Varroc Engineering Ltd

Varroc Engineer Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Varroc Engineering Ltd

₹ 515 -1.44%
25 Apr 4:03 p.m.
varrocgroup.com BSE: 541578 NSE : VARROC
About

Varroc Engineering Ltd was incorporated in 1988, is the flagship company of the Aurangabad-based Varroc Group. Varroc is a global tier-1 automotive component group. It is engaged in the business of manufacturing and supplying automobile components to a wide range of OEMs across the globe
[1]

Key Points

Brand Reputation
It is the 2nd largest Indian auto component group and a tier-1 manufacturer and supplier to Indian 2-wheeler and 2-wheeler OEMs
It is the 6-largest global exterior automotive lighting manufacturer and one of the top 3 independent exterior lighting players.[1]

Website BSE NSE
  • Market Cap ₹ 7,868 Cr.
  • Current Price ₹ 515
  • High / Low ₹ 632 / 280
  • Stock P/E 28.4
  • Book Value ₹ 35.5
  • Dividend Yield 0.00 %
  • ROCE 4.58 %
  • ROE -5.96 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Debtor days have improved from 41.3 to 28.3 days.

Cons

  • Stock is trading at 14.5 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 0.60% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Auto Ancillaries Industry: Auto Ancillaries

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
791 824 666 888 857 881 919 1,094 979 936 1,054 1,111 1,170
705 759 617 812 805 817 865 1,018 897 871 979 1,027 1,061
Operating Profit 86 65 49 76 51 64 54 76 82 65 75 84 108
OPM % 11% 8% 7% 9% 6% 7% 6% 7% 8% 7% 7% 8% 9%
16 39 9 25 14 16 15 -1,312 2 5 -2 16 5
Interest 13 14 13 17 29 32 34 41 47 48 44 47 43
Depreciation 40 38 40 44 44 43 45 44 49 57 47 50 49
Profit before tax 49 52 7 40 -7 5 -9 -1,321 -12 -35 -19 3 21
Tax % 27% 36% 23% 39% 46% 98% 37% -2% 102% 20% 28% 33% -1,349%
36 33 5 25 -4 0 -6 -1,353 0 -28 -14 2 304
EPS in Rs 2.63 2.17 0.34 1.62 -0.26 0.01 -0.38 -88.58 0.01 -1.82 -0.88 0.14 19.91
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
1,435 1,380 1,478 1,559 1,676 2,047 2,573 2,498 2,562 3,292 3,918 4,271
1,273 1,249 1,323 1,425 1,515 1,829 2,304 2,254 2,326 3,050 3,652 3,938
Operating Profit 162 132 155 134 161 218 269 245 236 241 266 333
OPM % 11% 10% 11% 9% 10% 11% 10% 10% 9% 7% 7% 8%
15 4 19 16 32 29 51 72 111 65 -1,279 25
Interest 52 47 425 -79 47 40 39 45 56 91 170 183
Depreciation 56 62 80 82 96 102 108 144 154 170 194 203
Profit before tax 69 26 -330 147 50 105 174 128 137 45 -1,378 -29
Tax % 23% -2% -3% 3% 16% 34% 31% 19% 33% 42% -1%
53 27 -339 143 42 70 120 104 92 26 -1,387 265
EPS in Rs 50.18 25.82 -323.87 136.33 34.11 5.67 8.87 7.70 6.03 1.70 -90.77 17.35
Dividend Payout % 2% 3% -1% 3% 10% 9% 51% 39% 0% 0% 0%
Compounded Sales Growth
10 Years: 11%
5 Years: 14%
3 Years: 16%
TTM: 10%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 514%
Stock Price CAGR
10 Years: %
5 Years: -2%
3 Years: 11%
1 Year: 78%
Return on Equity
10 Years: 2%
5 Years: 4%
3 Years: 1%
Last Year: -6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 10 10 10 10 12 12 13 13 15 15 15 15
Reserves 498 827 284 673 933 998 1,115 1,124 1,902 1,926 539 528
Preference Capital 0 30 0 17 2 1 0 0 0 0 0
529 445 1,070 717 483 477 394 531 526 1,181 1,746 1,467
301 372 298 346 331 473 515 796 884 1,085 947 1,062
Total Liabilities 1,339 1,654 1,663 1,747 1,759 1,960 2,038 2,464 3,327 4,208 3,248 3,072
438 547 727 752 794 801 882 1,035 1,009 1,128 1,169 1,152
CWIP 258 210 32 45 25 22 54 108 157 62 43 19
Investments 252 504 469 477 465 465 465 441 1,023 1,023 944 898
391 393 436 474 475 672 638 880 1,138 1,995 1,092 1,002
Total Assets 1,339 1,654 1,663 1,747 1,759 1,960 2,038 2,464 3,327 4,208 3,248 3,072

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
39 46 151 157 342 355 160 428 213
-21 -85 -81 -97 -217 -173 -663 -1,208 -411
-21 33 -77 -47 -125 -56 624 576 306
Net Cash Flow -2 -6 -6 13 0 126 121 -205 108

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 52 40 45 54 55 69 43 37 52 44 28
Inventory Days 37 49 55 60 59 55 49 62 68 60 57
Days Payable 77 96 80 88 86 96 81 116 123 126 87
Cash Conversion Cycle 12 -8 20 25 28 28 12 -17 -3 -22 -2
Working Capital Days 31 10 30 -1 18 19 -7 -17 6 99 -1
ROCE % 7% 7% 5% 7% 10% 14% 11% 8% 5% 5%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
4.91% 4.00% 3.48% 3.92% 3.28% 3.51% 4.67% 5.04% 5.07% 5.00% 4.57% 4.22%
14.31% 13.82% 14.18% 14.92% 15.07% 14.31% 12.23% 12.02% 12.21% 12.43% 11.44% 12.15%
5.78% 7.18% 7.34% 6.16% 6.65% 7.18% 8.11% 7.94% 7.73% 7.58% 8.99% 8.64%
No. of Shareholders 66,81570,82768,09068,08280,83178,87785,62387,12684,43381,78988,08086,738

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls