V

Varroc Engineering Ltd
NSE:VARROC

Watchlist Manager
Varroc Engineering Ltd
NSE:VARROC
Watchlist
Price: 506.65 INR -0.01% Market Closed
Market Cap: 77.4B INR
Have any thoughts about
Varroc Engineering Ltd?
Write Note

Intrinsic Value

The intrinsic value of one VARROC stock under the Base Case scenario is 666.78 INR. Compared to the current market price of 506.65 INR, Varroc Engineering Ltd is Undervalued by 24%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VARROC Intrinsic Value
666.78 INR
Undervaluation 24%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation Backtest
Varroc Engineering Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VARROC cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VARROC?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Varroc Engineering Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Varroc Engineering Ltd

Provide an overview of the primary business activities
of Varroc Engineering Ltd.

What unique competitive advantages
does Varroc Engineering Ltd hold over its rivals?

What risks and challenges
does Varroc Engineering Ltd face in the near future?

Summarize the latest earnings call
of Varroc Engineering Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Varroc Engineering Ltd.

Provide P/S
for Varroc Engineering Ltd.

Provide P/E
for Varroc Engineering Ltd.

Provide P/OCF
for Varroc Engineering Ltd.

Provide P/FCFE
for Varroc Engineering Ltd.

Provide P/B
for Varroc Engineering Ltd.

Provide EV/S
for Varroc Engineering Ltd.

Provide EV/GP
for Varroc Engineering Ltd.

Provide EV/EBITDA
for Varroc Engineering Ltd.

Provide EV/EBIT
for Varroc Engineering Ltd.

Provide EV/OCF
for Varroc Engineering Ltd.

Provide EV/FCFF
for Varroc Engineering Ltd.

Provide EV/IC
for Varroc Engineering Ltd.

Show me price targets
for Varroc Engineering Ltd made by professional analysts.

What are the Revenue projections
for Varroc Engineering Ltd?

How accurate were the past Revenue estimates
for Varroc Engineering Ltd?

What are the Net Income projections
for Varroc Engineering Ltd?

How accurate were the past Net Income estimates
for Varroc Engineering Ltd?

What are the EPS projections
for Varroc Engineering Ltd?

How accurate were the past EPS estimates
for Varroc Engineering Ltd?

What are the EBIT projections
for Varroc Engineering Ltd?

How accurate were the past EBIT estimates
for Varroc Engineering Ltd?

Compare the revenue forecasts
for Varroc Engineering Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Varroc Engineering Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Varroc Engineering Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Varroc Engineering Ltd compared to its peers.

Compare the P/E ratios
of Varroc Engineering Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Varroc Engineering Ltd with its peers.

Analyze the financial leverage
of Varroc Engineering Ltd compared to its main competitors.

Show all profitability ratios
for Varroc Engineering Ltd.

Provide ROE
for Varroc Engineering Ltd.

Provide ROA
for Varroc Engineering Ltd.

Provide ROIC
for Varroc Engineering Ltd.

Provide ROCE
for Varroc Engineering Ltd.

Provide Gross Margin
for Varroc Engineering Ltd.

Provide Operating Margin
for Varroc Engineering Ltd.

Provide Net Margin
for Varroc Engineering Ltd.

Provide FCF Margin
for Varroc Engineering Ltd.

Show all solvency ratios
for Varroc Engineering Ltd.

Provide D/E Ratio
for Varroc Engineering Ltd.

Provide D/A Ratio
for Varroc Engineering Ltd.

Provide Interest Coverage Ratio
for Varroc Engineering Ltd.

Provide Altman Z-Score Ratio
for Varroc Engineering Ltd.

Provide Quick Ratio
for Varroc Engineering Ltd.

Provide Current Ratio
for Varroc Engineering Ltd.

Provide Cash Ratio
for Varroc Engineering Ltd.

What is the historical Revenue growth
over the last 5 years for Varroc Engineering Ltd?

