Varroc Engineering Ltd (VARROC) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 541578 | NSE: VARROC | Auto Ancillary | Small Cap

Varroc Engineering Share Price

630.55 -11.20 -1.75%
as on 05-Dec'25 12:24

Varroc Engineering Ltd (VARROC) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 541578 | NSE: VARROC | Auto Ancillary | Small Cap

DeciZen - make an informed investing decision on Varroc Engineering

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Varroc Engineering stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
70.46
Market Cap:
9,805.1 Cr.
52-wk low:
365
52-wk high:
694.8

Is Varroc Engineering Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Varroc Engineering: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Varroc Engineering Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.6%11.8%15.6%12.9%3%3.4%1.9%8.9%19.1%13%-
Value Creation
Index
0.2-0.10.20.0-0.8-0.8-0.9-0.40.40.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7,9099,29910,27912,03611,1224,3745,8446,8917,5528,1548,409
Sales YoY Gr.-17.6%10.5%17.1%-7.6%-60.7%33.6%17.9%9.6%8%-
Adj EPS 34.723.73832-2.33.4-52.834.69.89.1
YoY Gr.--31.7%60.3%-15.9%-107.2%NA-247.2%NA1149.8%-71.6%-
BVPS (₹) 181.6190.5229.6227.5222.9198.2130.263.998102.4110.2
Adj Net
Profit
334272468431-3151.8-76.342.4529150139
Cash Flow from Ops. 2906771,0754741,414474636686638737-
Debt/CF from Ops. 5.52.21.15.22.56.32.42.41.91.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.3%-6%11.7%8%
Adj EPS -13.1%NANA-71.6%
BVPS-6.2%-14.4%-7.7%4.5%
Share Price - 7.5% 29% 21.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
23.513.818.714.6-11.7-32.942.89.88.6
Op. Profit
Mgn %
7.26.38.88.97.47.76.38.710.19.59.5
Net Profit
Mgn %
4.22.94.63.6-0.31.3-1.30.77.121.7
Debt to
Equity
0.90.70.40.81.210.81.70.80.60.1
Working Cap
Days
9992959711129716382797845
Cash Conv.
Cycle
241563-3-22-8-5-5-4-9

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Varroc Engineering Ltd.

Standalone Consolidated
TTM EPS (₹) 20 9.1
TTM Sales (₹ Cr.) 7,670 8,409
BVPS (₹.) 125.8 110.2
Reserves (₹ Cr.) 1,907 1,669
P/BV 5.10 5.82
PE 32.10 70.46
From the Market
52 Week Low / High (₹) 365.00 / 694.75
All Time Low / High (₹) 119.20 / 1177.45
Market Cap (₹ Cr.) 9,805
Equity (₹ Cr.) 15.3
Face Value (₹) 1
Industry PE 44.7

Management X-Ray of Varroc Engineering:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Varroc Engineering - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Varroc Engineering

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales7,9099,29910,27912,03611,1224,3745,8446,8917,5528,154
Operating Expenses 7,3388,7179,39810,97810,3014,0365,4856,3166,7967,379
Manufacturing Costs7999081,0861,136946517680784820864
Material Costs5,0496,0376,3837,5766,9862,7913,8494,4314,7335,209
Employee Cost 1,0401,2041,3141,5011,637510619717809888
Other Costs 450569616765731218336385434418
Operating Profit 5715828811,059821338359575756775
Operating Profit Margin (%) 7.2%6.3%8.6%8.8%7.4%7.7%6.1%8.3%10.0%9.5%
Other Income 1489439919911634304632
Interest 8490869713989118190194170
Depreciation 292337386566732274305337337323
Exceptional Items 5000000000-147
Profit Before Tax 39232751651939127-3083315169
Tax 2214659037484844-238100
Profit After Tax 370313451429379-783955370
PAT Margin (%) 4.7%3.4%4.4%3.6%0.0%1.8%-1.3%0.6%7.3%0.9%
Adjusted EPS (₹)38.427.336.631.50.0-41.4-72.6-53.734.44.0
Dividend Payout Ratio (%)1%1%1%13%0%0%0%0%0%25%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 1,7632,1852,8283,0663,0053,0281,9899761,4971,565
Share Capital 26131313131515151515
Reserves 1,7372,1722,8153,0532,9913,0131,9739611,4821,550
Minority Interest20202124252825282933
Debt1,4051,3549801,6592,6011,758394678859717
Long Term Debt763755636457900936250416652320
Short Term Debt6425993441,2011,700822144262207397
Trade Payables1,2691,5502,0002,0562,3803,0311,3341,1961,2241,393
Others Liabilities 7757389201,7432,7743,2027,2471,735755878
Total Liabilities 5,2335,8476,7498,54810,78411,04710,9894,6144,3644,586

