Zodiac Clothing Company (ZODIACLOTH)₹67.50+2.09%Garments & Apparels
In the Jun 2026 quarter (consolidated), Zodiac Clothing Company reported sales of ₹33.26 Cr, down 14.8% from Jun 2025, and net profit of −₹8.95 Cr. For the year to Mar 2026, sales were ₹162 Cr and net profit −₹35.11 Cr.
Company filings, consolidated 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 | 32.21 | 36.46 | 44.01 | 37.86 | 42.79 | 45.73 | 47.88 | 39.04 | 36.47 | 41.22 | 44.62 | 33.26 |
| Expenses | 35.77 | 40.00 | 50.60 | 47.03 | 46.50 | 49.83 | 52.00 | 42.93 | 43.00 | 43.12 | 44.95 | 36.51 |
| Operating Profit | −3.57 | −3.52 | −6.60 | −9.24 | −3.72 | −4.15 | −4.14 | −3.92 | −6.57 | −1.91 | −0.37 | −3.25 |
| OPM % | −11.0% | −9.5% | −14.9% | −24.3% | −8.6% | −9.0% | −8.5% | −9.9% | −17.8% | −4.6% | −0.8% | −9.7% |
| Other Income | −0.30 | 7.35 | −0.10 | 6.31 | 2.49 | 1.53 | 3.06 | 2.59 | 3.31 | 2.62 | 4.35 | 2.31 |
| Interest | 1.79 | 1.68 | 1.86 | 1.90 | 1.90 | 1.95 | 2.23 | 2.39 | 2.67 | 2.67 | 2.45 | 2.38 |
| Depreciation | 5.05 | 4.79 | 5.06 | 5.07 | 5.17 | 5.08 | 5.12 | 5.46 | 5.84 | 6.38 | 6.15 | 6.07 |
| Profit before tax | −10.70 | −2.61 | −13.58 | −9.85 | −8.27 | −9.64 | −8.39 | −9.12 | −11.72 | −8.31 | −4.59 | −9.36 |
| Tax % | 2.2% | 3.8% | −0.2% | −0.8% | 70.5% | 5.6% | −62.2% | 2.0% | 0.8% | 3.8% | 14.4% | −4.7% |
| Net Profit | −10.97 | −2.73 | −13.62 | −9.81 | −14.12 | −10.20 | −3.19 | −9.36 | −11.85 | −8.67 | −5.29 | −8.95 |
| EPS (Rs) | −4.19 | −1.04 | −5.21 | −3.75 | −5.41 | −3.90 | −1.21 | −3.58 | −4.54 | −3.31 | −1.91 | −3.24 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 349 | 280 | 238 | 216 | 191 | 99.92 | 127 | 175 | 146 | 174 | 162 | 156 |
| Expenses | 344 | 289 | 260 | 227 | 182 | 122 | 143 | 180 | 163 | 193 | 174 | 168 |
| Operating Profit | 5.02 | −8.03 | −22.07 | −11.03 | 9.03 | −22.06 | −17.06 | −5.02 | −18.05 | −19.08 | −13.05 | −12.10 |
| OPM % | 1.5% | −2.9% | −8.9% | −5.0% | 4.7% | −21.9% | −12.9% | −2.9% | −11.9% | −10.9% | −8.0% | −7.8% |
| Other Income | 3.01 | 21.01 | 11.01 | 3.01 | 12.01 | 25.01 | 25.99 | 46.03 | 7.99 | 12.99 | 13.01 | 12.59 |
| Interest | 5.01 | 5.01 | 5.01 | 6.02 | 15.04 | 10.03 | 7.01 | 8.02 | 8.02 | 10.03 | 10.02 | 10.17 |
| Depreciation | 11.01 | 12.01 | 11.02 | 11.02 | 35.05 | 23.04 | 19.03 | 18.02 | 19.02 | 20.03 | 24.02 | 24.44 |
| Profit before tax | −8.01 | −4.01 | −25.98 | −25.01 | −30.01 | −30.02 | −16.01 | 16.01 | −35.99 | −36.01 | −33.99 | −33.98 |
| Tax % | −2.0% | 3.0% | −10.0% | 7.0% | −4.0% | −1.0% | −1.0% | −3.0% | 0.0% | 3.0% | 4.0% | — |
| Exceptional items | 0.35 | 4.48 | −0.45 | −3.71 | −0.36 | −1.86 | −0.69 | 37.95 | −0.54 | −0.75 | 0.00 | — |
| Net Profit | −8.03 | −4.02 | −23.09 | −27.10 | −29.10 | −29.09 | −16.05 | 16.05 | −36.12 | −37.13 | −35.11 | −34.76 |
| EPS (Rs) | −4.20 | −2.23 | −12.01 | −12.56 | −12.87 | −11.86 | −6.60 | 6.14 | −13.97 | −14.30 | −12.75 | −13.00 |
| Dividend payout % | −23.9% | −44.9% | −8.0% | −8.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| 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 | 19.99 | 19.99 | 20.02 | 20.01 | 21.01 | 22.01 | 24.98 | 24.99 | 26.02 | 25.98 | 25.99 | 27.02 |
| Reserves | 248 | 243 | 280 | 268 | 283 | 237 | 231 | 222 | 253 | 220 | 180 | 155 |
