Integrated Filing — IndAS

General information about company
Scrip Code	544307
NSE Symbol	VMM
MSEI Symbol	NOTLISTED
ISIN	INE01EA01019
Name of company	VISHAL MEGA MART LIMITED
Type of company	Main Board
Class of security	Equity
Date of start of financial year	01-Apr-2024
Date of end of financial year	31-Mar-2025
Date of board meeting when results were approved	29-Apr-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange	23-Apr-2025
Description of presentation currency	INR (in Actuals)
Reporting Type	Quarterly
Reporting Quarter	Fourth quarter
Nature of report standalone or consolidated	Consolidated
Whether results are audited or unaudited for the quarter ended	Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended	Audited
Segment Reporting	Single segment
Description of single segment	Contract manufacturing
Start date and time of board meeting	29-Apr-2025   17:15:00
End date and time of board meeting	29-Apr-2025   18:09:00
Whether cash flow statement is applicable on company	Yes
Type of cash flow statement	Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification	Declaration of unmodified opinion

Financial Results Ind-AS
Particulars		3 months/ 6 months ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
A	Date of start of reporting period	01-Jan-2025	01-Apr-2024
B	Date of end of reporting period	31-Mar-2025	31-Mar-2025
C	Whether results are audited or unaudited	Audited	Audited
D	Nature of report standalone or consolidated	Consolidated	Consolidated
Part I	Blue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1	Income
	Revenue from operations	25478940000	107163450000
	Other income	186280000	585560000
	Total income	25665220000	107749010000
2	Expenses
(a)	Cost of materials consumed	0	0
(b)	Purchases of stock-in-trade	21451540000	80486730000
(c)	Changes in inventories of finished goods, work-in-progress and stock-in-trade	-3174090000	-3850520000
(d)	Employee benefit expense	1673220000	6405840000
(e)	Finance costs	493120000	1492060000
(f)	Depreciation, depletion and amortisation expense	1707000000	5902370000
(f)	Other Expenses
1	Other expenses	1957070000	8819600000
	Total other expenses	1957070000	8819600000
	Total expenses	24107860000	99256080000
3	Total profit before exceptional items and tax	1557360000	8492930000
4	Exceptional items	0	0
5	Total profit before tax	1557360000	8492930000
6	Tax expense
7	Current tax	564230000	2299490000
8	Deferred tax	-157990000	-126230000
9	Total tax expenses	406240000	2173260000
10	Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement	0	0
11	Net Profit Loss for the period from continuing operations	1151120000	6319670000
12	Profit (loss) from discontinued operations before tax	0	0
13	Tax expense of discontinued operations	0	0
14	Net profit (loss) from discontinued operation after tax	0	0
15	Share of profit (loss) of associates and joint ventures accounted for using equity method	0	0
16	Total profit (loss) for period	1151120000	6319670000
17	Other comprehensive income net of taxes	11430000	-14990000
18	Total Comprehensive Income for the period	1162550000	6304680000
19	Total profit or loss, attributable to
	Profit or loss, attributable to owners of parent
	Total profit or loss, attributable to non-controlling interests
20	Total Comprehensive income for the period attributable to
	Comprehensive income for the period attributable to owners of parent
	Total comprehensive income for the period attributable to owners of parent non-controlling interests
21	Details of equity share capital
	Paid-up equity share capital	45974280000	45974280000
	Face value of equity share capital	10	10
27	Details of debt securities
22	Reserves excluding revaluation reserve		18038740000
23	Earnings per share
i	Earnings per equity share for continuing operations
	Basic earnings (loss) per share from continuing operations	0.25	1.4
	Diluted earnings (loss) per share from continuing operations	0.25	1.36
ii	Earnings per equity share for discontinued operations
	Basic earnings (loss) per share from discontinued operations	0	0
	Diluted earnings (loss) per share from discontinued operations	0	0
ii	Earnings per equity share
	Basic earnings (loss) per share from continuing and discontinued operations	0.25	1.4
	Diluted earnings (loss) per share from continuing and discontinued operations	0.25	1.36
24	Debt equity ratio
25	Debt service coverage ratio
26	Interest service coverage ratio
27	Disclosure of notes on financial results		1.The above audited consolidated financial results have been reviewed by the Audit Committee and approved by the Board of Directors at their respective meetings held on 29 April, 2025 and have been audited by the statutory auditors of the Group. n n2.The figures for the quarter ended 31st March 2025 and 31st March 2024 are the balancing figure between the audited figures for the full financial year and the unaudited figures up to the nine months ended 31st December 2024 and 31st December 2023, respectively, which were subjected to limited review and special purpose review, respectively, by the statutory auditors. n n3.These consolidated financials results have been prepared in accordance with Indian Accounting Standard (Ind AS) prescribed under Section 133 of the Companies Act, 2013 read with relevant rules thereunder and in terms of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 (as amended). n n4.The Holding Company has completed its Initial Public Offer (IPO) of 1,02,56,41,025 equity shares of face value of Rs 10 each at an issue price of Rs. 78 per share and as a result the equity shares of the Holding Company has been listed on National Stock exchange of India Limited (NSE) and BSE Limited (BSE) on 18 December 2024. The issue comprised offer for sale of 1,02,56,41,025 equity shares by Promoter selling shareholders aggregating upto Rs. 80,000 million. n n5.Based on the “management approach” as defined in Ind AS 108 – Operating Segments, the Chief Operating Decision Maker (‘CODM’) does the evaluation of the Holding Company’s performance at an overall level as one segment.