Fixed Assets

Gross Block2,3922,9743,8205,0987,2887,9493,5643,9344,1464,434
Accumulated Depreciation2815931,0301,5512,0052,7191,5301,8832,1202,418
Net Fixed Assets 2,1112,3812,7903,5465,2835,2312,0332,0512,0272,016
CWIP 31529334499979085614013580103
Investments 29129336036233037638842153069
Inventories6837538648901,0761,256616671674733
Trade Receivables1,1851,1381,4031,3501,0891,641518597492680
Cash Equivalents 1773543291631,069745118327130163
Others Assets 4706356601,2371,1479417,177412431822
Total Assets 5,2335,8476,7498,54810,78411,04710,9894,6144,3644,586

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2906771,0754741,414474636686638737
PBT 39232751651939-498-1,065-773294317
Adjustment 1913313875748889321,1781,260483465
Changes in Working Capital -25270299-49161560596291-82-54
Tax Paid -40-51-127-128-128-20-74-92-569
Cash Flow From Investing Activity -579-565-601-1,757-1,268-644-763-286-166-246
Capex -599-624-578-1,425-1,387-728-844-571-218-272
Net Investments 1234-3-3950-282834321
Others 925-20621198673295
Cash Flow From Financing Activity 38694-5231,129733-152-335-216-664-490
Net Proceeds from Shares 000006850000
Net Proceeds from Borrowing 00-131357604284-137-40-372-454
Interest Paid -85-86-86-95-121-158-156-263-208-171
Dividend Paid -4-5-7-1-1150-60-50
Others 475184-299868365-964-3588-79135
Net Cash Flow 98205-50-154879-322-462185-192-0

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)26.1515.9517.9914.550.082.61-3.122.6244.724.55
ROCE (%)15.6211.8315.5812.912.963.431.858.8819.1313.01
Asset Turnover Ratio1.71.731.651.581.150.40.530.891.691.83
PAT to CFO Conversion(x)0.782.162.381.1471.336N/A17.591.1510.53
Working Capital Days
Receivable Days504445424011367292626
Inventory Days28272827329758343231
Payable Days808210097115349199999289

Varroc Engineering Ltd Stock News

Varroc Engineering Ltd FAQs

The current trading price of Varroc Engineering on 05-Dec-2025 12:24 is ₹630.5.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Varroc Engineering stood at ₹9,805.1.
The latest P/E ratio of Varroc Engineering as of 04-Dec-2025 is 32.10.
The latest P/B ratio of Varroc Engineering as of 04-Dec-2025 is 5.10.
The 52-week high of Varroc Engineering is ₹694.8 and the 52-week low is ₹365.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Varroc Engineering is ₹7,670 ( Cr.) .

About Varroc Engineering Ltd

Varroc Engineering Ltd. is a global tier-1 automotive component group. It commenced operations in India with its Polymer business in 1990. it design, manufacture and supply exterior lighting systems, plastic and polymer components, electrical-electronics components, and precision metallic components to passenger car, commercial vehicle, two-wheeler, three-wheeler and off-highway vehicle (OHV) OEMs directly worldwide. It is the second largest Indian auto component group (by consolidated revenue for FY 2017) and a leading tier-1 manufacturer and supplier to Indian two-wheeler and three-wheeler OEMs (by consolidated revenue for FY 2017). It offers the best design solutions that provides its customers a competitive edge in their markets. This has helped Varroc place itself as the most preferred partner with all leading OEMs in the automotive segment across the world.

Business area of the company

The Company is focused on designing, manufacturing and supplying exterior lighting systems, plastic and polymer components, and electrical and electronics components. It also supplies precision metallic components to passenger car, commercial vehicle, two-heeler, three-wheeler and off highway vehicle (OHV). The Company's segments include Polymer, Electrical, Engine valve, Forged components, and Lighting.

