Vivid Mercantile (BSE 542046)₹7.16−0.56%Residential, Commercial Projects
In the Jun 2026 quarter (standalone), Vivid Mercantile reported sales of ₹2.09 Cr, up 24.4% from Jun 2025, and net profit of ₹0.52 Cr, down 57.4% year on year. For the year to Mar 2026, sales were ₹47.05 Cr and net profit ₹11.04 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 4.80 | 0.49 | 2.56 | 9.47 | 0.34 | 1.90 | 2.31 | 1.68 | 1.38 | 30.25 | 13.61 | 2.09 |
| Expenses | 4.66 | 5.90 | 1.02 | 9.29 | −0.18 | 1.82 | 4.28 | 0.31 | −0.03 | 22.35 | 13.14 | 4.62 |
| Operating Profit | 0.16 | −5.39 | 1.53 | 0.22 | 0.49 | 0.07 | −1.96 | 1.38 | 1.38 | 7.99 | 0.50 | −2.54 |
| OPM % | 3.5% | −1,125.0% | 60.4% | 2.4% | 151.5% | 4.2% | −85.7% | 82.2% | 101.4% | 26.4% | 3.8% | −121.7% |
| Other Income | 1.59 | 7.02 | 9.38 | 0.26 | −0.23 | 0.67 | 2.04 | 0.00 | 0.00 | 0.00 | 1.71 | 3.19 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 |
| Depreciation | 0.00 | 0.04 | −0.05 | 0.00 | 0.02 | 0.02 | −0.02 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 |
| Profit before tax | 1.78 | 1.61 | 11.00 | 0.51 | 0.26 | 0.76 | 0.10 | 1.40 | 1.40 | 8.02 | 2.23 | 0.61 |
| Tax % | 16.9% | 12.4% | 11.9% | 20.0% | 0.0% | 13.3% | 22.2% | 12.9% | 33.8% | 9.9% | 35.1% | 15.0% |
| Net Profit | 1.48 | 1.41 | 9.69 | 0.41 | 0.26 | 0.66 | 0.08 | 1.22 | 0.92 | 7.24 | 1.45 | 0.52 |
| EPS (Rs) | 0.14 | 0.13 | 0.95 | 0.03 | 0.01 | 0.05 | 0.00 | 0.11 | 0.08 | 0.71 | 0.13 | 0.04 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 11.01 | 11.01 | 30.01 | 17.02 | 17.99 | 3.99 | 10.01 | 14.01 | 47.05 | 47.33 |
| Expenses | 12.04 | 12.04 | 29.10 | 17.06 | 18.06 | 5.02 | 13.04 | 15.04 | 36.14 | 40.08 |
| Operating Profit | 0.00 | 0.00 | 0.99 | 0.00 | 0.00 | 0.00 | −3.99 | −0.99 | 10.99 | 7.33 |
| OPM % | −3.8% | −1.9% | 1.7% | 0.3% | 0.5% | −9.0% | −37.0% | −10.0% | 24.0% | 15.5% |
| Other Income | 0.99 | −2.99 | 0.00 | 3.99 | 4.99 | 4.99 | 18.97 | 2.99 | 1.99 | 4.90 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Profit before tax | 1.01 | −3.01 | 0.00 | 4.01 | 5.01 | 4.01 | 15.03 | 2.01 | 13.02 | 12.26 |
| Tax % | 18.0% | 0.0% | 0.0% | 1.0% | 10.0% | 4.0% | 13.0% | 13.9% | 17.0% | — |
| Exceptional items | 0.99 | −2.99 | −0.99 | 3.99 | 4.99 | 3.99 | 15.96 | 0.99 | 0.00 | — |
| Net Profit | 1.01 | −3.01 | 0.00 | 4.01 | 5.01 | 4.01 | 13.04 | 1.01 | 11.04 | 10.13 |
| EPS (Rs) | 0.18 | −0.29 | 0.00 | 0.35 | 0.46 | 0.42 | 1.28 | 0.13 | 1.07 | 0.96 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.05 | 0.05 | 3.01 | 8.02 | 8.03 | 10.04 | 10.04 | 10.04 | 10.04 | 10.03 | 10.04 |
| Reserves | 0.00 | 0.00 | 2.99 | 9.00 | 9.01 | 10.01 | 14.99 | 20.01 | 42.00 | 44.06 | 46.00 |
| Borrowings | 0.00 | 0.00 | 1.01 | 4.01 | 0.00 | 0.00 | 1.01 | 3.01 | 5.01 | 3.01 | 0.00 |
