अApnaFunda

VARROC ENGINEERING LIMITED (VARROC)

Producer Manufacturing · Auto Parts: OEM · figures to Nov '26

Quality scoreHow the business itself ranks against its sector peers on profitability, 3-year growth and leverage. 50 is the middle of the sector.45 / 100
Profitability 47Growth 51Balance sheet 38
Momentum scoreHow strong the recent trend is: 3-month price change, 12-month improvement in earnings and the rise in FII + DII holding, among companies above ₹500 cr.46 / 100
Price 60Earnings 60FII/DII 19

Share price

Closing priceAdjusted for splits and bonus issues.

₹805.85 latest close · +20.7% over the last 90 sessions

₹700₹800₹900Jul 3Jul 29Aug 24Sep 17Oct 14Nov 9 ₹700₹800₹900Jul 3Sep 4Nov 9

₹805.85 month-end · +22.2% over 12 months

₹600₹800Nov '25Jan '26Apr '26Jun '26Sep '26Nov '26 ₹600₹800Nov '25May '26Nov '26

₹805.85 month-end · +49.9% over 3 years

₹400₹600₹800Nov '23Jun '24Jan '25Sep '25Apr '26Nov '26 ₹400₹600₹800Nov '23May '25Nov '26

₹805.85 month-end · +24.3% since Jan '19

₹250₹500₹750Jan '19Aug '20Mar '22Sep '23Apr '25Nov '26 ₹250₹500₹750Jan '19Dec '22Nov '26

52-week range ₹462.00 to ₹912.20 · 1-year volatility 35.8%

Was the rally earned?

+22%share price, 1 yearLower P/E held it back

Mostly yes, with a catch.

  • Per-share earnings added 43 points, but investors now pay less per rupee of profit (P/E 75.2x to 62.4x), which took 21 points back.
  • The share count fell 6%.
Net profit growth: +36 pts. Points of the price return explained by net profit growing (or shrinking).+36 ptsNet profit growthP/E change: −21 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.−21 ptsP/E changeShare count change: +7 pts. Points of the price return explained by the share count changing. More shares count against the price.+7 ptsShare count changeShare price: +22%+22%Share priceNet profit growth: +36 pts. Points of the price return explained by net profit growing (or shrinking).+36ProfitP/E change: −21 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.−21P/EShare count change: +7 pts. Points of the price return explained by the share count changing. More shares count against the price.+7SharesShare price: +22%+22%Share price
Net profit growth+36 ptsNet profit rose about 38%, which lifts the price.
P/E change-21 ptsThe P/E fell from 75.2x to 62.4x, which lowers the price.
Share count change+7 ptsShare count fell 6%, which lifts the price.
What do "pts" mean?

"pts" are percentage points of the share price return. The parts add up to the total shown for each period. Because price = P/E × net profit ÷ share count, higher profit pushes the price up, a higher P/E pushes it up, and more shares push it down.

Example: if the price rose 34% and profit growth accounts for +58 pts while a lower P/E accounts for -24 pts, then 58 - 24 = 34. The +58 is not the profit growth rate itself: it is the part of the price move that profit growth explains.

Not shown for 3 years and 5 years: earnings were negative at one end, or there is not enough history.

Net profit is trailing twelve months as reported with a 60-day lag.

Compare this with SAMVARDHANA MOTHERSON INT

How rough has the ride been?

Maximum drawdown-83.1%recovered 2026-08
1-year volatility35.8%annualised
Beta vs sector index1.003-year daily, correlation 0.51
Volume spikes7last 90 sessions, 5x the 50-day median

Drawdown from peak

0%−25%−50%−75%2020202120222023202420252026−83.1% 0%−25%−50%−75%2020202220242026−83.1%
Largest drawdowns

-83.1% (2019-01 peak to 2020-04 low, recovered 2026-08)

Most recent volume spikes

2026-09-10: 7.6x the 50-day median, price +5.4% that day

2026-09-01: 5.2x the 50-day median, price +1.7% that day

2026-08-11: 6.5x the 50-day median, price +2.0% that day

Beta is the slope of daily returns against a market-cap-weighted index of the sector's other listed companies, built from today's constituents (so it excludes companies no longer listed).

Is it expensive against its own past and its peers?

62.4xP/E todayWithin its usual range
Against its own history59th percentile
CheapestMedian 46.2xDearest

Usual range 13.4x to 36605.0x since 2019-01.

