Vadilal Enterprises (BSE 519152)₹10,3750.00%Dairy Products
In the Mar 2026 quarter (standalone), Vadilal Enterprises reported sales of ₹291 Cr, up 30.3% from Mar 2025, and net profit of −₹4.23 Cr. For the year to Mar 2026, sales were ₹1,214 Cr and net profit ₹10.01 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 433 | 243 | 132 | 188 | 512 | 245 | 136 | 223 | 515 | 264 | 145 | 291 |
| Expenses | 419 | 236 | 134 | 196 | 471 | 238 | 155 | 232 | 484 | 244 | 161 | 291 |
| Operating Profit | 16.48 | 7.59 | −2.13 | −7.75 | 42.47 | 8.50 | −19.17 | −7.96 | 32.38 | 20.08 | −16.02 | 0.45 |
| OPM % | 3.8% | 3.1% | −1.6% | −4.1% | 8.3% | 3.5% | −14.0% | −3.5% | 6.3% | 7.6% | −11.0% | 0.2% |
| Other Income | 1.01 | 1.21 | 9.44 | 0.20 | 1.45 | 1.99 | 0.77 | 1.89 | 1.12 | 1.41 | 1.31 | 1.74 |
| Interest | 0.53 | 0.85 | 1.19 | 0.89 | 1.47 | 1.34 | 1.83 | 1.46 | 1.84 | 2.15 | 1.82 | 2.38 |
| Depreciation | 2.87 | 3.20 | 3.10 | 3.19 | 3.64 | 3.99 | 4.22 | 4.24 | 4.69 | 4.95 | 5.00 | 5.32 |
| Profit before tax | 13.96 | 4.68 | 2.99 | −11.60 | 38.55 | 5.09 | −24.32 | −11.73 | 26.77 | 14.26 | −21.45 | −5.53 |
| Tax % | 25.1% | 25.1% | 26.0% | −25.3% | 25.1% | 25.0% | −25.1% | −25.7% | 25.1% | 25.3% | −25.2% | −24.0% |
| Net Profit | 10.50 | 3.53 | 2.21 | −8.72 | 28.96 | 3.84 | −18.33 | −8.77 | 20.12 | 10.68 | −16.11 | −4.23 |
| EPS (Rs) | 121.22 | 40.64 | 25.65 | −100.62 | 334.67 | 44.23 | −211.45 | −101.23 | 232.41 | 123.45 | −186.37 | −48.77 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 487 | 517 | 545 | 572 | 591 | 339 | 547 | 927 | 997 | 1,116 | 1,214 | 1,214 |
| Expenses | 481 | 508 | 536 | 560 | 578 | 325 | 535 | 921 | 985 | 1,095 | 1,179 | 1,180 |
| Operating Profit | 8.01 | 10.02 | 10.02 | 13.03 | 14.03 | 16.03 | 12.02 | 9.03 | 14.03 | 24.06 | 37.09 | 36.89 |
| OPM % | 1.5% | 1.9% | 1.9% | 2.3% | 2.4% | 4.6% | 2.2% | 1.0% | 1.4% | 2.1% | 3.0% | 3.0% |
| Other Income | 2.01 | 2.01 | 3.01 | 3.01 | 3.01 | 4.01 | 5.01 | 12.01 | 12.01 | 6.01 | 6.01 | 5.58 |
| Interest | 0.99 | 1.99 | 1.99 | 3.99 | 2.99 | 4.99 | 1.99 | 0.99 | 3.99 | 5.99 | 7.99 | 8.19 |
| Depreciation | 7.99 | 8.99 | 10.99 | 11.99 | 13.98 | 12.99 | 11.99 | 10.99 | 11.98 | 15.99 | 19.99 | 19.96 |
| Profit before tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 2.99 | 8.97 | 9.96 | 7.96 | 13.96 | 14.05 |
| Tax % | 58.9% | 66.0% | 31.9% | 44.0% | 72.9% | 31.0% | 27.0% | 27.9% | 24.9% | 25.0% | 25.9% | — |
| Exceptional items | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 1.01 | 2.01 | 0.00 | — |
| Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | −1.01 | 0.99 | 1.99 | 5.99 | 8.01 | 6.01 | 10.01 | 10.46 |
| EPS (Rs) | 1.50 | 1.84 | 1.73 | 1.03 | −9.59 | 9.82 | 25.44 | 71.15 | 86.76 | 66.22 | 120.76 | 120.72 |
| Dividend payout % | 53.1% | 43.0% | 46.1% | 76.1% | 0.0% | 0.0% | 5.0% | 2.0% | 2.0% | 2.0% | 1.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 |
| Reserves | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 2.01 | 3.01 | 4.01 | 10.02 | 17.03 | 21.02 | 32.04 |