Awards

  • 2014: Received the ‘New Part Development Award’ by Honda Motorcycle and Scooter India Private Limited
  • 2014: Named as one of the ‘Top 100 Companies’ in Czech Republic
  • 2014: Named as one of the ‘Top 100 Companies’ in Czech Republic
  • 2015: Won the ‘PSA Best Plant Award’
  • 2016: Awarded the ‘Emerging Manufacturing Giant’ by the honourable Chief Minister of Maharashtra, India, Mr. Devendra Fadnavis, on behalf of Indian Merchant Chambers
  • 2016: Given the ‘Supplier Quality Excellence Award’ by General Motors
  • 2016: Awarded ‘Emerging Manufacturing Giant’ by the chief minister of Maharashtra, India, Mr. Devendra Fadnavis, on behalf of Indian Merchant Chambers
  • 2017: National Safety Council awarded it for ‘Lowest average frequency accident rate and zero accident frequency rate’
  • 2017: Jaguar Land Rover bestowed it with the ‘Global Supplier of the Year Award’
  • 2017: Received the ‘FCA Innovation Award’ for Dodge Challenge Head Lamp 193
  • 2017: Won the ‘2016 General Motors Quality Excellence award
  • 2017: Claimed the ‘Ford Q1 Award’- Only 2nd lighting supplier in China to receive this award
  • 2017: Awarded for ‘Overall Performance Of The Year’ by Maruti Suzuki
  • 2017: Presented with an award for ‘Electrical and Electronics Excellence in Automotive Lighting’ by the International Centre For Automotive Technology
  • 2017: Bagged the ‘Electronics Co. Of The Year’ award by ELCINA
  • 2018: Handed the ‘Best Quality Award’ by FCA
  • 2018: Mr. Tarang Jain, Managing Director, has been inducted into the ‘Automotive Hall of Fame’ at the ET Polymers Global Conference on Plastics in Automotive
  • 2019: Varroc Polymer plant team bagged 2 OHS-India Safety Awards for Innovation and Excellence
  • 2019: Varroc’s Paper on ‘ELECTRICAL MOBIITY’ has been awarded the ‘BEST PAPER’ at the SIAT 2019
  • 2019: Varroc’s Polymer division bagged the ‘Award for Delivery Management 2018-19’ at the Annual Supplier Conference of Honda Two-wheelers Ltd.
  • 2019: Varroc’s polymer division recognized by Volvo Eicher Commercial Vehicles (VECV) with Outstanding Contribution in New Product Development award
  • 2019: Performance Award for ‘Incoming Quality Improvement’ at Suzuki Motorcycles India Pvt. Ltd.’s 2019 Suppliers’ Meet.
  • 2019: Varroc Polymer Business recognized for ‘Excellence in Delivery’ by Mahle Behr India Pvt Ltd., during their Supplier Meet 2019

Milestones

  • 1990: Began journey through Polymer business
  • 1996: Emergence of Electrical-Electronics business unit
  • 1997: Engine Valves manufacturing
  • 2000: Established as 'Supplier of Choice' for Bajaj Electronics Pvt. Ltd.
  • 2004: Emergence of Metallic Forgings business unit
  • 2005: Formed Varroc Exhaust System Pvt. Ltd. for two-wheeler & three-wheeler catalytic converters
  • 2007: Acquired first overseas company - IMES (Italy), a forging business
  • 2011: Acquired TRIOM (Italy), a hi-end lighting systems player for global two-wheelers
  • 2012: Acquired Visteon's Global PV Lighting Business
  • 2014: Received Investment by Omega TC Holdings Pte. Ltd. and Tata Capital Financial Services Limited
  • 2014: Acquired 50% stake in Varroc TYC Corporation BVI (China)
  • 2015: Signed a letter of intent with Heraeus, Germany based technology group, for catalytic converters for two-wheelers in India
  • 2015: Acquired Sa-Ba, an exterior automotive lighting company in Turkey
  • 2015: Developed Electronic Fuel-injection Technology for two-wheelers and three-wheelers in India
  • 2015: Varroc Engineering Ltd. got listed on BSE and NSE
  • 2015: Announced intention to set up two new manufacturing facilities in Chennai, India and Poland to further expand globally
  • 2019: Acquisition of 74% stake in CarIQ, a leading telematics solutions provider (August 2019)
  • 2019: Morocco and Brazil facilities started in February/March 2019.
  • 2020: Varroc Engineering’s wholly-owned subsidiary -- VarrocCorp Holding B.V., the Netherlands (VCHBV) has acquired balance 30% stake i.e. 60,000 equity shares of Varroc-Elba Electronics S.R.L (Varroc Elba) held by the other JV Partner, ELBA SA, Romania for an aggregate consideration of Euro 1.05M.
  • 2020: Varroc Engineering’s overseas Wholly Owned Subsidiary (WOS) -- Aries Mentor Holding B.V. (AMHBV) situated in Netherlands has merged with VarrocCorp Holding B.V. (VCHBV), WOS of the company with effect from March 4, 2020.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×