Varmora Granito Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Ceramics/Marble/Granite/Sanitaryware | Small Cap

BSE Share Price
Not Listed

Varmora Granito Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Ceramics/Marble/Granite/Sanitaryware | Small Cap

DeciZen - make an informed investing decision on Varmora Granito

Based on:

DeciZen not available for IPO

10 Year X-Ray of Varmora Granito:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 14.7%15.5%14.7%12%14.3%18.9%27.4%9.9%9.2%7.3%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4565295816086717068739761,2841,313582
Sales YoY Gr.-16.2%9.8%4.6%10.3%5.3%23.6%11.8%31.6%2.2%-
Adj EPS 0.40.40.50.50.71.52.61.11.91.30
YoY Gr.-7.9%26.8%3.9%25.9%120.6%74.7%-56.9%69%-33%-
BVPS (₹) 3.43.85.35.96.88.31129.433.735.60
Adj Net
Profit
4.657.88.110.222.439.222.738.225.8NAN
Cash Flow from Ops. 12.627.36.66.216.165.710.1-85.166.445.5-
Debt/CF from Ops. 31.49.410.94.40.86.2-0.74.88.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 12.5%14.4%14.6%2.2%
Adj EPS 14.5%13.5%-21.2%-33%
BVPS30%39.4%47.8%5.5%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.311.611.48.49.517.724.35.85.93.60
Op. Profit
Mgn %
4.24.14.64.54.45.97.23.66.39.9NAN
Net Profit
Mgn %
10.91.31.31.53.24.52.332NAN
Debt to
Equity
0.90.80.70.70.60.40.30.10.50.6-
Working Cap
Days
0851001151231261121321341650
Cash Conv.
Cycle
01321313726173143930

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Varmora Granito Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 582 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 70 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) -
Industry PE 44.2

Management X-Ray of Varmora Granito:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Varmora Granito - Standalone 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 Varmora Granito

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
Sales455.55529.26581.21608.18670.75706.23872.74975.541,2841,312.82
Operating Expenses 436.64507.86554.68581.08641.02664.84810.23940.911,202.801,184.67
Manufacturing Costs58.7475.0878.0881.3678.0872.13117.62124.40305.90446.28
Material Costs333.24370.80409.48420.84468.12508.45575.80666.61653.37507.99
Employee Cost 6.0729.5035.6839.9940.4139.1050.0945.3790.52102.75
Other Costs 38.5832.4831.4538.8954.4145.1766.72104.53153.01127.64
Operating Profit 18.9121.4026.5327.1029.7441.3962.5134.6381.19128.15
Operating Profit Margin (%) 4.2%4.0%4.6%4.5%4.4%5.9%7.2%3.5%6.3%9.8%
Other Income 0.430.540.421.264.282.146.4419.5238.7351.09
Interest 4.395.045.266.767.325.034.474.7719.3734.77
Depreciation 7.749.399.5098.848.089.269.2742.75101.39
Exceptional Items 0000000000
Profit Before Tax 7.217.5112.1812.6017.8530.4255.2140.1057.8043.08
Tax 2.732.664.354.444.827.8014.1212.0115.4514.25
Profit After Tax 4.484.847.848.1613.0322.6241.0928.0942.3528.83
PAT Margin (%) 1.0%0.9%1.3%1.3%1.9%3.2%4.7%2.9%3.3%2.2%
Adjusted EPS (₹)0.40.40.50.50.91.52.71.42.11.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 40.5545.3991.99100.15113.18140.80181.89605.46688.30717.30
Share Capital 8.088.0821.9921.9921.9926.9926.9930.9357.5440.33
Reserves 32.4737.327078.1791.20113.81154.90574.53630.76676.97
Minority Interest0000000000
Debt38.2630.9155.3361.7765.3547.5256.2851.56285.56358.14
Long Term Debt13.1318.9818.7120.8521.9127.4015.216.56203.03176.36
Short Term Debt25.1211.9336.6240.9243.4420.1241.074582.54181.78
Trade Payables68.55104.74120.92128.67155.73168.99177.66186.26172.74180.48
Others Liabilities 27.3163.1322.6521.7523.2034.1139.2331.10170.19167.80
Total Liabilities 174.66244.17290.89312.34357.46391.42455.05874.381,316.801,423.72

Fixed Assets

Gross Block89.81104.74108.42110.59121.91135.84144.26143.74665.77718.27
Accumulated Depreciation43.9752.8462.0667.1675.1579.6185.3390.6978.24173.64
Net Fixed Assets 45.8451.9046.3543.4346.7656.2358.9353.05587.53544.63
CWIP 4.750.112.540.9300.041.152.782.3810.19
Investments 2.1842.7960.9160.9060.9072.1372.81180.68100.99101.05
Inventories19.9125.8727.5522.8831.6825.4535.4237.25146236.50
Trade Receivables78.88110.09142.18173.09204.27193.35211.76263.60294.96337.58
Cash Equivalents 8.405.972.921.731.9521.5828.8322694.73111.98
Others Assets 14.717.428.439.3811.8822.6546.15111.0190.2081.80
Total Assets 174.66244.17290.89312.34357.46391.42455.05874.381,316.801,423.72

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 12.5727.306.586.2316.0665.7410.08-85.1166.3845.47
PBT 7.217.5112.1812.6017.8530.4255.2140.1057.8043.08
Adjustment 12.2813.8614.2014.957.2712.2214.858.1952.22101.56
Changes in Working Capital -4.198.93-15.19-17.11-10.6428.89-48.51-116.38-25.08-87.25
Tax Paid -2.73-3-4.60-4.22-4.93-5.77-11.76-16.27-18.56-11.92
Cash Flow From Investing Activity -18.63-2.58-65.05-6.96-12.55-30.28-7.99-103.77-338.31-103.97
Capex -18.63-4-10.74-7.40-12.46-15.96-13.76-5.91-340.82-90.73
Net Investments 00-57.5300000-0.20-24.52
Others 01.423.220.44-0.09-14.325.76-97.862.7011.28
Cash Flow From Financing Activity 9.53-25.4058.33-0.57-3.42-18.407.05385.96138.3948.43
Net Proceeds from Shares 0038.760050395.4800
Net Proceeds from Borrowing 00-0.251.430011.02-4.89174.84-12.90
Interest Paid 0-4.74-4.87-6.29-6.24-4.24-3.97-4.62-18.35-33.59
Dividend Paid 0000000000
Others 9.53-20.6724.694.302.82-19.150-0-18.1094.92
Net Cash Flow 3.47-0.69-0.13-1.300.0917.069.14197.08-133.55-10.07

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)11.0611.2712.59.7113.7620.128.477.466.734.15
ROCE (%)14.7215.5214.7312.0414.3218.8727.369.899.237.26
Asset Turnover Ratio2.612.632.192.0221.892.061.471.170.96
PAT to CFO Conversion(x)2.815.640.840.761.232.910.25-3.031.571.58
Working Capital Days
Receivable Days6363799510310385897988
Inventory Days16151715151513142653
Payable Days7585101108111117110100100127

Varmora Granito Ltd Stock News

Varmora Granito Ltd FAQs

The current trading price of Varmora Granito on 01-Jan-1970 05:30 is ₹0.00.
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 31-Dec-1969 the market cap of Varmora Granito stood at ₹0.00.
The latest P/E ratio of Varmora Granito as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Varmora Granito as of 31-Dec-1969 is 0.00.
The 52-week high of Varmora Granito is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Varmora Granito is ₹581.6 ( Cr.) .

About Varmora Granito Ltd

No data to display
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.

×