AI Summary
✦ ClarthaVishal Mega Mart is an Indian value retailer selling apparel, fast-moving consumer goods, and general merchandise. Apparel spans family clothing, while foods, staples, and household products drive recurring basket purchases. General merchandise adds home appliances, furnishings, toys, stationery, travel products, and footwear. Revenue grew 20.4% year-on-year, while profit increased 32.8%, indicating operating leverage despite stable reported margins. No company-specific operational catalyst is disclosed in the provided developments. Debt/equity of 26.82 implies exceptionally high leverage, which can magnify reported returns but increases financial risk; ROE is unavailable. Profit growth outpaced revenue, supporting improved earnings conversion, although stable margins provide limited evidence of further expansion. At 57.2 times earnings, the stock appears rich and trades at a substantial premium to its 20.4% revenue growth rate. The key open question is whether store expansion and higher basket penetration can sustain growth without increasing leverage-related pressure.
Valuation Metrics
Trading 10.8% below historical median. Valuation is stable — currently in the strongly undervalued zone (z-score: -0.96). Confidence: 88%.
Live forward EPS implies next-12-month EPS of ₹2.71. Applying the stock's normalized valuation corridor produces a fair range of ₹155.47 to ₹193.33, with base value near ₹173.77 (+60.0% vs current price).
Live forward estimate anchored to the company's historical valuation corridor.
Forward EPS
₹2.71
Forward P/E
40.1x
Base Fair Value
₹173.77
Fair Range
₹155.47 - ₹193.33
Upside To Base
+60.0%
Estimate Source
Live forward EPS
Growth Estimate
+25.0%
5Y Average
65.03
Current
57.22
Overvalued
71.34
Undervalued
57.37
5Y Average
28.23
Current
24.82
Overvalued
31.06
Undervalued
24.78
5Y Average
4.29
Current
3.77
Overvalued
4.93
Undervalued
3.65
Peers & Comparison
Sector: Consumer Staples · Theme: FMCG - Foods
| Company | Rev. Growth | Margin | P/E | vs Avg | 52W Perf. |
|---|---|---|---|---|---|
ZYDUS WELLNESS LIMITED ZYDUSWELLFMCG - Foods | +66.9% | 4.1% | 87.0x Premium | +52% vs avg | +37.5% |
BIKAJI FOODS INTERN LTD BIKAJIFMCG - Foods | +12.5% | 8.4% | 60.6x Fair | +6% vs avg | -13.6% |
HATSUN AGRO PRODUCT LTD. HATSUNFMCG - Foods | +19.3% | 3.4% | 59.9x Fair | +4% vs avg | +5.9% |
AWL AGRI BUSINESS LIMITED AWLFMCG - Foods | +17.5% | 1.5% | 22.0x Undervalued | -62% vs avg | -22.6% |
VISHAL MEGA MART LIMITED trades in line with peers (57.2x vs avg 57.4x), reflecting a fair valuation within the Fmcg - Foods cohort. Peers include ZYDUS WELLNESS LIMITED, BIKAJI FOODS INTERN LTD, HATSUN AGRO PRODUCT LTD. — selected based on business model, industry classification, market cap similarity, and business theme alignment.
Financials
Real statement data for revenue, earnings quality, conversion, and balance-sheet coverage. Monetary values are shown in Rs crore.
Latest revenue
₹1.57K CrDec 2025Latest net profit
₹182 CrDec 2025Latest EPS
₹0.39Dec 2025Net margin
14.3%Dec 2025Performance
Bars show revenue and net profit. The line shows net margin.
- Revenue
- Net income
- Net margin %
Earnings
Revenue is shown in crores. EPS is rupees per share.
- Revenue
- EPS
Revenue to profit conversion
Bridge from operating numbers to profit for the latest reported period.
Latest reported period: Dec 2025
Debt level and coverage
Debt, cash and free cash flow compared on the same crore scale.
- Debt
- Free cash flow
- Cash & equivalents
Results
| Metric | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,814 | 1,505 | 1,668 | 1,418 | 1,392 | 1,469 | 1,669 | 1,746 | 1,570 |
| Expenses | 1,607 | 1,384 | 1,457 | 1,246 | 1,191 | 1,293 | 1,403 | 1,541 | 1,302 |
| Operating Profit | 169 | 82.87 | 172 | 132 | 160 | 134 | 224 | 163 | 225 |
| OPM % | 9.35% | 5.51% | 10.31% | 9.34% | 11.52% | 9.14% | 13.45% | 9.31% | 14.35% |
| Other Income | 8.02 | 4.82 | 5.32 | 10.36 | 16.67 | 12.76 | 14.48 | 16.75 | 19.71 |
| Interest | 3.7 | 3.05 | 2.99 | 2.99 | 3.01 | 2.99 | 2.91 | 2.95 | 2.91 |
| Depreciation | 37.32 | 38.21 | 38.69 | 39.59 | 40.76 | 41.04 | 42.29 | 43.15 | 43.49 |
| Profit before tax | 174 | 84.64 | 174 | 140 | 174 | 144 | 236 | 176 | 242 |
| Tax % | 24.85% | 25.4% | 25.03% | 24.82% | 25.57% | 25.47% | 25.17% | 25.46% | 25.03% |
| Net Profit | 131 | 63.14 | 131 | 105 | 130 | 107 | 177 | 131 | 182 |
| EPS in Rs | 0.29 | 0.14 | 0.29 | 0.23 | 0.29 | 0.24 | 0.38 | 0.28 | 0.39 |
All values in Rs. Crore unless otherwise stated. Source: CMIE Prowess, Quarterly Interim Standalone.