Remarks
Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio

Statement of Asset and Liabilities
Particulars		Year ended (dd-mm-yyyy)
Date of start of reporting period		01-Apr-2024
Date of end of reporting period		31-Mar-2025
Whether results are audited or unaudited		Audited
Nature of report standalone or consolidated		Consolidated
	Assets
1	Non-current assets
	Property, plant and equipment	6950730000
	Capital work-in-progress	136320000
	Investment property	0
	Goodwill	42836340000
	Other intangible assets	15560860000
	Intangible assets under development
	Biological assets other than bearer plants
	Investments accounted for using equity method
	Non-current financial assets
	Non-current investments	0
	Trade receivables, non-current
	Loans, non-current	0
	Other non-current financial assets	918580000
	Total non-current financial assets	918580000
	Deferred tax assets (net)	2312990000
	Other non-current assets	197020000
	Total non-current assets	68912840000
2	Current assets
	Inventories	18503070000
	Current financial asset
	Current investments	3872780000
	Trade receivables, current	664440000
	Cash and cash equivalents	3969600000
	Bank balance other than cash and cash equivalents	667050000
	Loans, current	0
	Other current financial assets	3340670000
	Total current financial assets	12514540000
	Current tax assets (net)
	Other current assets
	Total current assets	31017610000
3	Non-current assets classified as held for sale
4	Regulatory deferral account debit balances and related deferred tax Assets
	Total assets	99930450000
	Equity and liabilities
1	Equity
	Equity attributable to owners of parent
	Equity share capital	45974280000
	Other equity	18038740000
	Total equity attributable to owners of parent	64013020000
	Non controlling interest	0
	Total equity	64013020000
2	Liabilities
	Non-current liabilities
	Non-current financial liabilities
	Borrowings, non-current	0
	Trade payables, non-current
	(A) Total outstanding dues of micro enterprises and small enterprises
	(B) Total outstanding dues of creditors other than micro enterprises and small enterprises
	Total Trade payable
	Other non-current financial liabilities	12218440000
	Total non-current financial liabilities	12218440000
	Provisions, non-current	369160000
	Deferred tax liabilities (net)
	Deferred government grants, Non-current
	Other non-current liabilities
	Total non-current liabilities	12587600000
	Current liabilities
	Current financial liabilities
	Borrowings, current	0
	Trade payables, current
	(A) Total outstanding dues of micro enterprises and small enterprises	6027640000
	(B) Total outstanding dues of creditors other than micro enterprises and small enterprises	8758050000
	Total Trade payable	14785690000
	Other current financial liabilities	5904410000
	Total current financial liabilities	20690100000
	Other current liabilities	2419890000
	Provisions, current	219840000
	Current tax liabilities (Net)
	Deferred government grants, Current
	Total current liabilities	23329830000
3	Liabilities directly associated with assets in disposal group classified as held for sale
4	Regulatory deferral account credit balances and related deferred tax liability
	Total liabilities	35917430000
	Total equity and liabilites	99930450000
	Disclosure of notes on assets and liabilities

Format for Reporting Segmenet wise Revenue, Results and Capital Employed along with the company results
Particulars		3 months/ 6 month ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period		01-Jan-2025	01-Apr-2024
Date of end of reporting period		31-Mar-2025	31-Mar-2025
Whether accounts are audited or unaudited		Audited	Audited
Nature of report standalone or consolidated		Consolidated	Consolidated
1	Segment Revenue (Income)
	(net sale/income from each segment should be disclosed)
	Total Segment Revenue
	Less: Inter segment revenue
	Revenue from operations
2	Segment Result
	Profit (+) / Loss (-) before tax and interest from each segment
	Total Profit before tax
	i. Finance cost
	ii. Other Unallocable Expenditure net off Unallocable income
	Profit before tax
3	(Segment Asset - Segment Liabilities)
	Segment Asset
	Total Segment Asset
	Un-allocable Assets	null	null
	Net Segment Asset	null	null
4	Segment Liabilities
	Segment Liabilities
	Total Segment Liabilities
	Un-allocable Liabilities	null	null
	Net Segment Liabilities	null	null
	Disclosure of notes on segments

Other Comprehensive Income
Particulars		3 months/ 6 months ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
A	Date of start of reporting period	01-Jan-2025	01-Apr-2024
B	Date of end of reporting period	31-Mar-2025	31-Mar-2025
C	Whether results are audited or unaudited	Audited	Audited
D	Nature of report standalone or consolidated	Consolidated	Consolidated
	Other comprehensive income [Abstract]
1	Amount of items that will not be reclassified to profit and loss
1	Remeasurement gain/(loss) on defined benefit obligations	15300000	-20030000
	Total Amount of items that will not be reclassified to profit and loss	15300000	-20030000
2	Income tax relating to items that will not be reclassified to profit or loss	3870000	-5040000
3	Amount of items that will be reclassified to profit and loss
	Total Amount of items that will be reclassified to profit and loss
4	Income tax relating to items that will be reclassified to profit or loss
5	Total Other comprehensive income	11430000	-14990000

Cash flow statement, indirect
Particulars				Year ended (dd-mm-yyyy)
A	Date of start of reporting period			2024-04-01
B	Date of end of reporting period			2025-03-31
C	Whether results are audited or unaudited			Audited
D	Nature of report standalone or consolidated			Consolidated
Part I	Blue color marked fields are non-mandatory.
	Statement of cash flows
	Cash flows from used in operating activities
	Profit before tax			8492930000
	Adjustments for reconcile profit (loss)
	Adjustments for finance costs			1492060000
	Adjustments for decrease (increase) in inventories			-3853420000
	Adjustments for decrease (increase) in trade receivables, current			-347020000
	Adjustments for decrease (increase) in trade receivables, non-current			0
	Adjustments for decrease (increase) in other current assets			0
	Adjustments for decrease (increase) in other non-current assets			0
	Adjustments for other financial assets, non-current			9570000
	Adjustments for other financial assets, current			-52030000
	Adjustments for other bank balances			0
	Adjustments for increase (decrease) in trade payables, current			2622230000
	Adjustments for increase (decrease) in trade payables, non-current			0
	Adjustments for increase (decrease) in other current liabilities			0
	Adjustments for increase (decrease) in other non-current liabilities			1961400000
	Adjustments for depreciation and amortisation expense			5902370000
	Adjustments for impairment loss reversal of impairment loss recognised in profit or loss			0
	Adjustments for provisions, current			76770000
	Adjustments for provisions, non-current			0
	Adjustments for other financial liabilities, current			89310000
	Adjustments for other financial liabilities, non-current			0
	Adjustments for unrealised foreign exchange losses gains			0
	Adjustments for dividend income			0
	Adjustments for interest income			159210000
	Adjustments for share-based payments			592460000
	Adjustments for fair value losses (gains)			-36010000
	Adjustments for undistributed profits of associates			0
	Other adjustments for which cash effects are investing or financing cash flow			0
	Other adjustments to reconcile profit (loss)			-401000000
	Other adjustments for non-cash items			0
	Share of profit and loss from partnership firm or association of persons or limited liability partnerships			0
	Total adjustments for reconcile profit (loss)			7897480000
	Net cash flows from (used in) operations			16390410000
	Dividends received			0
	Interest paid			0
	Interest received			0
	Income taxes paid (refund)			2399730000
	Other inflows (outflows) of cash			0
	Net cash flows from (used in) operating activities			13990680000
	Cash flows from used in investing activities
	Cash flows from losing control of subsidiaries or other businesses			0
	Cash flows used in obtaining control of subsidiaries or other businesses			0
	Other cash receipts from sales of equity or debt instruments of other entities			0
	Other cash payments to acquire equity or debt instruments of other entities			0
	Other cash receipts from sales of interests in joint ventures			0
	Other cash payments to acquire interests in joint ventures			0
	Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships			0
	Cash payment for investment in partnership firm or association of persons or limited liability partnerships			0
	Proceeds from sales of property, plant and equipment			28730000
	Purchase of property, plant and equipment			2638400000
	Proceeds from sales of investment property			0
	Purchase of investment property			0
	Proceeds from sales of intangible assets			0
	Purchase of intangible assets			0
	Proceeds from sales of intangible assets under development			0
	Purchase of intangible assets under development			0
	Proceeds from sales of goodwill			0
	Purchase of goodwill			0
	Proceeds from biological assets other than bearer plants			0
	Purchase of biological assets other than bearer plants			0
	Proceeds from government grants			0
	Proceeds from sales of other long-term assets			0
	Purchase of other long-term assets			0
	Cash advances and loans made to other parties			0
	Cash receipts from repayment of advances and loans made to other parties			0
	Cash payments for future contracts, forward contracts, option contracts and swap contracts			0
	Cash receipts from future contracts, forward contracts, option contracts and swap contracts			0
	Dividends received			0
	Interest received			67960000
	Income taxes paid (refund)			0
	Other inflows (outflows) of cash			-3563280000
	Net cash flows from (used in) investing activities	-6104990000
	Cash flows from used in financing activities
	Proceeds from changes in ownership interests in subsidiaries			0
	Payments from changes in ownership interests in subsidiaries			0
	Proceeds from issuing shares			897430000
	Proceeds from issuing other equity instruments			0
	Payments to acquire or redeem entity's shares			0
	Payments of other equity instruments			0
	Proceeds from exercise of stock options			0
	Proceeds from issuing debentures notes bonds etc			0
	Proceeds from borrowings			0
	Repayments of borrowings			0
	Payments of lease liabilities			4191050000
	Dividends paid			0
	Interest paid			1492060000
	Income taxes paid (refund)			0
	Other inflows (outflows) of cash			0
	Net cash flows from (used in) financing activities			-4785680000
	Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes			3100010000
	Effect of exchange rate changes on cash and cash equivalents
	Effect of exchange rate changes on cash and cash equivalents			0
	Net increase (decrease) in cash and cash equivalents			3100010000
	Cash and cash equivalents cash flow statement at beginning of period			869590000
	Cash and cash equivalents cash flow statement at end of period			3969600000