IndiaOne Finance - Company Dashboard

Governance Classic Home

Varroc Engineering LtdAuto Components and EquipmentsINE665L01035Consolidated₹862.40+18.35 (+2.17%)Jun-26

Valuation

Market Cap₹13.16K Cr

TTM PE66.68x

Forward PE72.36x

PEG-5.40

Book Value₹116.52

P/B7.39x

TTM EPS₹12.92

Fwd EPS₹11.91

TTM Revenue₹9.50K Cr

TTM PAT₹200.11 Cr

TTM EBITDA₹857.14 Cr

TTM EBIT₹522.20 Cr

Last Qtr PAT₹77.70 Cr

Last Qtr EBITDA₹221.89 Cr

Last Qtr EBIT₹137.57 Cr

Profitability

ROE11.24%

ROCE16.37%

TTM NPM2.11%

TTM EBITDA %9.03%

Curr OPM2.94%

Last OPM2.97%

Curr NPM—

Last NPM—

Curr EPS₹5.06

Last EPS₹4.54

Balance sheet

Equity₹15.28 Cr

Reserve₹1.77K Cr

Total Debt₹909.70 Cr

D/E0.51x

Interest %39.45%

Curr Interest₹30.65 Cr

Price / range

Close₹861.55

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+1.82%

1W-1.04%

1M+2.22%

3M+40.66%

6M+64.71%

1Y+37.10%

2Y+52.54%

3Y+81.53%

5Y+178.59%

Diwali+41.83%

Sector peers — Auto Components and Equipments

Company	Close	Mkt Cap	TTM P/E	ROE
MOTHERSON	162.57	₹1.72L Cr	39.17	11.12%
BOSCHLTD	47000.00	₹1.39L Cr	39.84	23.44%
BHARATFORG	1962.10	₹93.81K Cr	132.84	7.49%
UNOMINDA	1284.00	₹74.15K Cr	61.58	18.90%
SCHAEFFLER	4217.60	₹65.92K Cr	42.01	28.88%
TIINDIA	2600.00	₹50.33K Cr	83.09	14.31%
SONACOMS	808.00	₹50.26K Cr	72.14	11.47%
ENDURANCE	2732.00	₹38.43K Cr	39.62	14.18%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	2,363.50+28.2%	2,149.63	2,115.16	2,037.86	1,842.89	8,145.53
Other Income	5.15	3	2.99	2.68	3.69	12.36
Total Income	2,368.64+28.3%	2,152.63	2,118.15	2,040.54	1,846.58	8,157.89
Interest	26.56	29.86	27.70	29.79	33.20	120.55
Expenditure	-2,235.11-29.3%	-2,016.44	-1,989.96	-1,947.89	-1,728.59	-7,682.88
PBDT	0	0	0	0	0	0
EBITDA	222.85+6.1%	230.95	218.99	184.42	209.94	844.28
Depreciation	-67.90	-67.90	-66.09	-64.66	-62.44	-261.08
EBIT	154.95+5.1%	163.05	152.90	119.76	147.50	583.20
PBT	133.54+13.2%	136.19	41.05	92.64	117.99	387.87
Tax	-34.67	-34.37	-8.96	-24.99	-31.36	-99.68
Equity	15.28	15.28	15.28	0	15.28	15.28
OPM	5.64	6.33	1.94	4.55	6.39	4.75
Net Profit	98.87+14.1%	101.82	32.09	67.65	86.63	288.19
NPM	4.17	4.73	1.52	3.32	4.69	3.53
EPS	6.47+14.1%	6.66	2.10	4.43	5.67	18.86

