Zodiac Clothing Company Ltd

₹ 76.8 -0.22%

27 May - close price

zodiaconline.com BSE: 521163 NSE: ZODIACLOTH

About

Incorporated in 1984, Zodiac Clothing Company Limited deals in clothing and clothing accessories^[1]

Key Points

Business Overview:^[1]
ZCCL is in the business of cutting, stitching, washing, and pressing of fabric into apparels. It operates in men’s formal wear through its flagship brand, Zodiac, in party /club wear through its sub-brand, ZOD!, and in relaxed casual wear through its sub-brand, Z3. These brands are licensed by ZCCL from its group company, Metropolitan Trading Company, that is 100% owned by the promoters under a perpetual licensing arrangement. MTC charges a royalty of 1% on annual turnover from ZCCL

Website BSE NSE

Market Cap ₹ 211 Cr.
Current Price ₹ 76.8
High / Low ₹ 119 / 58.5
Stock P/E
Book Value ₹ 57.4
Dividend Yield 0.00 %
ROCE -7.35 %
ROE -18.5 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Promoter holding has increased by 1.53% over last quarter.
Company's working capital requirements have reduced from 28.3 days to 10.3 days

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of 9.88% over past five years.
Company has a low return on equity of -17.2% over last 3 years.
Earnings include an other income of Rs.11.4 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Textiles Textiles & Apparels Garments & Apparels

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	41.18	32.29	32.15	35.43	44.26	37.70	42.20	45.62	47.39	39.03	36.34	40.42	44.33
	45.18	37.85	35.34	38.61	49.49	46.29	45.33	48.96	50.77	41.99	41.72	40.88	43.84
Operating Profit	-4.00	-5.56	-3.19	-3.18	-5.23	-8.59	-3.13	-3.34	-3.38	-2.96	-5.38	-0.46	0.49
OPM %	-9.71%	-17.22%	-9.92%	-8.98%	-11.82%	-22.79%	-7.42%	-7.32%	-7.13%	-7.58%	-14.80%	-1.14%	1.11%
	42.41	1.68	-0.59	6.93	-0.47	5.98	2.16	1.18	2.68	2.25	2.93	1.98	4.23
Interest	1.54	1.45	1.78	1.67	1.85	1.89	1.89	1.94	2.22	2.38	2.66	2.66	2.43
Depreciation	4.24	4.09	4.97	4.71	4.98	4.99	5.10	5.00	5.03	5.35	5.73	5.95	5.83
Profit before tax	32.63	-9.42	-10.53	-2.63	-12.53	-9.49	-7.96	-9.10	-7.95	-8.44	-10.84	-7.09	-3.54
Tax %	-0.37%	-3.93%	2.09%	-0.76%	-0.64%	-0.74%	72.86%	4.18%	-3.90%	2.13%	0.83%	4.51%	18.64%
	32.75	-9.05	-10.76	-2.61	-12.45	-9.42	-13.76	-9.48	-7.64	-8.63	-10.92	-7.41	-4.20
EPS in Rs	12.60	-3.48	-4.14	-1.00	-4.79	-3.62	-5.29	-3.65	-2.94	-3.32	-4.20	-2.85	-1.53
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	323	301	269	236	214	189	100	128	169	144	173	160
	315	302	275	258	224	179	121	143	174	160	189	168
Operating Profit	8	-2	-6	-22	-9	10	-21	-15	-5	-15	-16	-8
OPM %	3%	-1%	-2%	-9%	-4%	5%	-21%	-12%	-3%	-11%	-9%	-5%
	16	11	17	16	8	17	31	32	45	7	11	11
Interest	4	5	5	5	6	15	10	7	8	8	9	10
Depreciation	8	9	11	11	10	35	23	18	17	19	20	23
Profit before tax	12	-5	-5	-21	-18	-23	-23	-9	15	-35	-34	-30
Tax %	20%	-29%	29%	-9%	4%	-9%	3%	12%	-4%	-1%	17%	4%
	10	-4	-6	-19	-18	-21	-24	-10	16	-35	-40	-31
EPS in Rs	4.87	-1.85	-2.99	-9.67	-8.66	-9.49	-9.66	-3.99	6.07	-13.41	-15.51	-11.35
Dividend Payout %	64%	-54%	-33%	-10%	-12%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-6%
5 Years:	10%
3 Years:	-2%
TTM:	-7%

