Loading…
Employees: 4,449
Size Vadilal Industries (VADILALIND.NS) is an India Consumer Staples company (Food: Specialty/Candy) with a market value of $541M, the 813th largest of 1,058 India companies the cockpit tracks. Shares closed at ₹7,108 on 6 Nov 2026.
Performance Over six months the shares gained 53.3%, against -11.4% for the median peer and 0.0% for the India market (cap-weighted) — 2nd highest of 21 in its peer set.
Growth Revenue grew 30.9% over the last twelve months (peer median +5.4%); the operating margin is 15.6% (peer median 6.3%).
Valuation It trades at 3.0× enterprise value to sales against a peer median of 1.1× (3rd most expensive of 21).
Price implies For today's price to make sense, revenue must grow about 17% a year for seven years (Req g). Recent delivered growth is +26%, so the hurdle is -9 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 11.3 points above its cost of capital (11.6% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ₹16.8B | ₹15.0B | ₹12.4B | ₹11.2B | ₹10.6B |
| Revenue growth | — | +21% | +10% | +6% | — |
| Gross profit | ₹6.03B | ₹3.95B | ₹3.29B | ₹2.95B | ₹2.68B |
| EBITDA | ₹3.13B | ₹2.50B | ₹2.41B | ₹2.23B | ₹1.69B |
| Net income | ₹2.19B | ₹1.55B | ₹1.50B | ₹1.46B | ₹963M |
| Free cash flow | n/a | ₹346M | ₹274M | ₹1.16B | -₹343M |
| Capital expenditure | n/a | ₹966M | ₹804M | ₹595M | ₹584M |
| Total debt | n/a | ₹2.30B | ₹2.18B | ₹2.23B | ₹2.91B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | VADILALIND.NS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -1.9% | -2.2% | 11th highest of 21 |
| 6-month return | +53.3% | -11.4% | 2nd highest of 21 |
| Distance from 52-week high | -15.9% | -29.9% | 8th highest of 21 |
| Revenue growth (TTM) | +30.9% | +5.4% | 2nd highest of 21 |
| Operating margin | 15.6% | 6.3% | 2nd highest of 21 |
| EV / Sales | 3.0× | 1.1× | 3rd most expensive of 21 |
| Growth the price implies (Req g, 7 yrs) | 17.3% | 3.9% | 3rd most demanding of 17 |
| Growth delivered (Del g) | +26.5% | +6.0% | highest of 17 |
| Hurdle (Req g minus delivered) | -9.1 pp | -3.7 pp | 4th least demanding of 17 |
| ROIC minus cost of capital | +11.3 pp | +1.0 pp | 3rd highest of 21 |
| EV / EBITDA | 16.3× | 10.4× | 3rd most expensive of 13 |
| Net debt / EBITDA | 0.6× | 0.3× | 7th least indebted of 13 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Vadilal Industries VADILALIND.NS | India | $541M | +53% | +31% | 16% | 3.0× | 17.3% | +26.5% |
| Ganyuan Foods 002991.SZ | China | $552M | -22% | 0% | 10% | 1.4× | 4.8% | +12.4% |
| Kameda Seika 2220.T | Japan | $525M | -8% | +17% | 6% | 0.8× | 0.3% | +6.0% |
| Haoxiangni Health Food 002582.SZ | China | $558M | -21% | -17% | -11% | 2.9× | n/a | n/a |
| Riken Vitamin 4526.T | Japan | $516M | +29% | +3% | 7% | 0.7× | -3.9% | +4.4% |
| Apple Flavor & Fragrance 603020.SS | China | $570M | -7% | +3% | 4% | 0.9× | 16.4% | -1.5% |
| Zhongjing Food 300908.SZ | China | $579M | -31% | +6% | 19% | 3.2× | 6.9% | +8.3% |
| Baolingbao Biology 002286.SZ | China | $500M | -15% | +9% | 6% | 1.2× | 10.0% | +6.0% |
| Ligao Foods 300973.SZ | China | $604M | -19% | +5% | 7% | 1.0× | n/a | n/a |
| Nitto Fuji Flour Milling 2003.T | Japan | $472M | +14% | 0% | 6% | 1.0× | 3.0% | +5.2% |
| Jiahe Foods Industry 605300.SS | China | $623M | -17% | -7% | 1% | 1.1× | 18.9% | +3.7% |
| YouYou Foods 603697.SS | China | $627M | -7% | +30% | 11% | 1.8× | 2.5% | +7.8% |
| Ganso 603886.SS | China | $464M | +1% | +5% | 6% | 0.8× | -11.0% | -1.9% |
| Gift 9279.T | Japan | $635M | +31% | +24% | 11% | 2.5× | n/a | n/a |
| Daesang 001680.KS | South Korea | $459M | -16% | +2% | 4% | 0.4× | -5.6% | +7.2% |
| John B. Sanfilippo & Son JBSS | United States | $643M | -29% | +3% | 7% | 0.7× | -8.2% | +6.5% |
| Bourbon 2208.T | Japan | $451M | +3% | +7% | 6% | 0.5× | -12.1% | +0.3% |
| Zhengzhou Qianweiyangchu Food 001215.SZ | China | $451M | -34% | +13% | 5% | 1.3× | 13.9% | +15.0% |
| Petpal Pet Nutrition Technology 300673.SZ | China | $444M | -26% | +2% | 6% | 2.1× | 7.5% | +1.6% |
| Yasho Industries YASHO.NS | India | $441M | +122% | +35% | 14% | 4.4× | 33.4% | +17.7% |
| Shoei Foods 8079.T | Japan | $435M | +1% | +8% | 4% | 0.6× | n/a | n/a |