What is the historical Net Income growth
over the last 5 years for Varroc Engineering Ltd?

What is the current Free Cash Flow
of Varroc Engineering Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Varroc Engineering Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Varroc Engineering Ltd

Current Assets 17B
Cash & Short-Term Investments 2.5B
Receivables 4.9B
Other Current Assets 9.5B
Non-Current Assets 28.7B
Long-Term Investments 4.5B
PP&E 19.9B
Intangibles 1.1B
Other Non-Current Assets 3.1B
Current Liabilities 21.6B
Accounts Payable 12.2B
Other Current Liabilities 9.4B
Non-Current Liabilities 9B
Long-Term Debt 8B
Other Non-Current Liabilities 1B
Efficiency

Earnings Waterfall
Varroc Engineering Ltd

Revenue
76.5B INR
Cost of Revenue
-47.8B INR
Gross Profit
28.7B INR
Operating Expenses
-24.5B INR
Operating Income
4.1B INR
Other Expenses
1.1B INR
Net Income
5.3B INR

Free Cash Flow Analysis
Varroc Engineering Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

VARROC Profitability Score
Profitability Due Diligence

Varroc Engineering Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

46/100
Profitability
Score

Varroc Engineering Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

VARROC Solvency Score
Solvency Due Diligence

Varroc Engineering Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
47/100
Solvency
Score

Varroc Engineering Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VARROC Price Targets Summary
Varroc Engineering Ltd

Wall Street analysts forecast VARROC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VARROC is 592.62 INR with a low forecast of 464.6 INR and a high forecast of 766.5 INR.

Lowest
Price Target
464.6 INR
8% Downside
Average
Price Target
592.62 INR
17% Upside
Highest
Price Target
766.5 INR
51% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VARROC?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VARROC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Varroc Engineering Ltd

Country

India

Industry

Auto Components

Market Cap

77.4B INR

Dividend Yield

0%

Description

Varroc Engineering Ltd. engages in the manufacture and supply of automotive components. The company is headquartered in Aurangabad, Maharashtra. The company went IPO on 2018-07-06. The firm is engaged in the design, manufacture and supply of exterior lighting systems, polymer components, electrical-electronic components, and precision metallic components to original equipment manufacturers (OEMs) globally across vehicle segments, such as passenger, commercial, two-wheelers, three-wheelers and off-highway vehicles. Its segments include Automotive and Others. Its Automotive segment consists of the business of automobile products consisting of auto parts for two-wheelers, three-wheelers and four-wheelers, and related design, development and engineering activities and other services. Its Others segment consists of forging components for off road vehicles and components for the mining and oil drilling industry.

Contact

MAHARASHTRA
Aurangabad
L-4, MIDC Industrial Area, Waluj
+912406653700
varroc.com

IPO

2018-07-06

Employees

3 634

Officers

Executive Non-Independent Chairman of the Board & MD
Mr. Tarang Jain
Group Chief Financial Officer
Mr. K. Mahendra Kumar
CEO of Varroc ? Business I & Director
Mr. Arjun Jain
President of Metallic, Business Head of Metallic & Whole Time Director
Mr. Tarun Tyagi
Head of Tech Center
Mr. Prakash Airani Kalathil
Head of Investor Relations
Mr. Bikash Dugar
Show More
Group General Counsel, Company Secretary & Compliance Officer
Mr. Ajay Kumar Sharma
Chief Sales & Marketing Officer and Senior VP
Mr. Vikas Marwah MBA
Global Chief Human Resource Officer
Ms. Kavita Kulkarni
CEO of Varroc ? Business II & Director
Mr. Dhruv Jain
Show Less

See Also

Discover More
What is the Intrinsic Value of one VARROC stock?

The intrinsic value of one VARROC stock under the Base Case scenario is 666.78 INR.

Is VARROC stock undervalued or overvalued?

Compared to the current market price of 506.65 INR, Varroc Engineering Ltd is Undervalued by 24%.

Back to Top