Against Producer Manufacturing62.4x vs 29.6x
This company
62.4x
Sector median
29.6x

111% above the Producer Manufacturing median.

4.0x14004.4x28004.7x42005.0xJan '19Aug '20Mar '22Oct '23May '25Nov '264.0x14004.4x28004.7x42005.0xJan '19Sep '21May '24Nov '26
P/E (this company)10th to 90th percentile of its own historyIts medianProducer Manufacturing median

The chart loads when you open this tab.

P/B (this company)10th to 90th percentile of its own historyIts medianProducer Manufacturing median

The chart loads when you open this tab.

P/S (this company)10th to 90th percentile of its own historyIts medianProducer Manufacturing median
How to read this

Shaded band: 10th to 90th percentile of the company's own P/E history; dotted line: its median; orange line: sector median (companies with a positive multiple, at least 5 in the sector).

Sector figures are built from today's listed companies, so they exclude companies that are no longer listed.

All terms explained in the glossary →

How Producer Manufacturing is valued

Where does it rank among Producer Manufacturing peers?

Each cell is the company's percentile rank among its Producer Manufacturing peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).

Where it ranks today

  • ROCE66th▲ 11 pts vs a year ago
  • Op. margin28th▼ 13 pts vs a year ago
  • Revenue growth51st▲ 3 pts vs a year ago
  • EPS growth77th▲ 70 pts vs a year ago
  • Debt/equity ↓29th▲ 7 pts vs a year ago
  • Cash cycle ↓96thflat vs a year ago
  • P/E ↓17th▲ 6 pts vs a year ago
  • 12M momentum75th▼ 14 pts vs a year ago

Rank history

ROCE
Op. margin
Revenue growth
EPS growth
Debt/equity ↓
Cash cycle ↓
P/E ↓
12M momentum
Dec '21Jul '22Jan '23Jul '23Jan '24Jul '24Jan '25Jul '25Jan '26Jul '26Nov '26
Lower rank Higher rank Not enough data

Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.

The Producer Manufacturing sector page Watch it move against Producer Manufacturing in the Observatory

What is the price implying?

~29%annual earnings growth implied by the priceAbove delivered growth

At P/E of 62.4x, a holder earning 12%/yr needs earnings to grow about 29.2%/yr for 10 years, then trade at 15x.

Delivered−7.9%/yrEPS, last 10 fiscal years · 3-yr avg to 3-yr avg
Gap+37.1 ptsimplied minus delivered
Rank28thmost demanding of 856

Over time

Implied growth by month (solid) and delivered growth (dashed).

-8%16%40% Jan 2019Nov 2026 -8%16%40% Jan 2019Nov 2026

Change the assumptions

Exit P/E / return11%12%13%
12x30.9%32.1%33.2%
15x28.0%29.2%30.3%
20x24.4%25.5%26.6%

Drag a slider to test other assumptions

Implied: 29.2%/yr

Looking back

  • Jan 2020Price implied 15%/yr; EPS has since grown −10%/yr (7.0 yrs)
  • Jan 2021Price implied 13%/yr; EPS has since grown 101%/yr (6.0 yrs)

Past comparisons cover only companies listed today (survivorship bias) and say nothing about future outcomes.

“Implied growth” is what the current price would require under our stated assumptions, not what we expect. How this is calculated and the market-wide lists.

What prices imply across Producer Manufacturing The market-wide Expectations lists

Key figures

Share Priceclose 9 Nov
₹805.85
P/E
62.4x
ROCE
19.0%
Market Cap
₹12315 cr
Revenue (TTM)
₹9497 cr
P/S
1.3x
P/B
6.9x
ROE
11.1%
Operating Margin
8.0%
Debt / Equity
0.5x
Promoter Holding
75.0%
12M Momentum
22.2%

52-week range

₹462.00₹912.20
76% of the way from its 52-week low to its high

Price risk

1Y volatility
35.8%
Beta vs sector
1-year daily
0.94

Balance sheet & cash

Interest cover
operating profit ÷ interest
3.4x
Cash from profit, 3Y
operating cash flow ÷ net profit
2.30x
Share count, 1Y
unchanged

Are profits backed by cash?

6 of 7checks within range1 near a threshold
Other income reliance-27%Within range

Other income as a share of pre-tax profit (trailing twelve months): -26.6%. Bands: below 15%, 15% to 35%, above 35%.