| Other Liabilities | 0.00 | 0.00 | 2.00 | 0.00 | 9.02 | 0.00 | 1.01 | 0.00 | 3.02 | 3.02 | 15.07 |
| Total Liabilities | 0.00 | 0.00 | 9.01 | 22.03 | 26.06 | 21.05 | 26.05 | 34.06 | 60.07 | 59.12 | 71.11 |
| Fixed Assets | 0.00 | 0.00 | 1.01 | 1.01 | 1.01 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 3.99 | 11.99 | 11.01 | 10.01 | 9.01 | 19.02 | 28.99 | 23.01 | 34.99 |
| Other Assets | 0.00 | 0.00 | 4.01 | 9.03 | 14.04 | 10.03 | 17.04 | 14.04 | 31.08 | 36.11 | 36.12 |
| Inventories | 0.02 | 0.02 | 2.20 | 2.45 | 2.45 | 8.79 | 14.66 | 13.37 | 18.97 | 19.32 | 4.76 |
| Trade receivables | 0.00 | 0.00 | 0.33 | 4.42 | 7.69 | 0.41 | 1.41 | 0.00 | 5.28 | 7.57 | 4.28 |
| Cash & equivalents | 0.00 | 0.00 | 0.20 | 0.11 | 0.07 | 0.14 | 0.02 | 0.16 | 0.10 | 0.10 | 2.26 |
| Total Assets | 0.00 | 0.00 | 9.01 | 22.03 | 26.06 | 21.05 | 26.05 | 34.06 | 60.07 | 59.12 | 71.11 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −1.99 | −6.98 | 1.99 | −0.99 | −6.98 | −12.97 | −20.96 | −5.98 | 27.94 |
| Cash from investing activity | −3.01 | −11.03 | 0.00 | 2.01 | 6.02 | 10.03 | 9.02 | 8.02 | −15.05 |
| Cash from financing activity | 5.99 | 11.99 | −1.99 | 0.00 | 0.99 | 3.01 | 11.99 | −1.99 | −10.99 |
| Net cash flow | 0.00 | −5.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 |
| Capex | 0.93 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 |
| Free cash flow | −2.99 | −6.99 | 1.99 | −0.99 | −5.99 | −11.99 | −20.98 | −5.99 | 27.97 |
| CFO / OP % | 482.0% | 3,348.0% | 300.0% | −2,740.0% | −7,100.0% | 2,988.0% | 531.0% | 419.0% | 268.0% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 0 | 0 | 12 | 143 | 95 | 10 | 30 | 0 | 199 | 202 | 34 |
| Inventory days | 1,096 | 549 | 70 | 80 | 32 | 193 | 306 | 1,083 | 568 | 481 | 52 |
| Days payable | 2,920 | 1,642 | 60 | 13 | 111 | 0 | 1 | 23 | 1 | 1 | 85 |
| Cash conversion cycle | −1,825 | −1,095 | 20 | 209 | 13 | 201 | 333 | 1,060 | 764 | 681 | −2 |
| Working capital days | −1,338 | −1,004 | 27 | 194 | 54 | 205 | 315 | 813 | 919 | 828 | 427 |
| ROCE % | — | 0.0% | −10.9% | −2.0% | 2.0% | 0.0% | 0.0% | 1.0% | −7.0% | 1.0% | 23.0% |
For the Jun 2026 quarter, Vivid Mercantile reported sales of ₹2.09 Cr, up 24.4% year on year and net profit of ₹0.52 Cr, down 57.4% year on year. The operating margin was −121.7%.
Vivid Mercantile's sales for the year to Mar 2026 were ₹47.05 Cr; over the last twelve months they were ₹47.33 Cr.
Net profit for the year to Mar 2026 was ₹11.04 Cr, and ₹10.13 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.96.
Vivid Mercantile reported borrowings of ₹0 Cr at Mar 2026, against cash and equivalents of ₹2.26 Cr.
Cash from operations was ₹27.94 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹27.97 Cr.