Vedant Fashions Peer Comparison

NSE: MANYAVAR | BSE: 543463

₹519.20

₹-15.90 (-2.97%)

As on 01-Oct-2026IST

Market cap

₹12,600 Cr

Revenue (TTM)

₹1,456 Cr

P/E Ratio

32.7

P/B Ratio

6.2

Div. Yield

1.5 %

Edit

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Market cap (₹ Cr)	12,600	9,084	7,358	5,941	5,433
Revenue (₹ Cr)	1,456	8,601	3,432	3,993	8,371
Net Profit (₹ Cr)	385.90	175.99	178.65	137.61	-814.94
Net Margin (%)	24.85	2.03	5.19	3.43	-9.40
RoE (%)	20.94	15.68	24.54	15.41	-12.20
Price to Earnings	32.65	51.62	41.19	43.17	--
Price-To-Book	6.18	6.48	7.79	6.06	0.98

Income Statement (₹ Cr)

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Operating Revenue	1,435.48	8,395.81	3,067.05	3,789.36	8,176.92
Total Income	1,529.00	8,480.86	3,077.42	3,804.40	8,486.53
Total Expenditure	807.16	7,024.66	2,607.84	3,269.40	7,445.44
EBITDA	628.32	1,371.15	459.21	519.96	731.48
Depreciation	169.56	795.39	182.20	297.05	1,339.49
EBIT	458.76	575.76	277.02	222.91	-608.01
Interest	56.35	391.58	100.47	81.98	560.52
Other Income	93.52	85.05	10.36	15.04	309.61
Exceptional Items	--	-49.03	27.69	-1.19	-39.86
Profit before Tax	495.93	220.20	214.60	154.78	-928.13
Provision for Tax	120.39	49.15	52.54	30.78	-98.24
Profit after Tax	375.54	171.05	162.06	124.00	-829.89

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Shareholder's Funds	1,964.34	1,412.18	902.33	951.10	5,839.06
Minority Interest	--	--	--	--	423.84
Non-Current Liabilities	815.58	2,927.21	572.88	556.86	6,418.13
Current Liabilities	987.05	4,300.22	964.22	1,196.04	4,713.74
Total Liabilities	3,766.96	8,742.23	2,472.50	2,779.90	17,394.77

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Non-Current Assets	1,768.49	4,057.93	1,069.08	1,464.23	11,493.40
Current Assets	1,998.48	4,581.68	1,370.35	1,239.77	5,901.37
Total Assets	3,766.96	8,742.23	2,472.50	2,779.90	17,394.77
Total Debt*	0.00	833.69	253.90	100.01	1,826.33
Net Current Assets	1,011.43	281.46	406.13	43.73	1,187.63
Contingent Liabilities	2.13	23.11	30.53	11.06	83.15

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Cash From Operating Activities	481.44	1,218.81	-103.43	500.54	160.75
Cash Flow from Investing Activities	-102.01	-198.10	-218.68	-173.98	-267.04
Cash from Financing Activities	-385.59	-982.81	319.04	-346.45	-593.56
Net Cash Inflow / Outflow	-6.15	37.90	-3.06	-19.89	-699.85

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
ROCE (%)	29.45	27.34	38.43	23.56	-4.59
ROE (%)	20.10	24.67	25.96	14.43	-13.22
ROA (%)	10.09	2.04	8.04	4.91	-4.91
EBIT Margin (%)	50.29	17.34	15.31	14.12	12.73
Net Margin (%)	24.56	2.02	5.27	3.26	-9.78
Cash Profit Margin (%)	37.97	9.47	11.22	11.11	5.81

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Revenue Growth (%)	3.53	7.23	62.75	16.46	11.18
EBIT Growth (%)	-0.82	11.93	76.07	35.02	14.12
Net Profit Growth (%)	-3.33	187.00	124.99	170.92	-32.96
EPS Growth (%)	-3.34	-99.99	113.42	170.03	-106.41
Book Value Growth (%)	10.02	9,182.14	160.57	18.04	-14.51

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Price / Earnings	22.69	62.83	42.42	30.46	0.00
Price / Book Value	4.35	7.83	7.62	4.06	1.14
Dividend Yield (%)	2.21	0.57	0.00	0.21	0.00
EV/EBITDA	11.79	7.89	15.17	7.21	7.61
Market Cap (₹ Cr)	8,521.00	10,746.64	6,875.10	3,777.23	6,578.33

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Debt to Equity	0.00	0.61	0.28	0.11	0.32
Short term debt to equity ratio	--	0.16	0.25	0.11	0.08
Current Ratio	2.02	1.07	1.42	1.04	1.25
Quick Ratio	1.88	0.52	0.24	0.21	0.65
Interest Coverage	9.80	1.56	3.14	2.89	-0.66

	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail	Aditya B Fashion
Debtors to sales (%)	45.36	14.27	0.05	--	4.98
Asset Turnover	0.39	1.22	1.52	1.50	0.52
Receivable days	161.43	45.06	0.10	0.00	16.23
Inventory Days	44.06	79.70	101.16	95.07	109.84
Payable days	74.37	236.73	67.36	73.70	236.13
Cash Conversion Cycle	131.13	-111.98	33.90	21.37	-110.06

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.