alphaveMANYAVAR₹584.00

Vedant Fashions Ltd.

Annual Quarterly₹ CrorePeersABFRL MEDPLUS MSTCLTD NESCO JUSTDIAL JSLL IXIGO INOXGREEN

View

In ₹ Crore except Per Share 12 Months Ending	Q3 FY22 31/12/2021	Q4 FY22 31/03/2022	Q1 FY23 30/06/2022	Q2 FY23 30/09/2022	Q3 FY23 31/12/2022	Q4 FY23 31/03/2023	Q1 FY24 30/06/2023	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024
Revenue from Operations	384.7	296.3	325.0	246.9	441.4	341.6	311.6	218.3	474.5	363.2	239.8	267.9
Other Income	11.4	11.1	7.1	9.7	10.0	13.4	15.0	15.1	15.5	24.1	21.5	19.2
Total Income	396.1	307.4	332.1	256.6	451.4	355.1	326.6	233.4	489.9	387.3	261.3	287.2
Expenses
+ Cost of Materials Consumed	40.6	43.5	38.5	45.4	43.7	35.1	29.3	33.2	40.2	42.2	31.3	44.0
+ Purchases of Stock-in-Trade	59.2	53.2	42.9	56.5	72.1	56.6	33.8	34.0	73.0	64.9	29.1	50.2
+ Changes in Inventories	2.2	-22.4	-0.4	-44.7	1.6	4.7	24.1	-9.6	21.2	-7.1	2.5	-28.3
+ Employee Benefit Expense	17.9	16.6	13.0	13.5	15.3	14.8	15.0	14.6	13.8	13.4	14.6	14.5
+ Finance Costs	7.6	8.6	7.8	7.7	7.5	8.4	9.4	10.7	11.2	13.2	13.9	13.7
+ Depreciation & Amortisation	24.4	26.9	26.4	24.9	25.1	27.4	29.9	32.5	34.4	38.1	37.2	37.3
+ Other Expenses	73.4	61.3	67.9	60.8	84.3	62.5	61.2	53.3	84.2	74.7	49.6	65.6
Total Expenses	225.2	187.8	196.1	164.1	249.5	209.6	202.8	168.6	278.0	239.4	178.2	197.0
EBITDA	191.5	144.0	163.1	115.4	224.5	167.9	148.2	92.8	242.0	175.1	112.7	122.0
EBIT	167.1	117.1	136.7	90.5	199.4	140.5	118.2	60.3	207.6	137.0	75.5	84.7
Profit
PBT before Exceptional Items	171.0	119.6	135.9	92.5	201.9	145.4	123.8	64.8	211.9	147.9	83.1	90.2
Pretax Income	171.0	119.6	135.9	92.5	201.9	145.4	123.8	64.8	211.9	147.9	83.1	90.2
+ Current Tax	42.9	30.8	37.7	20.9	51.1	34.8	29.3	15.3	52.4	34.9	18.0	21.8
+ Deferred Tax	0.3	0.1	-2.6	2.6	0.5	1.8	2.6	0.8	1.8	-2.8	2.6	1.5
Tax Expense	43.2	30.9	35.1	23.5	51.6	36.6	31.9	16.1	54.2	32.1	20.6	23.3
Net Income	127.8	88.7	100.9	69.0	150.4	108.9	91.9	48.7	157.7	115.8	62.5	66.9
+ Net Income — Continuing Ops	127.8	88.7	100.9	69.0	150.4	108.9	91.9	48.7	157.7	115.8	62.5	66.9
+ Other Comprehensive Income	0.1	-0.2	-0.7	0.5	1.8	2.1	1.7	1.2	-0.3	-2.5	0.7	0.8
Total Comprehensive Income	127.9	88.5	100.2	69.5	152.1	110.9	93.7	49.9	157.5	113.3	63.2	67.7
Per Share
Basic EPS	5.23	3.63	4.16	2.84	6.19	4.49	3.79	2.01	6.50	4.77	2.57	2.75
Diluted EPS	5.23	3.63	4.16	2.84	6.19	4.49	3.79	2.01	6.50	4.75	2.57	2.75
Other Comprehensive Income — detail
+ Items NOT to be Reclassified to P&L	—	—	0.0	0.0	—	0.1	0.0	0.0	0.0	-0.5	-0.1	-0.1
+ Tax on Items NOT to be Reclassified — alt tag	—	—	0.0	0.0	—	0.0	0.0	0.0	0.0	0.0	-0.0	-0.0
+ Items to be Reclassified to P&L	—	—	-0.9	0.7	—	2.0	2.3	1.6	-0.4	-2.1	1.0	1.3
+ Tax on Items to be Reclassified — alt tag	—	—	-0.2	0.2	—	0.0	0.6	0.4	-0.1	0.0	0.3	0.3
Per Share — as-filed variants
Basic EPS — Continuing Operations	5.23	3.63	4.16	2.84	6.19	4.49	3.79	2.01	6.50	4.77	2.57	2.75
Diluted EPS — Continuing Operations	5.23	3.63	4.16	2.84	6.19	4.49	3.79	2.01	6.50	4.75	2.57	2.75
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	282.8	221.9	244.0	189.7	324.1	245.2	224.4	160.8	340.0	263.2	176.9	202.1
Gross Margin %	73.49	74.91	75.07	76.84	73.42	71.77	72.01	73.64	71.66	72.46	73.76	75.42
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	171.0	119.6	135.9	92.5	201.9	145.4	123.8	64.8	211.9	147.9	83.1	90.2
Net Income Adj (tax-effected)	127.8	88.7	100.9	69.0	150.4	108.9	91.9	48.7	157.7	115.8	62.5	66.9
EPS Adj	5.23	3.63	4.16	2.84	6.19	4.49	3.79	2.01	6.50	4.77	2.57	2.75
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
Paid Up Equity Capital	24.3	24.3	24.3	24.3	24.3	24.3	24.3	24.3	24.3	24.3	24.3	24.3

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q2 FY25 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.