Vedant Fashions Limited (MANYAVAR.NS) Bundle
Vedant Fashions draws attention with sequential growth and healthy margins: Q2 FY26 revenue rose to ₹2,830.68 million (up 7.6% QoQ from Q1 FY26's ₹2,631.53 million and Q1 FY26 itself was up 17.2% YoY from ₹2,239.8 million), while FY25 turnover stood at ₹13,864.83 million (a 1.4% rise over FY24) alongside a commanding gross profit margin of 66.9% and an expanded net retail area of ~85,000 sq ft; profitability remains robust with Q2 FY26 PBT of ₹740.44 million and PAT of ₹560.81 million (Q1 FY26 PAT margin 43.2%, FY25 PAT ₹3,884.72 million at a 28.02% margin, EPS of ₹2.31 in Q2), a strong equity base (total equity ₹17,209.24 million as of 30 Sep 2025, net worth ₹17,791 million up 11.6% YoY) and effectively zero long-term debt, while liquidity and scale improved (current assets ₹20,879 million, total assets ₹36,761 million, fixed assets ₹15,882 million) even as current liabilities rose to ₹8,819 million; valuation shows a premium P/E of 50.2, book value per share ₹73.5, 52‑week range ₹583.20-₹1,431.80, market cap ₹144.90 billion and an average 12‑month target of ₹763.7 (~29.9% upside), but risk lingers after historic price weakness and a dip in net profit margin from 30.3% to 28.0%-with same‑store sales growth at 17.6% and retail sales up 23.2% to ₹405.7 crore, investors will weigh whether the company's ROE of 23.0% and expansion drives justify the premium valuation.
Vedant Fashions Limited (MANYAVAR.NS) - Revenue Analysis
Vedant Fashions reported sequential and year-on-year revenue expansion driven by retail footprint growth, inorganic consolidation and healthy gross margins. Key reported figures are summarized below.| Period | Revenue (₹ million) | Change | Gross Profit Margin |
|---|---|---|---|
| Q1 FY25 | 2,239.80 | - | - |
| Q1 FY26 | 2,631.53 | +17.2% YoY | 66.9% |
| Q2 FY26 | 2,830.68 | +7.6% QoQ (from Q1 FY26) | - |
| FY24 (Annual) | 13,675.32 | - | - |
| FY25 (Annual) | 13,864.83 | +1.4% YoY | - |
- Sequential momentum: Q2 FY26 revenue of ₹2,830.68 million represents a 7.6% increase over Q1 FY26 (₹2,631.53 million).
- Strong YoY quarterly growth: Q1 FY26 grew 17.2% versus Q1 FY25 (₹2,239.8 million), indicating recovery/expansion in same-period performance.
- Annual scale: FY25 turnover ₹13,864.83 million, up 1.4% from FY24, reflecting modest full-year growth including inorganic impact.
- Margins: Gross profit margin in Q1 FY26 was robust at 66.9%, supporting operating leverage as the network expands.
- Retail capacity: Net retail area increased by ~85,000 sq ft in FY25, underpinning future revenue potential.
- Inorganic contribution: Amalgamation of Manyavar Creations Private Limited (effective 1 Apr 2024) contributed to FY25 revenue expansion.
Vedant Fashions Limited (MANYAVAR.NS) - Profitability Metrics
- Q2 FY26 profit before tax (PBT): ₹740.44 million; profit after tax (PAT): ₹560.81 million.
- Q1 FY26 profit after tax margin / net profit margin: 43.2%.
- FY25 profit after tax: ₹3,884.72 million; PAT margin (FY25): 28.02%.
- Q2 FY26 earnings per share (EPS): ₹2.31.
- Return on equity (ROE): 23.0%.
| Metric | Q1 FY26 | Q2 FY26 | FY25 |
|---|---|---|---|
| Profit Before Tax (PBT) | N/A | ₹740.44 million | N/A |
| Profit After Tax (PAT) | N/A | ₹560.81 million | ₹3,884.72 million |
| Profit After Tax Margin / Net Profit Margin | 43.2% | N/A | 28.02% |
| EPS (₹) | N/A | ₹2.31 | N/A |
| Return on Equity (ROE) | N/A | N/A | 23.0% |
- High Q1 FY26 PAT margin (43.2%) signals tight cost control and pricing power during the quarter.
- Q2 FY26 PBT→PAT conversion (₹740.44m → ₹560.81m) implies an effective tax/other adjustments impact consistent with reported EPS of ₹2.31.
- FY25 PAT of ₹3,884.72m with a 28.02% margin provides a full-year baseline to compare FY26 quarterly performance.
- ROE at 23.0% indicates efficient use of equity capital, supporting shareholder returns potential.
Vedant Fashions Limited (MANYAVAR.NS) - Debt vs. Equity Structure
Vedant Fashions presents a conservative capital structure characterized by negligible leverage and a robust equity base, signaling financial stability and flexibility for growth and shareholder returns.
