current	-18.8%	27	33	52	54	47	76
Total non-current financial liabilities	24.2%	42	34	65	58	51	81
Provisions, non-current	572.7%	1.52	0.89	5.26	4.77	4.6	3.92
Total non-current liabilities	-8%	70	76	91	84	78	101
Borrowings, current	-75.6%	20	79	34	143	34	95
Total current financial liabilities	-38.4%	99	160	100	237	92	176
Provisions, current	79.9%	4.22	2.79	3.36	4.65	4.22	3.74
Current tax liabilities	2957.1%	13	0.58	14	2.64	8.08	0
Total current liabilities	-28.5%	134	187	140	254	120	190
Total liabilities	-22.1%	205	263	231	338	198	291
Equity share capital	0%	7.19	7.19	7.19	7.19	7.19	7.19
Total equity	22.5%	469	383	366	289	279	219
Total equity and liabilities	4.3%	673	645	597	627	477	510

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
HINDUNILVR	Hindustan UnileverDiversified FMCG	5.46 LCr	63.6 kCr	+2.78%	+4.29%	50.71	8.58	+1.53%	+4.22%
HATSUN	Hatsun Agro ProductsDairy Products	19.9 kCr	8.52 kCr	-7.34%	-18.69%	69.11	2.34	+9.83%	+19.92%
DODLA	Dodla DairyDairy Products	6.56 kCr	3.63 kCr	-5.94%	+12.57%	27.49	1.81	+17.65%	+67.65%
HERITGFOOD	Heritage FoodsDairy Products	3.72 kCr	4.06 kCr	+4.14%	+20.97%	19.52	0.92	+10.64%	+133.63%
PARAGMILK	Parag Milk FoodsDairy Products	2.18 kCr	3.33 kCr	+22.11%	-14.58%	21.28	0.65	+4.85%	-0.71%

VADILALIND - Vadilal Industries Ltd. Share Price

What does Vadilal Industries Ltd. do?

Sector Comparison: VADILALIND vs Food Products

Comparative Metrics

Performance Comparison

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Valuation

Fundamentals

Profitability

Cash Flow for Vadilal Industries

Investor Care

Financial Health

Income Statement for Vadilal Industries

Balance Sheet for Vadilal Industries

Is Vadilal Industries Better than it's peers?

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)