Tax rate38%Near threshold

Median quarterly effective tax rate over about 2.5 years: 37.5%. Bands: 15% to 35%, 5% to 15% or 35% to 50%, outside 5% to 50%.

Cash conversion2.30xWithin range

Operating cash flow divided by net profit over the last three fiscal years: 2.30x (cash from operations ₹1,912 cr, net profit ₹832 cr). Bands: 0.8x and above, 0.5x to 0.8x, below 0.5x.

Free cash flow4 of 5 yrsWithin range

Fiscal years with positive free cash flow in the last 5: 4. Bands: at least 80% of years, 40% to 80%, below 40%.

Receivable days vs history0 daysWithin range

Debtor days are below the median of the previous three fiscal years by 0 days (30 vs 30). Bands: under 15 days, 15 to 45, over 45.

Capital work in progress7% of fixed assetsWithin range

Capital work-in-progress is 7% of fixed assets. Bands: not rising or up to 30%; rising for three years and above 30%; rising and above 60%.

Payable days+3 days / 2 yrsWithin range

Days payable changed by +3 over two years. Bands: rise of up to 30 days; more than 30 days.

Tap a check to see how it is measured

How to read this

Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.

All terms explained in the glossary →

Who has been buying and selling?

  • Over 2 years, institutional and promoter holdings were broadly unchanged.
  • The number of shareholders fell from 88,080 to 83,288 (-5%) between Dec 2023 and Jun 2026.

Holdings, Jun '26

How each group changed

GroupDec '23Jun '26Change
Promoters75.0%75.0%0.0 pts
FIIs4.6%4.3%-0.3 pts
DIIs11.4%11.2%-0.3 pts
Public and others9.0%9.5%+0.5 pts

Number of shareholders

83,288shareholders-5% since Dec '23
83k89k94k100k Dec '23Jun '24Dec '24Jun '25Dec '25Jun '26
Dec '23: 88,080
Mar '24: 86,738
Jun '24: 89,549
Sep '24: 99,500
Dec '24: 98,417
Mar '25: 95,594
Jun '25: 91,287
Sep '25: 88,841
Dec '25: 85,292
Mar '26: 84,692
Jun '26: 83,288
83k89k94k100k Dec '23Dec '24Dec '25Jun '26
Dec '23: 88,080
Mar '24: 86,738
Jun '24: 89,549
Sep '24: 99,500
Dec '24: 98,417
Mar '25: 95,594
Jun '25: 91,287
Sep '25: 88,841
Dec '25: 85,292
Mar '26: 84,692
Jun '26: 83,288

Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.

This quarter's smart-money board

What happened next to similar setups

−6.9%typical 12-month return vs the marketNot meaningfully different from the base rate
  • We found 50 past situations where a non-financial company looked like VARROC ENGINEERING LIMITED today on valuation, return on capital, margins, debt, growth, price momentum, size and volatility.
  • Over the following 12 months the middle half of them returned −26% to +24% vs the market, against −5% for all non-financial companies in the same months.
  • The gap against the base rate (−1.9%, 80% range −9.1% to +4.0%) is within what chance and overlapping periods produce.