- Debt-to-equity ratio: effectively zero - minimal leverage on the balance sheet.
- Long-term debt: ₹0 (no long-term borrowings recorded).
- Total equity (as of 30 Sep 2025): ₹17,209.24 million.
- Net worth (as of 31 Mar 2025): ₹17,791 million - up 11.6% from ₹15,935 million in FY24.
| Metric | Value | Period / Change |
|---|---|---|
| Total equity | ₹17,209.24 million | As of 30 Sep 2025 |
| Net worth | ₹17,791 million | As of 31 Mar 2025 (↑ 11.6% vs FY24 ₹15,935 million) |
| Long-term debt | ₹0 | As reported - no long-term borrowings |
| Total liabilities | ₹8,986.49 million | As of 30 Sep 2025 (down from ₹9,602.65 million) |
| Current liabilities | ₹8,819 million | FY25 (vs ₹7,273 million in FY24; ↑ 21.2%) |
- Balance-sheet strength: high equity relative to liabilities supports creditworthiness and reduces financial risk.
- Liquidity and working capital focus: rise in current liabilities (+21.2% YoY) should be monitored against cash, receivables and inventory trends.
- Growth financing flexibility: zero long-term debt allows funding expansion via internal accruals, equity or opportunistic borrowing if needed.
For context on company purpose and strategic direction, see: Mission Statement, Vision, & Core Values (2026) of Vedant Fashions Limited.
Vedant Fashions Limited (MANYAVAR.NS) - Liquidity and Solvency
- Current assets rose 19.6% to ₹20,879 million in FY25 (from ~₹17,462 million in FY24), indicating improved short-term liquidity.
- Total assets were ₹36,761 million as of March 31, 2025, up 11.0% from ₹33,132 million in FY24.
- Fixed assets increased 1.4% to ₹15,882 million in FY25 (from ~₹15,664 million in FY24), reflecting ongoing capital investment.
- Current liabilities in FY25 stood at ₹8,819 million, a 21.2% increase from ₹7,273 million in FY24.
- Total liabilities were ₹36,761 million as of March 31, 2025, up 11.0% from ₹33,132 million in FY24.
- Effective tax rate rose to 25.2% in FY25 from 24.5% in FY24.
| Metric | FY24 | FY25 | Change (%) |
|---|---|---|---|
| Current Assets (₹ mn) | 17,462 (approx.) | 20,879 | +19.6% |
| Current Liabilities (₹ mn) | 7,273 | 8,819 | +21.2% |
| Current Ratio (Current Assets / Current Liabilities) | 2.40 (approx.) | 2.37 (approx.) | -1.2% (slight decline) |
| Total Assets (₹ mn) | 33,132 | 36,761 | +11.0% |
| Fixed Assets (₹ mn) | 15,664 (approx.) | 15,882 | +1.4% |
| Total Liabilities (₹ mn) | 33,132 | 36,761 | +11.0% |
| Debt-to-Asset Ratio (Total Liabilities / Total Assets) | 1.00 (100%) | 1.00 (100%) | 0% |
| Effective Tax Rate | 24.5% | 25.2% | +0.7 pp |
- Liquidity: Current assets growth (+19.6%) outpaced current liabilities growth (+21.2%) in absolute terms, but the current ratio marginally declined from ~2.40 to ~2.37 - still indicating comfortable short-term coverage.
- Solvency: Total liabilities equal reported total assets (₹36,761 million) as of FY25, yielding a reported debt-to-asset ratio of 100%; this implies negligible reported net equity on the balance sheet basis presented and warrants close investor scrutiny of capital structure details in the financial statements.
- Capital investment trend: Fixed assets grew only 1.4%, suggesting steady but moderate capex rather than rapid expansion.
- Tax and expense pressure: A modest rise in the effective tax rate to 25.2% can slightly compress net margins if not offset by operating performance.
Vedant Fashions Limited (MANYAVAR.NS) - Valuation Analysis
Vedant Fashions trades at a premium multiple relative to broader apparel peers, driven by brand strength, retail expansion and consistent revenue growth. Below are the key valuation metrics investors should consider when assessing the stock.
| Metric | Value |
|---|---|
| Price-to-Earnings (P/E) Ratio | 50.2 |
| Book Value per Share | ₹73.5 |
| 52-Week Range | ₹583.20 - ₹1,431.80 |
| Average 12-Month Price Target | ₹763.7 |
| Implied Upside vs. Current Price | ~29.88% |
| Market Capitalization | ₹144.90 billion |
| Dividend Yield | 1.06% |
- High P/E (50.2) suggests expectations of strong future earnings growth; investors pay a premium for perceived brand moat and margin resilience.
- Book value per share (₹73.5) offers a conservative baseline-market price reflects significant intangible value (brand, store network).
- Large 52-week range (₹583.20-₹1,431.80) indicates notable volatility-sensitive to discretionary spending shifts, festive seasonality, and mall footfall trends.
- Analyst average target (₹763.7) implies ~29.88% upside, but this sits well below the 52-week high, highlighting divergent views among market participants.
- Market cap of ₹144.90 billion positions Vedant as a mid-tier apparel player with scale benefits but still exposure to competitive pressures from domestic and international brands.
- Dividend yield (1.06%) provides modest cash return-income-seeking investors will find limited yield attraction relative to valuation growth expectations.
Key valuation considerations for investors:
- Growth vs. valuation trade-off: payback on high P/E requires sustained revenue and margin expansion-monitor same-store-sales, new store cadence, and premiumisation initiatives.
- Balance sheet and book value context: compare book value to tangible assets and inventory cycles to assess downside protection.
- Volatility drivers: macro consumption trends, discretionary spend elasticity, and festival-season performance can swing multiples rapidly.
- Relative valuation: benchmark P/E and EV/EBITDA against listed apparel peers to judge whether the premium is justified by superior execution metrics.
For corporate positioning and strategic context, see: Mission Statement, Vision, & Core Values (2026) of Vedant Fashions Limited.
Vedant Fashions Limited (MANYAVAR.NS) - Risk Factors
- Historic price underperformance: the stock has experienced a significant decline and has trended well below its prior highs, underperforming the Sensex and sector benchmarks over recent periods.
- Compressing margins: net profit margin fell from 30.3% in FY24 to 28.0% in FY25, reflecting a modest decline in profitability that could signal margin pressure from higher costs or pricing constraints.
- Earnings sensitivity to discretionary demand: as a branded ethnic-wear retailer, revenues and margins are cyclical and sensitive to festival/wedding seasons and consumer discretionary spending.
- Return on equity concentration: while ROE at 23.0% indicates effective use of shareholders' equity, heavy reliance on a few high-margin product lines or geographies could amplify volatility if consumer trends shift.
- Competitive and channel risks: intensifying competition from both organized and unorganized players, plus rising costs of omnichannel expansion, can pressure market share and margin sustainability.
- Operational leverage and inventory risk: elevated inventory or slower turnarounds during demand dips can exacerbate cash conversion and working-capital needs.
- Macroeconomic & policy risk: slower consumer demand, inflationary pressures, or adverse policy changes (taxation, import duties, retail regulations) could negatively impact performance.
- Valuation & sentiment risk: the significant historical decline suggests structural or sentiment-driven concerns; any negative earnings surprise may trigger further downside given current market perception.
| Metric | FY24 | FY25 |
|---|---|---|
| Net Profit Margin | 30.3% | 28.0% |
| Return on Equity (ROE) | - | 23.0% |
| Stock price trend | Historically above present levels | Reached significant low vs. prior highs |
- Investor considerations: monitor quarter-on-quarter margin trends, same-store sales / channel mix shifts, inventory days, and management commentary on demand outlook and cost control.
- Trigger events to watch: sustained margin recovery, restoration of top-line growth, improvements in working-capital metrics, or any strategic initiatives that diversify revenue or reduce cost structure.
Vedant Fashions Limited (MANYAVAR.NS) - Growth Opportunities
- Net retail area expansion: ~85,000 sq ft added in FY25, increasing revenue capacity.
- EBO footprint: 1.79 million sq ft across 678 stores in 256 cities/towns as of March 2025.
- Brand portfolio expansion: Three Twamev EBOs launched in FY25, signaling multi-brand growth strategy.
- Organic demand momentum: Same Store Sales Growth (SSSG) of 17.6% in FY25.
- Retail performance: Retail sales rose 23.2% to ₹405.7 crore in FY25.
- Market positioning: Market capitalization at ₹144.90 billion - mid-tier player in garments & apparel.
| Metric | FY25 | Notes |
|---|---|---|
| Net retail area added | ~85,000 sq ft | Incremental selling space to drive top-line |
| Total EBO area | 1.79 million sq ft | Across 678 EBOs in 256 cities/towns |
| Number of EBOs | 678 | Includes new Twamev outlets |
| Twamev EBOs opened | 3 | FY25 rollouts |
| Same Store Sales Growth (SSSG) | 17.6% | Strong organic demand indicator |
| Retail sales | ₹405.7 crore | Up 23.2% YoY |
| Market capitalization | ₹144.90 billion | Industry mid-tier valuation |
- Key growth levers: continued store rollouts, higher productivity per sq ft from new area, premiumization via Twamev and other sub-brands, and healthy SSSG sustaining volume-led growth.
- Operational focus areas: optimizing inventory turns across expanding EBO network and converting new area into profitable sales uplift.
- Investor relevance: expansion and organic sales strength support revenue scalability; market cap positioning provides context for relative valuation and peer comparison.

Vedant Fashions Limited (MANYAVAR.NS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.