| Borrowings | 9.01 | 5.01 | 16.01 | 20.02 | 28.01 | 25.01 | 13.01 | 6.01 | 7.01 | 28.02 | 47.07 | 62.08 |
| Other Liabilities | 94.95 | 107 | 85.97 | 120 | 123 | 130 | 128 | 139 | 172 | 184 | 211 | 254 |
| Total Liabilities | 108 | 116 | 106 | 143 | 155 | 157 | 144 | 151 | 191 | 231 | 281 | 349 |
| Fixed Assets | 33.93 | 44.89 | 47.90 | 48.88 | 60.84 | 64.86 | 57.88 | 46.92 | 43.92 | 67.86 | 96.75 | 152 |
| CWIP | 6.01 | 5.01 | 2.01 | 9.01 | 9.01 | 6.01 | 0.00 | 0.00 | 12.01 | 19.01 | 18.03 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 67.04 | 66.07 | 55.09 | 85.13 | 85.02 | 86.12 | 85.06 | 103 | 135 | 143 | 165 | 197 |
| Inventories | 0.99 | 0.99 | 0.99 | 20.99 | 21.98 | 24.97 | 27.96 | 33.98 | 48.95 | 47.95 | 41.96 | 57.97 |
| Trade receivables | 20.93 | 21.94 | 22.95 | 24.91 | 27.93 | 24.94 | 26.94 | 32.92 | 37.87 | 47.88 | 56.83 | 62.77 |
| Cash & equivalents | 1.01 | 6.01 | 3.01 | 6.01 | 2.01 | 1.01 | 1.01 | 7.01 | 9.02 | 7.01 | 22.05 | 22.05 |
| Total Assets | 108 | 116 | 106 | 143 | 155 | 157 | 144 | 151 | 191 | 231 | 281 | 349 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 15.03 | 28.06 | −4.01 | 17.03 | 14.04 | 22.04 | 15.04 | 24.04 | 7.01 | 17.02 | 32.06 | 42.10 |
| Cash from investing activity | −12.01 | −17.01 | −8.01 | −15.01 | −23.01 | −16.01 | 1.01 | −9.99 | −2.99 | −35.01 | −39.01 | −48.99 |
| Cash from financing activity | −2.99 | −5.01 | 8.99 | 0.99 | 4.99 | −7.01 | −15.99 | −9.01 | −2.01 | 16.98 | 13.01 | 5.99 |
| Net cash flow | 0.00 | 5.01 | −3.01 | 3.01 | −4.01 | −1.01 | 0.00 | 5.01 | 2.01 | −1.01 | 5.01 | −1.01 |
| Capex | 14.01 | 18.01 | 11.01 | 19.01 | 25.02 | 20.01 | 4.01 | 13.01 | 7.01 | 37.99 | 44.03 | 54.08 |
| Free cash flow | 1.01 | 10.01 | −14.02 | 0.00 | −11.01 | 4.01 | 14.01 | 14.02 | 3.01 | −19.03 | −10.01 | −10.01 |
| CFO / OP % | 229.9% | 368.0% | −38.1% | 168.0% | 105.0% | 163.0% | 95.9% | 206.9% | 91.0% | 149.0% | 145.9% | 122.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 20 | 18 | 17 | 18 | 19 | 16 | 30 | 23 | 16 | 19 | 20 | 20 |
| Inventory days | 1 | 1 | 1 | 18 | 18 | 21 | 43 | 29 | 24 | 23 | 18 | 23 |
| Days payable | 42 | 47 | 24 | 41 | 31 | 38 | 60 | 60 | 45 | 44 | 46 | 43 |
| Cash conversion cycle | −23 | −29 | −7 | −7 | 5 | 0 | 12 | −9 | −5 | −4 | −9 | 0 |
| Working capital days | −61 | −57 | −48 | −50 | −51 | −52 | −81 | −45 | −29 | −30 | −36 | −36 |
| ROCE % | 9.0% | 11.1% | 15.1% | 6.0% | 14.1% | 7.1% | 27.1% | 33.1% | 60.1% | 39.0% | 20.1% | 27.1% |
For the Mar 2026 quarter, Vadilal Enterprises reported sales of ₹291 Cr, up 30.3% year on year and net profit of −₹4.23 Cr. The operating margin was 0.2%.
Vadilal Enterprises' sales for the year to Mar 2026 were ₹1,214 Cr; over the last twelve months they were ₹1,214 Cr.
Net profit for the year to Mar 2026 was ₹10.01 Cr, and ₹10.46 Cr over the last twelve months. Earnings per share over the same trailing period were ₹120.72.
Vadilal Enterprises reported borrowings of ₹62.08 Cr at Mar 2026, against cash and equivalents of ₹22.05 Cr.
Cash from operations was ₹42.10 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹10.01 Cr.