Where the 50 outcomes landed

−50%0%+50%+100%
HUHTAMAKI · Nov 2020: −49.1% vs market
IFBIND · Oct 2025: −41.8% vs market
KEC · Dec 2024: −41.7% vs market
VRLLOG · Mar 2023: −41.4% vs market
DPABHUSHAN · May 2025: −38.8% vs market
SOMANYCERA · Jan 2022: −38.3% vs market
STYRENIX · Sep 2021: −37.1% vs market
ASTERDM · Feb 2020: −35.2% vs market
SIS · Jan 2020: −32.3% vs market
MAHLOG · Mar 2021: −29.6% vs market
EVEREADY · Aug 2025: −27.4% vs market
GODREJAGRO · Mar 2025: −27.1% vs market
RKFORGE · Jun 2024: −25.8% vs market
ORIENTELEC · Apr 2025: −25.7% vs market
CEATLTD · Oct 2025: −19.1% vs market
CYIENT · Jun 2023: −16.4% vs market
SUDARSCHEM · Apr 2025: −16.3% vs market
GREENPLY · Apr 2021: −15.1% vs market
ASAHIINDIA · Feb 2020: −13.0% vs market
PDSL · Jan 2022: −11.5% vs market
CRAFTSMAN · Mar 2023: −10.8% vs market
MEDPLUS · Jun 2025: −10.5% vs market
SANSERA · Mar 2023: −8.3% vs market
HNDFDS · Mar 2025: −7.6% vs market
HINDWAREAP · Feb 2022: −7.6% vs market
JKCEMENT · Mar 2023: −6.2% vs market
BAJAJELEC · Aug 2021: −5.3% vs market
NH · Oct 2020: −4.5% vs market
ARVINDFASN · Sep 2024: −3.5% vs market
CENTURYPLY · May 2025: −2.7% vs market
SUPRAJIT · Sep 2025: +3.4% vs market
KPIL · Aug 2025: +4.1% vs market
POWERMECH · Mar 2024: +4.7% vs market
TORNTPOWER · Jul 2022: +12.4% vs market
GREENLAM · Jul 2022: +18.5% vs market
MINDACORP · Oct 2025: +18.6% vs market
BLUESTARCO · Aug 2022: +23.0% vs market
POWERINDIA · Dec 2022: +23.8% vs market
UNOMINDA · Oct 2021: +32.3% vs market
ABDL · Sep 2025: +40.8% vs market
KEI · May 2023: +43.0% vs market
RAMRAT · Aug 2025: +46.3% vs market
RRKABEL · Oct 2025: +53.9% vs market
CEMPRO · Oct 2025: +65.0% vs market
BLUEDART · May 2020: +72.4% vs market
AMBER · Sep 2024: +82.3% vs market
TIINDIA · Apr 2020: +107.1% vs market
THANGAMAYL · Oct 2025: +117.0% vs market
DIXON · Feb 2024: +117.3% vs market
APLAPOLLO · Jul 2020: +202.7% vs market
Similar setups −6.9%All companies −5.0%← worse than the marketbetter than the market →

Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 4 beyond the range shown, drawn at the edge

Similar setups' median
−6.9%
All companies' median
−5.0%
Beat the market
40% vs 44%

50 past situations · 50 companies · 32 months · 2020–2025

The closest matches

CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
BLUESTARCO
Producer Manufacturing
Aug 2022 63x20% +42%−6% +23%
SIS
Commercial Services
Jan 2020 33x16% +29%−7% −32%
SOMANYCERA
Producer Manufacturing
Jan 2022 66x12% +138%−6% −38%
KEC
Industrial Services
Dec 2024 74x16% +104%−3% −42%
TIINDIA
Non-Energy Minerals
Apr 2020 29x20% −2%−34% +107%
Show the other 3 matches
CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
DIXON
Electronic Technology
Feb 2024 156x24% +131%−4% +117%
MINDACORP
Producer Manufacturing
Oct 2025 53x13% +10%−5% +19%
ORIENTELEC
Consumer Durables
Apr 2025 77x14% +6%−20% −26%
How reliable is this?

Matched on P/E, P/S, ROCE, operating margin, debt/equity, interest cover, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: drawdown from 12-month high, size and debt/equity. One match per company and at most 7 from any one month.

Independent periods: the matches fall in 5 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.

How this is built

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to VARROC ENGINEERING LIMITED. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

Methodology

How historical analogs are built

Data as of 2026-11-09. Outcome pool: Jan 2020 to Oct 2025.

For every company we look at the situation it is in today (valuation, return on capital, margins, debt, growth, 12-month price momentum, drawdown, size and volatility) and find past company-months that looked most like it. We then show what happened to those past situations over the following 12 months, measured against the ApnaFunda All index and against the base rate. It describes history. It does not predict anything.

What is compared

FeatureWeightNon-financialFinancial
P/E1yesyes
P/S1yes—
P/B1—yes
ROCE1yes—
operating margin1yes—
ROE1—yes
debt/equity0.75yes—
interest cover0.5yes—
revenue growth0.75yesyes
12-month momentum1yesyes
drawdown from 12-month high0.75yesyes
size0.75yesyes
volatility0.5yesyes

Weights were set by judgement before any outcome was looked at and are never tuned on results. Loss-making companies (negative P/E or net profit) are only matched with other loss-making companies. Banks, NBFCs and insurers are compared only with each other and use a different feature set. Every feature is converted, month by month, to its rank among companies in the same pool in that month, so a P/E of 30 in a hot market and a P/E of 22 in a cold one can match if both were equally expensive for their time. Only that month's data is used.

