Sai Silks Peer Comparison

NSE: KALAMANDIR | BSE: 543989

₹76.27

₹0.08 (0.11%)

As on 30-Sep-2026IST

Market cap

₹1,171 Cr

Revenue (TTM)

₹1,650 Cr

P/E Ratio

8.6

P/B Ratio

0.9

Div. Yield

2 %

Edit

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Market cap (₹ Cr)	1,171	13,038	9,328	7,606	5,990
Revenue (₹ Cr)	1,650	1,456	8,601	3,432	3,993
Net Profit (₹ Cr)	136.51	385.90	175.99	178.65	137.61
Net Margin (%)	8.18	24.85	2.03	5.19	3.43
RoE (%)	11.15	20.94	15.68	24.54	15.41
Price to Earnings	8.58	33.79	53.01	42.58	43.53
Price-To-Book	0.91	6.40	6.66	8.06	6.11

Income Statement (₹ Cr)

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Operating Revenue	1,653.67	1,435.48	8,395.81	3,067.05	3,789.36
Total Income	1,672.72	1,529.00	8,480.86	3,077.42	3,804.40
Total Expenditure	1,386.12	807.16	7,024.66	2,607.84	3,269.40
EBITDA	267.55	628.32	1,371.15	459.21	519.96
Depreciation	59.00	169.56	795.39	182.20	297.05
EBIT	208.55	458.76	575.76	277.02	222.91
Interest	38.05	56.35	391.58	100.47	81.98
Other Income	19.05	93.52	85.05	10.36	15.04
Exceptional Items	--	--	-49.03	27.69	-1.19
Profit before Tax	189.55	495.93	220.20	214.60	154.78
Provision for Tax	48.63	120.39	49.15	52.54	30.78
Profit after Tax	140.92	375.54	171.05	162.06	124.00

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Shareholder's Funds	1,260.47	1,964.34	1,412.18	902.33	951.10
Minority Interest	--	--	--	--	--
Non-Current Liabilities	354.28	815.58	2,927.21	572.88	556.86
Current Liabilities	234.16	987.05	4,300.22	964.22	1,196.04
Total Liabilities	1,848.91	3,766.96	8,742.23	2,472.50	2,779.90

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Non-Current Assets	635.19	1,768.49	4,057.93	1,069.08	1,464.23
Current Assets	1,213.72	1,998.48	4,581.68	1,370.35	1,239.77
Total Assets	1,848.91	3,766.96	8,742.23	2,472.50	2,779.90
Total Debt*	20.22	0.00	833.69	253.90	100.01
Net Current Assets	979.56	1,011.43	281.46	406.13	43.73
Contingent Liabilities	0.89	2.13	23.11	30.53	11.06

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Cash From Operating Activities	322.52	481.44	1,218.81	-103.43	500.54
Cash Flow from Investing Activities	-152.54	-102.01	-198.10	-218.68	-173.98
Cash from Financing Activities	-235.90	-385.59	-982.81	319.04	-346.45
Net Cash Inflow / Outflow	-65.92	-6.15	37.90	-3.06	-19.89

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
ROCE (%)	17.65	29.45	27.34	38.43	23.56
ROE (%)	11.78	20.10	24.67	25.96	14.43
ROA (%)	8.08	10.09	2.04	8.04	4.91
EBIT Margin (%)	17.33	50.29	17.34	15.31	14.12
Net Margin (%)	8.42	24.56	2.02	5.27	3.26
Cash Profit Margin (%)	12.09	37.97	9.47	11.22	11.11

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Revenue Growth (%)	13.11	3.53	7.23	62.75	16.46
EBIT Growth (%)	18.28	-0.82	11.93	76.07	35.02
Net Profit Growth (%)	65.03	-3.33	187.00	124.99	170.92
EPS Growth (%)	65.03	-3.34	-99.99	113.42	170.03
Book Value Growth (%)	11.37	10.02	9,182.14	160.57	18.04

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Price / Earnings	9.45	22.69	62.83	42.42	30.46
Price / Book Value	1.06	4.35	7.83	7.62	4.06
Dividend Yield (%)	1.66	2.21	0.57	0.00	0.21
EV/EBITDA	3.50	11.79	7.89	15.17	7.21
Market Cap (₹ Cr)	1,332.03	8,521.00	10,746.64	6,875.10	3,777.23

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Debt to Equity	0.02	0.00	0.61	0.28	0.11
Short term debt to equity ratio	0.12	--	0.16	0.25	0.11
Current Ratio	5.18	2.02	1.07	1.42	1.04
Quick Ratio	1.70	1.88	0.52	0.24	0.21
Interest Coverage	5.98	9.80	1.56	3.14	2.89

	Sai Silks	Vedant Fashions	Aditya Birla Lifestyle Brands	V2 Retail	V-Mart Retail
Debtors to sales (%)	0.14	45.36	14.27	0.05	--
Asset Turnover	0.95	0.39	1.22	1.52	1.50
Receivable days	0.54	161.43	45.06	0.10	0.00
Inventory Days	175.89	44.06	79.70	101.16	95.07
Payable days	36.45	74.37	236.73	67.36	73.70
Cash Conversion Cycle	139.98	131.13	-111.98	33.90	21.37

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