| Borrowings | 58.17 | 72.16 | 59.16 | 67.18 | 64.14 | 142 | 90.27 | 73.27 | 64.23 | 86.31 | 94.25 | 107 |
| Other Liabilities | 71.29 | 61.95 | 52.26 | 56.23 | 41.20 | 38.84 | 34.13 | 39.16 | 33.11 | 46.17 | 50.08 | 52.74 |
| Total Liabilities | 396 | 396 | 410 | 411 | 409 | 440 | 380 | 359 | 376 | 378 | 350 | 342 |
| Fixed Assets | 131 | 142 | 142 | 135 | 128 | 192 | 151 | 125 | 116 | 139 | 143 | 150 |
| CWIP | 5.99 | 4.99 | 2.99 | 2.99 | 2.99 | 1.99 | 0.99 | 2.99 | 2.99 | 5.99 | 0.99 | 0.00 |
| Investments | 47.83 | 63.76 | 71.81 | 55.85 | 53.83 | 27.92 | 35.92 | 50.86 | 83.74 | 64.78 | 37.88 | 38.90 |
| Other Assets | 211 | 185 | 194 | 218 | 225 | 218 | 192 | 182 | 175 | 169 | 168 | 153 |
| Inventories | 81.97 | 79.01 | 70.94 | 78.98 | 87.02 | 87.96 | 77.03 | 68.99 | 58.96 | 60.02 | 65.96 | 60.94 |
| Trade receivables | 42.84 | 30.93 | 22.94 | 28.93 | 22.94 | 17.95 | 17.93 | 21.92 | 24.91 | 20.93 | 20.94 | 18.94 |
| Cash & equivalents | 24.94 | 12.96 | 13.96 | 12.96 | 18.95 | 21.92 | 17.95 | 8.97 | 10.97 | 7.98 | 6.98 | 5.98 |
| Total Assets | 396 | 396 | 410 | 411 | 409 | 440 | 380 | 359 | 376 | 378 | 350 | 342 |
| 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 | 14.01 | 19.03 | 3.01 | −37.02 | −25.04 | 11.01 | −9.01 | −5.01 | 1.01 | −5.01 | −14.01 | 9.01 |
| Cash from investing activity | −16.04 | −38.15 | 16.04 | 34.10 | −10.03 | 33.08 | 8.02 | 7.02 | 16.04 | 17.05 | 27.07 | −4.01 |
| Cash from financing activity | −0.99 | 6.98 | −16.98 | 0.99 | 34.92 | −35.90 | −1.99 | −9.97 | −14.96 | −14.96 | −12.97 | −6.99 |
| Net cash flow | −2.99 | −11.97 | 1.99 | −0.99 | −0.99 | 6.99 | −1.99 | −7.98 | 1.99 | −2.99 | 0.00 | −0.99 |
| Capex | 19.54 | 24.40 | 11.14 | 3.26 | 5.66 | 4.55 | 1.52 | 3.64 | 5.09 | 12.46 | 3.75 | 4.41 |
| Free cash flow | −6.01 | −5.01 | −8.01 | −40.07 | −30.04 | 6.01 | −10.01 | −9.01 | −4.01 | −18.03 | −18.02 | 5.01 |
| CFO / OP % | 72.0% | 416.0% | −77.0% | 154.0% | 206.0% | 130.0% | 36.0% | 37.0% | −40.0% | 36.0% | 75.0% | −74.0% |
| 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 | 39 | 31 | 28 | 44 | 38 | 32 | 64 | 61 | 51 | 52 | 42 | 42 |
| Inventory days | 170 | 186 | 222 | 292 | 429 | 472 | 649 | 457 | 274 | 354 | 321 | 369 |
| Days payable | 78 | 78 | 92 | 136 | 108 | 120 | 196 | 187 | 107 | 202 | 187 | 240 |
| Cash conversion cycle | 132 | 141 | 160 | 201 | 360 | 385 | 518 | 332 | 218 | 205 | 177 | 171 |
| Working capital days | 35 | 14 | 60 | 81 | 106 | 98 | 185 | 93 | 83 | 48 | 30 | 12 |
| ROCE % | 5.0% | −1.0% | −2.0% | −6.0% | −4.0% | −4.0% | −5.0% | −3.0% | −4.0% | −8.0% | −8.0% | −8.0% |
For the Jun 2026 quarter, Zodiac Clothing Company reported sales of ₹33.26 Cr, down 14.8% year on year and net profit of −₹8.95 Cr. The operating margin was −9.7%.
Zodiac Clothing Company's sales for the year to Mar 2026 were ₹162 Cr; over the last twelve months they were ₹156 Cr.
Net profit for the year to Mar 2026 was −₹35.11 Cr, and −₹34.76 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−13.00.
Zodiac Clothing Company reported borrowings of ₹107 Cr at Mar 2026, against cash and equivalents of ₹5.98 Cr.
Cash from operations was ₹9.01 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹5.01 Cr.