Vishal Mega Mart Ltd
Incorporated In 2001, Vishal Mega Mart is a hypermarket chain that sells a wide range of products like apparel, groceries, electronics, and home essentials.[1]
- Market Cap ₹ 70,621 Cr.
- Current Price ₹ 151
- High / Low ₹ 158 / 96.0
- Stock P/E 136
- Book Value ₹ 13.5
- Dividend Yield 0.00 %
- ROCE 10.8 %
- ROE 8.03 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has delivered good profit growth of 31.5% CAGR over last 5 years
Cons
- Stock is trading at 11.2 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding has decreased over last quarter: -20.3%
- The company has delivered a poor sales growth of 7.88% over past five years.
- Company has a low return on equity of 6.31% over last 3 years.
- Working capital days have increased from 61.0 days to 90.4 days
* 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 Consumer Services Retailing Diversified Retail
Part of BSE 500 Nifty 500 BSE MidCap Nifty Midcap 100 BSE IPO
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|
| 4,069 | 3,025 | 4,199 | 5,619 | 6,239 | 5,947 | 5,948 | |
| 3,656 | 2,765 | 3,774 | 5,154 | 5,677 | 5,188 | 5,133 | |
| Operating Profit | 413 | 260 | 425 | 466 | 561 | 759 | 815 |
| OPM % | 10% | 9% | 10% | 8% | 9% | 13% | 14% |
| 13 | 16 | 19 | 20 | 21 | 45 | 54 | |
| Interest | 114 | 106 | 71 | 31 | 16 | 12 | 12 |
| Depreciation | 104 | 111 | 117 | 126 | 142 | 160 | 164 |
| Profit before tax | 208 | 59 | 257 | 329 | 425 | 632 | 694 |
| Tax % | 39% | 35% | 25% | 25% | 25% | 25% | |
| 126 | 39 | 191 | 247 | 318 | 473 | 519 | |
| EPS in Rs | 0.29 | 0.09 | 0.42 | 0.55 | 0.70 | 1.03 | 1.13 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 8% |
| 3 Years: | 12% |
| TTM: | -5% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 32% |
| 3 Years: | 35% |
| TTM: | 49% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 5% |
| 3 Years: | 6% |
| Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 4,366 | 4,484 | 4,503 | 4,507 | 4,509 | 4,597 |
| Reserves | 167 | 284 | 491 | 745 | 1,066 | 1,599 |
| 793 | 770 | 448 | 93 | 0 | 133 | |
| 1,396 | 1,513 | 1,611 | 1,727 | 1,547 | 1,465 | |
| Total Liabilities | 6,721 | 7,052 | 7,054 | 7,072 | 7,122 | 7,795 |
| 4,657 | 4,619 | 4,585 | 4,561 | 4,595 | 4,707 | |
| CWIP | 16 | 7 | 9 | 67 | 36 | 9 |
| Investments | 87 | 621 | 492 | 110 | 75 | 462 |
| 1,960 | 1,804 | 1,968 | 2,334 | 2,416 | 2,617 | |
| Total Assets | 6,721 | 7,052 | 7,054 | 7,072 | 7,122 | 7,795 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| 243 | 665 | 233 | 110 | 142 | 494 | |
| -78 | -659 | 97 | 255 | -35 | -473 | |
| -160 | 57 | -370 | -387 | -106 | 75 | |
| Net Cash Flow | 5 | 63 | -40 | -23 | 1 | 95 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Debtor Days | 146 | 161 | 133 | 118 | 105 | 134 |
| Inventory Days | 17 | 27 | 22 | 21 | 24 | 18 |
| Days Payable | 108 | 164 | 133 | 103 | 73 | 73 |
| Cash Conversion Cycle | 55 | 24 | 21 | 36 | 56 | 79 |
| Working Capital Days | 54 | 36 | 23 | 37 | 56 | 90 |
| ROCE % | 3% | 6% | 7% | 8% | 11% |
Documents
Announcements
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015
1h - Subsidiary fined Rs.1,00,000 (Sep 3, 2025) for vermicelli food-safety violation; manufacturer to reimburse.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 6h
-
Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 - Letter To Shareholders
1d - AGM on Sep 29, 2025; Annual Report 2024-25 available at provided web-link.
-
Business Responsibility and Sustainability Reporting (BRSR)
1d - Filed BRSR FY2024-25 with reasonable assurance by Grant Thornton; 714 stores, ₹10,716 Cr turnover.
- Reg. 34 (1) Annual Report. 1d
Concalls
-
Aug 2025Transcript PPT REC
-
May 2025TranscriptPPT
-
May 2025Transcript PPT REC
Business Profile[1]
Vishal Mega Mart Limited (formerly Rishanth Wholesale Trading Pvt Ltd) is a diversified retail company catering to middle and lower-middle-income groups in India. It offers products under three categories: apparel, general merchandise, and fast-moving consumer goods (FMCG). It operates 645 stores across 414 cities in India, complemented by an e-commerce platform (website and mobile app). The company utilizes a hub-and-spoke distribution model for efficient operations.