How closeness and the sample are defined

Distance is the weighted root-mean-square gap between the standardised features both companies have. A match needs at least 70% of the query's feature weight, a distance of at most 0.9, and 30 matches at minimum to be shown. We keep up to 50 matches with these exclusions: never the company itself, one match per company (its closest month), and at most 7 from any one calendar month so a single market episode cannot dominate.

Base rate

The base rate is the distribution of 12-month returns, relative to the market, of every eligible company-month in the same pool, with each month weighted to match the months the analogs came from. It answers: how did a random company do in these same months? Because matches from nearby months share the same market conditions, we also report the number of distinct 12-month windows behind a result, and a bootstrap that resamples months decides whether the analog median differs from the base rate at all. "Not meaningfully different" is the usual outcome and the page copy is written for it.

Limits you should know

  • One market period. The outcome pool covers 2020–2025 only (70 months), including the 2020 crash and the 2020–21 rally.
  • Survivorship. Only companies listed today are included. Delisted and bankrupt companies are missing, which flatters past outcomes, particularly for distressed-looking setups.
  • Price return only. Dividends are excluded, and the benchmark is an ApnaFunda market-cap-weighted index of the same listed companies, not an official index.
  • Reporting lag. Fundamentals are matched on an assumed 60-day lag after the quarter end, not on real announcement dates.
  • Pools: non-financial: 98,395 company-months from 2019 companies; financial: 5,659 company-months from 108 companies. 2349 companies currently have a result; the rest are suppressed because too few comparable situations exist.

Does it work? A walk-forward check

The walk-forward check has not been run for this build, so skill is shown as not yet measured.

Disclaimer

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to any company shown. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

What else looks like this?

Companies with the most similar financial profile today, regardless of industry.

Consumer Non-Durables
66%similar
promoter holdingROCE
SISSIS
Commercial Services
62%similar
revenuedebt/equity
Utilities
58%similar
debt/equityrevenue growth
Consumer Non-Durables
54%similar
market capROCE
Transportation
54%similar
promoter holdingmarket cap
ASK AUTOMOTIVEASKAUTOLTD
Producer Manufacturing
63%similar
debt/equitymarket cap
UNO MindaUNOMINDA
Producer Manufacturing
60%similar
P/Evolatility
Producer Manufacturing
56%similar
promoter holdingROCE

Similarity is statistical, based on reported metrics; it does not imply similar business quality or future returns.

What changed?

30 events since Apr '22

  1. AugPriceRegained the 2019-01 peak, 76 months after the low.
  2. AugPriceVolume reached 120.0x its 50-day median on 2026-08-07; price +9.9% that day.
  3. JunDividendDividend payout cut from 25% to 10% of profit.
  4. JunPriceVolume reached 5.7x its 50-day median on 2026-06-30; price +2.3% that day.
  5. MarResultsYear-on-year EPS growth turned positive.
  6. MarPeer rankMoved into the top quartile of Producer Manufacturing on EPS growth (from the bottom quartile).
  7. MarPriceVolume reached 5.6x its 50-day median on 2026-03-09; price -6.1% that day.
  8. DecPriceVolume reached 8.7x its 50-day median on 2025-12-01; price +1.6% that day.
Show 22 earlier events
  1. SepPriceVolume reached 8.2x its 50-day median on 2025-09-19; price +0.6% that day.
  2. JunPeer rankMoved into the 2nd quartile of Producer Manufacturing on ROCE (from the 3rd quartile).
  3. JunDividendStarted paying a dividend (payout 25% of profit).
  4. FebValuationP/E fell below the 10th percentile of its own history to date (12.2x).
  5. FebPeer rankSlipped to the 3rd quartile of Producer Manufacturing on ROCE (from the 2nd quartile).
  6. JanPriceVolume reached 20.1x its 50-day median on 2025-01-02; price +6.1% that day.
  7. DecPriceVolume reached 73.7x its 50-day median on 2024-12-10; price +9.4% that day.
  8. AugPriceVolume reached 38.3x its 50-day median on 2024-08-22; price +12.9% that day.
  9. JunResultsEPS (TTM) turned positive.
  10. JunPeer rankMoved into the 2nd quartile of Producer Manufacturing on ROCE (from the bottom quartile).
  11. JunDebtDebt / equity fell below 1.0x (0.93x).
  12. JunPriceVolume reached 36.7x its 50-day median on 2024-06-11; price +7.2% that day.
  13. FebPriceVolume reached 6.9x its 50-day median on 2024-02-07; price -1.3% that day.
  14. NovPriceVolume reached 30.1x its 50-day median on 2023-11-17; price +16.9% that day.
  15. AugPriceVolume reached 44.2x its 50-day median on 2023-08-10; price +10.6% that day.
  16. JunDebtDebt / equity rose above 1.0x (1.85x).
  17. MayPriceVolume reached 13.6x its 50-day median on 2023-05-23; price +6.1% that day.
  18. MarPriceVolume reached 16.9x its 50-day median on 2023-03-15; price +6.4% that day.
  19. OctPriceVolume reached 26.3x its 50-day median on 2022-10-07; price -6.9% that day.
  20. SepPriceVolume reached 15.5x its 50-day median on 2022-09-02; price +7.4% that day.
  21. JunDebtDebt / equity fell below 1.0x (0.82x).
  22. AprPriceVolume reached 37.4x its 50-day median on 2022-04-29; price +8.0% that day.

Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.

Where price and fundamentals disagree, market-wide Rewind the whole market to any month

Monthly history95 months · 2019-01 to 2026-11
MonthP/ERevenue (TTM)ROEROCEDebt / Equity
2026-1162.4x₹9497 cr11.1%19.0%0.5x
2026-1059.3x₹9497 cr11.2%19.0%0.5x
2026-0966.8x₹9497 cr11.2%19.0%0.5x
2026-0858.5x₹8891 cr12.9%19.0%0.5x
2026-0746.1x₹8891 cr12.9%19.0%0.5x
2026-0642.9x₹8891 cr12.9%19.0%0.5x
2026-0549.0x₹8622 cr11.6%17.0%0.7x
2026-0446.2x₹8622 cr11.6%17.0%0.7x
2026-0340.5x₹8622 cr11.6%17.0%0.7x
2026-0259.3x₹8409 cr9.5%17.0%0.7x
2026-0163.3x₹8409 cr9.5%17.0%0.7x
2025-1264.8x₹8409 cr9.5%17.0%0.7x
2025-1175.2x₹8283 cr9.1%17.0%0.7x
2025-1069.7x₹8283 cr9.1%17.0%0.7x
2025-0967.3x₹8283 cr9.1%17.0%0.7x
2025-08133.3x₹8154 cr4.5%17.0%0.7x
2025-07133.9x₹8154 cr4.5%17.0%0.7x
2025-06141.6x₹8154 cr4.5%17.0%0.7x
2025-0582.9x₹8030 cr7.0%17.0%0.9x
2025-0467.7x₹8030 cr7.0%17.0%0.9x
2025-0367.4x₹8030 cr7.0%17.0%0.9x
2025-0212.2x₹7840 cr35.7%17.0%0.9x
2025-0116.1x₹7840 cr35.7%17.0%0.9x
2024-1217.1x₹7840 cr35.7%17.0%0.9x
2024-1115.1x₹7646 cr35.5%17.0%0.9x
2024-1015.1x₹7646 cr35.5%17.0%0.9x
2024-0917.0x₹7646 cr35.5%17.0%0.9x
2024-0816.5x₹7553 cr35.5%17.0%0.9x
2024-0718.6x₹7553 cr35.5%17.0%0.9x
2024-0618.9x₹7553 cr35.5%17.0%0.9x
2024-05—₹6891 cr-83.7%8.0%1.9x
2024-04—₹6891 cr-83.7%8.0%1.9x
2024-03—₹6891 cr-83.7%8.0%1.9x
2024-02—₹6891 cr-83.7%8.0%1.9x
2024-01—₹6891 cr-83.7%8.0%1.9x
2023-12—₹6891 cr-83.7%8.0%1.9x
2023-11—₹6891 cr-83.7%8.0%1.9x
2023-10—₹6891 cr-83.7%8.0%1.9x
2023-09—₹6891 cr-83.7%8.0%1.9x
2023-08—₹6891 cr-83.7%8.0%1.9x
2023-07—₹6891 cr-83.7%8.0%1.9x
2023-06—₹6891 cr-83.7%8.0%1.9x
2023-05—₹5844 cr-55.7%2.0%0.8x
2023-04—₹5844 cr-55.7%2.0%0.8x
2023-03—₹5844 cr-55.7%2.0%0.8x
2023-02—₹5844 cr-55.7%2.0%0.8x
2023-01—₹5844 cr-55.7%2.0%0.8x
2022-12—₹5844 cr-55.7%2.0%0.8x
2022-11—₹5844 cr-55.7%2.0%0.8x
2022-10—₹5844 cr-55.7%2.0%0.8x
2022-09—₹5844 cr-55.7%2.0%0.8x
2022-08—₹5844 cr-55.7%2.0%0.8x
2022-07—₹5844 cr-55.7%2.0%0.8x
2022-06—₹5844 cr-55.7%2.0%0.8x
2022-05—₹4374 cr-20.8%3.0%1.2x
2022-04—₹4374 cr-20.8%3.0%1.2x
2022-03—₹4374 cr-20.8%3.0%1.2x
2022-02—₹4374 cr-20.8%3.0%1.2x
2022-01—₹4374 cr-20.8%3.0%1.2x
2021-12—₹4374 cr-20.8%3.0%1.2x
