Zodiac Clothing Company Ltd

Zodiac Cloth. Co Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Zodiac Clothing Company Ltd

₹ 108 -1.35%
14 Jul - 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 ₹ 281 Cr.
  • Current Price ₹ 108
  • High / Low ₹ 155 / 81.0
  • Stock P/E
  • Book Value ₹ 79.1
  • Dividend Yield 0.00 %
  • ROCE -8.92 %
  • ROE -16.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -1.78% over past five years.
  • Company has a low return on equity of -12.6% over last 3 years.

* 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
38.82 40.60 46.05 46.07 42.09 32.98 32.25 36.51 44.06 37.87 42.85 45.74 47.94
42.67 42.74 45.96 47.56 46.05 38.71 35.81 40.02 50.64 47.08 46.56 49.88 52.06
Operating Profit -3.85 -2.14 0.09 -1.49 -3.96 -5.73 -3.56 -3.51 -6.58 -9.21 -3.71 -4.14 -4.12
OPM % -9.92% -5.27% 0.20% -3.23% -9.41% -17.37% -11.04% -9.61% -14.93% -24.32% -8.66% -9.05% -8.59%
3.27 1.88 1.76 0.96 43.01 1.96 -0.31 7.34 -0.11 6.32 2.50 1.52 3.07
Interest 1.36 1.68 1.77 1.84 1.54 1.45 1.78 1.67 1.85 1.89 1.89 1.94 2.22
Depreciation 4.37 4.51 4.45 4.42 4.32 4.16 5.04 4.78 5.05 5.06 5.16 5.07 5.11
Profit before tax -6.31 -6.45 -4.37 -6.79 33.19 -9.38 -10.69 -2.62 -13.59 -9.84 -8.26 -9.63 -8.38
Tax % 4.12% 5.27% -19.22% 4.12% -0.54% -2.35% 2.25% 3.82% -0.15% -0.81% 70.58% 5.61% -62.17%
-6.57 -6.79 -3.53 -7.07 33.37 -9.16 -10.93 -2.72 -13.57 -9.77 -14.08 -10.16 -3.18
EPS in Rs -2.65 -2.74 -1.43 -2.86 12.84 -3.52 -4.20 -1.05 -5.22 -3.76 -5.42 -3.91 -1.22
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
405 391 349 280 238 216 191 100 127 175 146 174
363 369 344 289 260 227 182 122 143 180 163 196
Operating Profit 42 22 5 -8 -22 -11 9 -22 -17 -5 -18 -21
OPM % 10% 6% 2% -3% -9% -5% 5% -22% -13% -3% -12% -12%
3 6 3 21 11 3 12 25 26 46 8 13
Interest 5 5 5 5 5 6 15 10 7 8 8 8
Depreciation 10 10 11 12 11 11 35 23 19 18 19 20
Profit before tax 31 13 -8 -4 -26 -25 -30 -30 -16 16 -36 -36
Tax % 28% 29% -2% 3% -10% 7% -4% -1% -1% -3% 0% 3%
22 9 -8 -4 -23 -27 -29 -29 -16 16 -36 -37
EPS in Rs 11.35 4.62 -4.21 -2.24 -12.03 -12.58 -12.89 -11.87 -6.61 6.15 -13.99 -14.31
Dividend Payout % 40% 67% -24% -45% -8% -8% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -8%
5 Years: -2%
3 Years: 11%
TTM: 20%
Compounded Profit Growth
10 Years: %
5 Years: -7%
3 Years: %
TTM: -4%
Stock Price CAGR
10 Years: -11%
5 Years: -3%
3 Years: 9%
1 Year: -25%
Return on Equity
10 Years: -9%
5 Years: -11%
3 Years: -13%
Last Year: -16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 19 20 20 20 20 21 22 25 25 26 26 26
Reserves 241 248 243 280 268 283 237 231 222 253 220 180
50 58 72 59 67 64 142 90 73 64 86 94
79 71 62 52 56 41 39 34 39 33 46 50
Total Liabilities 389 396 396 410 411 409 440 380 359 376 378 350
123 131 142 142 135 128 193 151 125 116 139 143
CWIP 4 6 5 3 3 3 2 1 3 3 6 1
Investments 50 48 64 72 56 54 28 36 51 84 65 38
212 210 184 193 217 224 217 191 181 174 168 167
Total Assets 389 396 396 410 411 409 440 380 359 376 378 350

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
39 14 19 3 -37 -25 11 -9 -5 1 -5 -14
-18 -16 -38 16 34 -10 33 8 7 16 17 27
-10 -1 7 -17 1 35 -36 -2 -10 -15 -15 -13
Net Cash Flow 11 -3 -12 2 -1 -1 7 -2 -8 2 -3 -0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 38 40 32 29 45 39 33 65 62 52 53 43
Inventory Days 157 169 185 221 291 428 471 648 456 273 353 320
Days Payable 83 78 78 92 136 108 120 196 187 107 202 187
Cash Conversion Cycle 112 131 140 159 200 359 384 517 331 217 204 176
Working Capital Days 71 81 81 123 169 208 229 370 237 175 177 151
ROCE % 11% 5% -1% -2% -6% -4% -4% -5% -3% -4% -8% -9%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
69.98% 69.97% 69.97% 71.40% 71.40% 71.40% 71.40% 71.40% 71.40% 71.40% 71.40% 71.40%
0.00% 0.00% 0.01% 0.00% 0.04% 0.00% 0.00% 0.01% 0.02% 0.00% 0.00% 0.00%
30.02% 30.02% 30.01% 28.58% 28.55% 28.59% 28.60% 28.59% 28.57% 28.60% 28.59% 28.58%
No. of Shareholders 8,9899,3349,0978,8018,7949,76510,38610,37911,33811,15510,77410,754

* 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.

Documents

Announcements

Annual reports

Credit ratings

Concalls

  • Nov 2015
    Transcript
    Notes
    PPT
  • Aug 2015
    Transcript
    Notes
    PPT