Vadilal Industries Complete Financial Statements
In FY2025, Vadilal Industries (VADILALIND) reported revenue ₹349 Cr, net profit ₹33 Cr and EPS ₹46.50, with a net profit margin of 9.5% and ROE of 4.7%. Full financial statements from FY2015 to FY2025 (11 years) — income statement, balance sheet and cash flow in ₹ Crores. Download as Excel or CSV. Review VADILALIND price earnings ratio to evaluate earnings-based valuation against sector peers.
Complete Financial Data Export
Profitability Ratios
Balance Sheet Ratios
VADILALIND Revenue, Net Profit & EBITDA — Year-on-Year Growth
VADILALIND YoY (Sept 2024 vs Sept 2025) — revenue +15.9%, net profit -15.4%, EBITDA -10.6%, expenses +23.4%. For live price, earnings ratios and company overview, see VADILALIND share price screener.
VADILALIND Income Statement — Revenue, EBITDA & Net Profit
Vadilal Industries revenue ₹349 Cr, EBITDA ₹59 Cr, net profit ₹33 Cr, EPS ₹46.50 (2025) — net profit margin 9.5%. Explore Vadilal Industries intrinsic worth to estimate fundamental worth using multiple valuation models.
| Particulars | Sept 2025 | Mar 2025 | Jun 2025 | Dec 2025 | Sept 2024 | Mar 2024 | Jun 2024 | Dec 2024 | Sept 2023 | Mar 2023 | Jun 2023 | Dec 2023 | Sept 2022 | Mar 2022 | Jun 2022 | Dec 2022 | Sept 2021 | Mar 2021 | Jun 2021 | Dec 2021 | Sept 2020 | Mar 2020 | Jun 2020 | Dec 2020 | Sept 2019 | Mar 2019 | Jun 2019 | Dec 2019 | Sept 2018 | Mar 2018 | Jun 2018 | Dec 2018 | Sept 2017 | Mar 2017 | Jun 2017 | Dec 2017 | Sept 2016 | Jun 2016 | Dec 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 278 | 510 | 243 | 301 | 254 | 468 | 208 | 293 | 259 | 413 | 178 | 271 | 215 | 395 | 147 | 192 | 174 | 167 | 133 | 129 | 100 | 75 | 103 | 150 | 115 | 261 | 98 | 137 | 127 | 231 | 96 | 113 | 101 | 239 | 75 | 110 | 197 | 75 |
| Expenses | 290 | 236 | 406 | 227 | 235 | 206 | 351 | 178 | 230 | 208 | 307 | 163 | 223 | 173 | 316 | 149 | 163 | 141 | 138 | 124 | 116 | 107 | 79 | 93 | 125 | 115 | 193 | 95 | 115 | 118 | 174 | 92 | 107 | 100 | 193 | 83 | 95 | 153 | 74 |
| EBITDA | 59 | 42 | 104 | 16 | 66 | 49 | 118 | 30 | 63 | 51 | 106 | 15 | 48 | 42 | 79 | -2 | 28 | 33 | 29 | 8 | 13 | -7 | -3 | 10 | 25 | 0 | 68 | 3 | 21 | 10 | 58 | 4 | 6 | 0 | 46 | -8 | 14 | 44 | 1 |
| Operating Profit Margin % | 15.00% | 14.00% | 20.00% | 4.00% | 20.00% | 18.00% | 24.00% | 13.00% | 20.00% | 19.00% | 25.00% | 6.00% | 17.00% | 19.00% | 19.00% | -4.00% | 13.00% | 17.00% | 17.00% | 4.00% | 6.00% | -10.00% | -7.00% | 5.00% | 15.00% | -2.00% | 25.00% | 1.00% | 13.00% | 6.00% | 24.00% | 2.00% | 4.00% | 0.00% | 19.00% | -11.00% | 12.00% | 22.00% | 0.00% |
| Depreciation | 12 | 11 | 12 | 12 | 11 | 9 | 11 | 10 | 9 | 8 | 9 | 8 | 8 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Interest | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 3 | 4 | 5 | 6 | 4 | 3 | 6 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 5 | 3 | 4 | 4 | 4 | 3 | 5 | 4 | 3 | 3 | 5 | 4 | 3 | 4 | 4 | 3 |