2021-11—₹4374 cr-20.8%3.0%1.2x
2021-10—₹4374 cr-20.8%3.0%1.2x
2021-09—₹4374 cr-20.8%3.0%1.2x
2021-08—₹4374 cr-20.8%3.0%1.2x
2021-07—₹4374 cr-20.8%3.0%1.2x
2021-06—₹4374 cr-20.8%3.0%1.2x
2021-0541505.0x₹11122 cr0.0%3.0%1.4x
2021-0437085.0x₹11122 cr0.0%3.0%1.4x
2021-0336485.0x₹11122 cr0.0%3.0%1.4x
2021-0240390.0x₹11122 cr0.0%3.0%1.4x
2021-0142005.0x₹11122 cr0.0%3.0%1.4x
2020-1239740.0x₹11122 cr0.0%3.0%1.4x
2020-1138560.0x₹11122 cr0.0%3.0%1.4x
2020-1028735.0x₹11122 cr0.0%3.0%1.4x
2020-0930760.0x₹11122 cr0.0%3.0%1.4x
2020-0829815.0x₹11122 cr0.0%3.0%1.4x
2020-0719655.0x₹11122 cr0.0%3.0%1.4x
2020-0618185.0x₹11122 cr0.0%3.0%1.4x
2020-054.1x₹12036 cr14.0%13.0%0.8x
2020-045.1x₹12036 cr14.0%13.0%0.8x
2020-034.0x₹12036 cr14.0%13.0%0.8x
2020-0211.9x₹12036 cr14.0%13.0%0.8x
2020-0115.0x₹12036 cr14.0%13.0%0.8x
2019-1213.3x₹12036 cr14.0%13.0%0.8x
2019-1114.1x₹12036 cr14.0%13.0%0.8x
2019-1015.6x₹12036 cr14.0%13.0%0.8x
2019-0914.3x₹12036 cr14.0%13.0%0.8x
2019-0814.0x₹12036 cr14.0%13.0%0.8x
2019-0713.4x₹12036 cr14.0%13.0%0.8x
2019-0615.0x₹12036 cr14.0%13.0%0.8x
2019-0514.1x₹10279 cr16.0%16.0%0.4x
2019-0415.1x₹10279 cr16.0%16.0%0.4x
2019-0315.8x₹10279 cr16.0%16.0%0.4x
2019-0216.8x₹10279 cr16.0%16.0%0.4x
2019-0117.7x₹10279 cr16.0%16.0%0.4x

Methodology and data notes

Methodology

Methodology and data notes

All figures come from public exchange prices and screener.in financial statements. Quarterly and annual results are shown from 60 days after the period end, so a month never uses a result before it would plausibly have been published. Statements are the latest versions, which may include later restatements.

Sector medians, percentiles and indices use today's listed companies in the sector (survivorship bias). Prices are adjusted for splits and bonus issues; around a corporate action the fundamentals may lag the price by up to a month, and affected sections are hidden.

The return decomposition uses price = P/E × net profit ÷ share count. The reverse DCF uses a fixed 12% cost of equity, a 10-year horizon and a 15x terminal P/E, and is an illustration only. Events, flags and twins follow fixed rules and thresholds described next to each section.

Feedback