| Varroc Engineering Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 541578 |
NSE Symbol : VARROC |
P/E(TTM) : 30.34 |
|
ISIN Demat : INE665L01035 |
Div & Yield% : 0.16 |
EPS(TTM) : 21.04 |
|
Book Value(₹) : 125.78 |
Market Cap(₹Cr) : 9,751.59 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 7,368.58 | 6,676.02 | 3,940.20 | 3,291.81 | 2,561.78 |
| Other Income | 47.81 | 187.98 | 30.70 | 64.61 | 111.42 |
| Stock Adjustments | 28.64 | 25.87 | 15.82 | 17.67 | 74.65 |
| Total Income | 7,445.03 | 6,889.87 | 3,986.72 | 3,374.09 | 2,747.85 |
| EXPENDITURE : | |||||
| Raw Materials | 4,896.01 | 4,358.82 | 2,669.70 | 2,235.69 | 1,746.22 |
| Power and Fuel Cost | 169.98 | 168.77 | 105.12 | 83.84 | 66.04 |
| Other Manufacturing Expenses | 567.27 | 518.31 | 269.30 | 224.71 | 185.65 |
| Selling and Administration Expenses | 270.14 | 265.21 | 160.67 | 124.35 | 95.97 |
| Miscellaneous Expenses | 98.40 | 251.53 | 1,428.94 | 69.05 | 37.65 |
| Employee Benefit Expenses | 669.39 | 605.02 | 366.18 | 330.42 | 268.69 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 773.84 | 722.22 | -1,013.19 | 306.04 | 347.62 |
| Interest | 162.23 | 184.31 | 170.10 | 90.98 | 56.11 |
| Gross Profit | 611.61 | 537.91 | -1,183.29 | 215.06 | 291.51 |
| Depreciation | 251.74 | 266.44 | 194.45 | 170.35 | 154.36 |
| Profit Before Tax | 359.87 | 271.47 | -1,377.74 | 44.71 | 137.15 |
| Current Tax | -0.53 | 23.78 | 2.68 | 7.98 | 21.01 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 84.56 | -277.22 | 6.38 | 10.74 | 23.98 |
| Reported Net Profit | 275.85 | 524.91 | -1,386.79 | 25.99 | 92.16 |
| Extraordinary Items | -16.10 | -1.06 | -1,312.38 | 0.06 | 15.56 |
| Adjusted Net Profit | 291.95 | 525.97 | -74.41 | 25.93 | 76.60 |
| Adjustment below Net Profit | 0.37 | -1.47 | 0.18 | -1.96 | 1.82 |
| Profit/Loss Balance carried down | -129.50 | -652.94 | 427.32 | 403.30 | 309.32 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 146.72 | -129.50 | -959.29 | 427.32 | 403.30 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 100.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 18.05 | 34.36 | -90.76 | 1.70 | 6.03 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 117.01 | 98.93 | 36.28 | 127.04 | 125.46 |
| Book Value(Adj)-Unit Curr | 117.01 | 98.93 | 36.28 | 127.04 | 125.46 |