| Profit Before Tax | 43 | 27 | 89 | 0 | 52 | 35 | 103 | 17 | 50 | 38 | 92 | 3 | 38 | 30 | 67 | -12 | 18 | 22 | 18 | -2 | 2 | -19 | -15 | -1 | 15 | -9 | 58 | -7 | 14 | 1 | 50 | -3 | -1 | -8 | 38 | -15 | 7 | 36 | -5 |
| Tax | 10 | 5 | 22 | 0 | 13 | 7 | 26 | 6 | 12 | 9 | 21 | -6 | 10 | 9 | 18 | -3 | 5 | 5 | 5 | 0 | 1 | -5 | -3 | 0 | -7 | -2 | 20 | -2 | 4 | 0 | 18 | -1 | -1 | -2 | 13 | -6 | 2 | 12 | -2 |
| Net Profit | 33 | 22 | 67 | 0 | 39 | 28 | 77 | 12 | 38 | 29 | 71 | 9 | 27 | 22 | 50 | -9 | 13 | 17 | 13 | -2 | 1 | -14 | -11 | -1 | 23 | -6 | 38 | -5 | 10 | 1 | 32 | -3 | -1 | -6 | 25 | -9 | 5 | 24 | -3 |
| Earnings Per Share (₹) | 46.50 | 30.61 | 93.19 | -0.22 | 54.23 | 38.45 | 107.71 | 16.60 | 52.94 | 40.05 | 98.79 | 12.86 | 38.03 | 30.18 | 68.81 | -12.92 | 17.67 | 23.01 | 17.67 | -3.33 | 0.95 | -19.53 | -15.86 | -1.66 | 31.72 | -8.93 | 52.41 | -7.03 | 13.89 | 1.13 | 45.00 | -3.54 | -0.71 | -8.59 | 34.43 | -13.06 | 6.80 | 32.92 | -4.69 |
VADILALIND Balance Sheet — Assets, Liabilities & Shareholders' Equity
VADILALIND total assets ₹1,096 Cr, total equity ₹696 Cr, total liabilities ₹ Cr (2025) — ROE 4.7%.
| Particulars | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||||
| Total Assets | 1,096 | 917 | 838 | 623 | 568 | 574 | 477 | 440 | 414 | 366 | 370 |
| Current Assets | 530 | 433 | 397 | 302 | 242 | 234 | 182 | 163 | 149 | 127 | 128 |
| Fixed Assets | 478 | 444 | 403 | 307 | 312 | 318 | 267 | 257 | 251 | 225 | 226 |
| Capital Work in Progress | 10 | 12 | 20 | 3 | 5 | 9 | 13 | 7 | 5 | 1 | 1 |
| Investments | 22 | 16 | 6 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Other Assets | 586 | 445 | 410 | 313 | 250 | 247 | 196 | 176 | 158 | 141 | 144 |
| LIABILITIES | |||||||||||
| Total Liabilities | |||||||||||
| Current Liabilities | 193 | 160 | 165 | 108 | 84 | 88 | 89 | 101 | 61 | 66 | 78 |
| Non-Current Liabilities | |||||||||||
| SHAREHOLDERS' EQUITY | |||||||||||
| Total Equity | 696 | 543 | 398 | 298 | 251 | 247 | 208 | 176 | 161 | 127 | 114 |
| Share Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves & Surplus | 688 | 535 | 390 | 290 | 244 | 240 | 200 | 168 | 154 | 120 | 106 |
VADILALIND Cash Flow Statement — Operating, Investing & Financing
Vadilal Industries operating cash flow ₹130 Cr, investing ₹-77 Cr, financing ₹-61 Cr, net cash flow ₹-8 Cr (2025).
| Particulars | March 2025 | March 2024 | March 2023 | March 2022 | March 2021 | March 2020 | March 2019 | March 2018 | March 2017 | March 2016 | March 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | 130 | 192 | 40 | 32 | 82 | 67 | 44 | 17 | 46 | 64 | 50 |
| Investing Activities | -77 | -66 | -62 | -20 | -11 | -67 | -31 | -24 | -23 | -11 | -8 |
| Financing Activities | -61 | -114 | 9 | 8 | -56 | 4 | -10 | 6 | -20 | -53 | -41 |
| Net Cash Flow | -8 | 12 | -13 | 20 | 16 | 4 | 4 | -1 | 3 | -1 | 1 |