Varroc Engineering enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


12,338	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
187	187	149	207	332
37.8	37.8	32.9	29.1	28.0
738	738	949	1,209	1,635
12,927	—	—	—	—
551	551	800	1,003	1,303
₹846.04	—	—	—	—

2,556	2,556	2,547	2,736	2,639
28.9%	28.9%	37.3%	44.2%	62.0%
0.06×	—	—	—	—

1.36×	—	—	—	—
15.08×	—	—	—	—
24.75×	—	—	—	—
92.79×	—	—	—	—
9,497	8,890	8,154	7,552	6,863
857	830	789	774	547
522	498	465	437	210
—	537	737	638	661
139	139	458	364	62.4
—	100	363	364	−72.1
—	397	279	274	598

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

VARROC₹807.50

Varroc Engineering Ltd.

· Auto & Mobility

₹ CrorePeersUNOMINDA MOTHERSON ENDURANCE SKFINDIA SHRIPISTON SANSERA PRICOLLTD LUMAXTECHMcap ₹12,338 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	12,337.8
- Cash, Equiv & ST Investments	332.3	206.8	148.9	186.6	186.6
+ Minority Interest	28.0	29.1	32.9	37.8	37.8
+ Total Debt	1,635.0	1,209.4	948.8	737.7	737.7
Enterprise Value	—	—	—	—	12,926.7
Net Debt (memo)	1,302.7	1,002.6	799.9	551.1	551.1
EV per Share	—	—	—	—	846.04

Total Capital	2,639.2	2,735.6	2,546.7	2,555.9	2,555.9
Total Debt/Total Capital	61.95	44.21	37.25	28.86	28.86
Total Debt/EV	—	—	—	—	0.06

EV/Sales	—	—	—	—	1.36
EV/EBITDA	—	—	—	—	15.08
EV/EBIT	—	—	—	—	24.75
EV/Free Cash Flow	—	—	—	—	92.79
Reference Items — Trailing FY Values
Sales	6,863.1	7,551.9	8,154.1	8,890.5	9,497.2
EBITDA	546.7	773.6	788.8	829.8	857.1
EBIT	209.9	436.7	465.4	498.1	522.2
Operating Cash Flow	660.6	638.5	736.7	536.8	—
Free Cash Flow	62.4	364.2	457.9	139.3	139.3
FCFF (free cash flow to the firm)	-72.1	364.2	363.0	100.5	—
Capital Expenditure	598.2	274.2	278.8	397.5	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.