Compounded Profit Growth
10 Years:	%
5 Years:	-10%
3 Years:	-16%
TTM:	21%

Stock Price CAGR
10 Years:	-10%
5 Years:	-6%
3 Years:	-7%
1 Year:	-31%

Return on Equity
10 Years:	-10%
5 Years:	-13%
3 Years:	-17%
Last Year:	-18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	20	20	20	20	21	22	25	25	26	26	26	27
Reserves	162	157	232	224	244	203	203	199	230	197	154	130
	52	66	59	67	60	142	90	73	64	86	94	107
	60	55	50	56	41	39	34	38	32	46	51	53
Total Liabilities	293	298	361	366	367	406	351	335	353	355	325	317
	95	108	141	133	127	191	149	122	114	138	135	140
CWIP	6	5	3	2	2	2	0	1	1	0	1	0
Investments	22	21	73	57	54	29	37	51	84	64	39	40
	169	164	144	174	183	184	166	161	153	153	150	137
Total Assets	293	298	361	366	367	406	351	335	353	355	325	317

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	2	4	-3	-39	-34	10	-9	-5	-1	-6	-12
	-3	-11	15	40	2	24	6	14	16	21	25
	1	7	-10	1	32	-33	-2	-10	-15	-15	-13
Net Cash Flow	0	-1	1	2	0	1	-5	-1	0	0	0
Free Cash Flow	-16	-20	-15	-43	-39	6	-10	-8	-3	-14	-14
CFO/OP	18%	-274%	1%	167%	342%	108%	41%	36%	5%	43%	75%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	33	29	28	39	38	31	61	58	53	57	44	42
Inventory Days	203	222	239	288	433	476	651	434	287	358	325	373
Days Payable	87	90	97	135	109	122	199	181	112	209	196	244
Cash Conversion Cycle	149	162	170	192	362	385	514	311	228	207	173	171
Working Capital Days	36	24	7	22	58	58	139	88	82	48	26	10
ROCE %	7%	-0%	1%	-5%	-3%	-2%	-3%	-0%	-5%	-8%	-8%	-7%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Permanent Employees
Number

x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx	x,xxx
xxx	xxx	xxx	xxx	xxx	xxx	xxx	xx	xxx	xx
x,xxx						x,xxx	xxx	xxx
									x.xx	x.xx
									xxx	xxx

Please log in to see hidden values.

Number of COCO/Retail Stores
Number

Number of Multi-brand Outlet (MBO) Counters (ZODIAC)
Number

Debtors Turnover Ratio (Standalone)
Times

Gross Current Asset (GCA) Days
Days

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	71.40%	71.40%	71.40%	71.40%	71.40%	71.40%	71.40%	71.40%	71.40%	71.40%	71.40%	72.93%
	0.04%	0.00%	0.00%	0.01%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	28.55%	28.59%	28.60%	28.59%	28.57%	28.60%	28.59%	28.58%	28.58%	28.59%	28.59%	27.08%
No. of Shareholders	8,794	9,765	10,386	10,379	11,338	11,155	10,774	10,754	10,743	10,778	10,603	10,437

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	61.55%	61.45%	65.09%	66.93%	69.98%	69.98%	71.40%	71.40%	71.40%	72.93%
	10.57%	10.20%	9.35%	8.82%	0.03%	0.00%	0.00%	0.01%	0.00%	0.00%
	27.88%	28.35%	25.55%	24.25%	29.99%	30.02%	28.58%	28.59%	28.58%	27.08%
No. of Shareholders	3,702	4,392	4,062	3,952	8,041	8,901	8,801	10,379	10,754	10,437

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Zodiac Clothing Company Ltd

Zodiac Clothing Company Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls