|
Market Closed -
NSE India S.E.
08:22:06 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 766.20 INR | -4.75% |
|
+0.26% | +29.73% |
| 10-19 | Forsee Power to Form Electric Mobility JV in India with Varroc Engineering | MT |
| 10-16 | Varroc Engineering Limited And Forsee Power Form Joint Venture To Scale EV Battery Solutions In India | CI |
Company Valuation: Varroc Engineering Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52,826 | 38,097 | 76,981 | 65,721 | 71,412 | 117,065 | - | - |
| Change | - | -27.88% | 102.07% | -14.63% | 8.66% | 63.93% | - | - |
| Enterprise Value (EV) 1 | 67,182 | 51,176 | 87,772 | 73,575 | 76,981 | 119,871 | 114,384 | 106,536 |
| Change | - | -23.83% | 71.51% | -16.17% | 4.63% | 55.72% | -4.58% | -6.86% |
| P/E | -4.76x | 114x | 14.6x | 107x | 31.7x | 29.7x | 20.2x | 16.1x |
| PBR | 2.66x | 3.9x | 5.14x | 4.2x | 4.01x | 5.36x | 4.37x | 3.52x |
| PEG | - | -1x | 0x | -1.2x | 0x | 0.4x | 0.4x | 0.6x |
| Capitalization / Revenue | 0.41x | 0.56x | 1.02x | 0.81x | 0.8x | 1.1x | 0.96x | 0.86x |
| EV / Revenue | 0.53x | 0.75x | 1.16x | 0.9x | 0.87x | 1.12x | 0.93x | 0.78x |
| EV / EBITDA | 145x | 9.36x | 11.3x | 11.5x | 9.28x | 12.1x | 9.37x | 7.58x |
| EV / EBIT | -7.24x | 24.4x | 20.1x | 23.1x | 15.5x | 19x | 13.7x | 10.4x |
| EV / FCF | - | - | - | - | - | - | 22,747,129x | 18,317,734x |
| FCF Yield | - | - | - | - | - | - | 0% | 0% |
| Dividend per Share 2 | - | - | - | 1 | 1.5 | 1.867 | 2.225 | 2.033 |
| Rate of return | - | - | - | 0.23% | 0.32% | 0.24% | 0.29% | 0.27% |
| EPS 2 | -72.64 | 2.19 | 34.43 | 4.01 | 14.73 | 25.78 | 37.89 | 47.65 |
| Distribution rate | - | - | - | 24.9% | 10.2% | 7.24% | 5.87% | 4.27% |
| Net sales 1 | 127,341 | 68,631 | 75,519 | 81,541 | 88,905 | 106,626 | 122,375 | 135,820 |
| EBITDA 1 | 463.7 | 5,467 | 7,736 | 6,414 | 8,298 | 9,941 | 12,209 | 14,057 |
| EBIT 1 | -9,275 | 2,099 | 4,367 | 3,181 | 4,981 | 6,300 | 8,338 | 10,269 |
| Net income 1 | -11,099 | 334.6 | 5,260 | 612.3 | 2,250 | 3,978 | 5,857 | 7,270 |
| Net Debt 1 | 14,356 | 13,079 | 10,791 | 7,854 | 5,569 | 2,806 | -2,681 | -10,529 |
| Reference price 2 | 345.75 | 249.35 | 503.85 | 430.15 | 467.40 | 766.20 | 766.20 | 766.20 |
| Nbr of stocks (in thousands) | 152,786 | 152,786 | 152,786 | 152,786 | 152,786 | 152,786 | - | - |
| Announcement Date | 5/30/22 | 5/23/23 | 5/17/24 | 5/29/25 | 5/27/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.72x | 1.12x | 12.06x | 0.24% | 1.23B | |
| 17.81x | 1.92x | 10.54x | 1.67% | 68.84B | |
| 15.2x | 1.05x | 8.11x | 2.45% | 35.06B | |
| 11.78x | 0.59x | 5.13x | 3.95% | 29.65B | |
| 11.64x | 0.49x | 3.48x | 5.04% | 26.14B | |
| 7.29x | 0.42x | 5.45x | 2.08% | 22.15B | |
| 15.78x | 2.73x | 9.66x | 3.84% | 20.03B | |
| 28.92x | 1.15x | 12.17x | 0.63% | 17.36B | |
| 10.28x | 0.48x | 4.72x | 3.11% | 16.92B | |
| 20.25x | 0.85x | 10.35x | 3.51% | 16.67B | |
| Average | 16.87x | 1.08x | 8.17x | 2.65% | 25.4B | |
| Weighted average by Cap. | 15.51x | 1.21x | 8.05x | 2.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VARROC Stock
- Valuation Varroc Engineering Limited
Select your edition
All financial news and data tailored to specific country editions