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	8,145.53+10.5%	7,368.58+62.5%	4,534.96+15.8%	3,917.89+19.0%	3,291.81+28.5%	2,561.78
Other Income	12.36	27.62	27.35	53	64.61	111.42
Total Income	8,157.89+10.3%	7,396.21+62.1%	4,562.31+14.9%	3,970.89+18.3%	3,356.42+25.6%	2,673.19
Expenditure	-7,682.88-9.5%	-7,015.52-57.6%	-4,452.14-10.8%	-4,016.44-21.3%	-3,311.71-30.6%	-2,536.04
Interest	-120.55	-162.23	-179.15	-170.10	-90.98	-56.11
PBDT	0	0	0	0	0	0
EBITDA	844.28+10.1%	767.03+66.7%	460.13+73.0%	266+10.2%	241.43+2.2%	236.21
Depreciation	-261.08	-251.74	-198.16	-194.45	-170.35	-154.36
EBIT	583.20+13.2%	515.29+96.7%	261.97+266.1%	71.55+0.7%	71.08-13.2%	81.85
PBT	387.87+7.8%	359.88+240.6%	105.67+107.7%	-1,377.74-3181.5%	44.71-67.4%	137.15
Tax	-99.68	-84.03	251.40	-9.05	-18.72	-44.99
Equity	15.28	15.28	0	0	0	0
OPM (%)	4.75	4.87	2.00	-35.00	1.00	5.00
Net Profit	288.19+4.5%	275.85-22.7%	357.07+125.7%	-1,386.79-5435.9%	25.99-71.8%	92.16
NPM (%)	3.53	3.73	8.00	-35.00	1.00	3.00
EPS (Rs)	18.86+4.5%	18.05-22.8%	23.37+125.7%	-90.76-5438.8%	1.70-75.1%	6.82
CEPS	18.86	18.05	23.37	-90.76	1.70	6.82

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	2,634.24+29.9%	2,368.08	2,287.52	2,207.34	2,027.55	8,890.49
Other Income	6.20	5.53	4.30	2.66	5.06	17.55
Total Income	2,640.43+29.9%	2,373.62	2,291.82	2,210	2,032.61	8,908.04
Interest	30.65	34.89	31.16	31.86	36.32	134.22
Expenditure	-2,527.32-29.6%	-2,266.26	-2,191.15	-2,118.81	-1,950.40	-8,526.62
PBDT	0	0	0	0	0	0
EBITDA	221.89+14.0%	222.36	209.91	202.98	194.57	829.80
Depreciation	-84.32	-85.65	-82.38	-82.59	-81.10	-331.71
EBIT	137.57+21.2%	136.71	127.53	120.39	113.47	498.09
PBT	113.12-21.1%	107.36	0	91.19	143.41	337.73
Tax	-36.67	-38.31	-8.02	-28.76	-36.53	-111.62
Equity	15.28	15.28	0	15.28	15.28	15.28
OPM	4.28	4.52	0.00	4.13	7.06	3.79
Net Profit	77.70-27.7%	70.45	-11.30	63.26	107.42	229.83
NPM	2.94	2.97	-0.49	2.86	5.28	2.58
EPS	5.06-26.5%	4.54	-0.67	3.99	6.88	14.73

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	8,890.49+9.0%	8,154.08+8.0%	7,551.94+10.0%	6,863.07+17.4%	5,844.20-48.3%	11,302.75
Other Income	17.55	17.68	27.58	57.88	33.93	127.10
Total Income	8,908.04+9.0%	8,171.77+7.8%	7,579.51+9.5%	6,920.95+17.7%	5,878.13-48.6%	11,429.85
Expenditure	-8,526.62-8.5%	-7,858.88-7.5%	-7,309.05-6.8%	-6,843.42-15.8%	-5,907.76+50.6%	-11,963.68
Interest	-134.22	-170.23	-193.86	-190.30	-118.35	-162.63
PBDT	0	0	0	0	0	0
EBITDA	829.80+5.2%	788.75+2.0%	773.57+41.5%	546.69+52.1%	359.34-9.4%	396.79
Depreciation	-331.71	-323.32	-336.82	-336.74	-304.55	-895.09
EBIT	498.09+7.0%	465.43+6.6%	436.75+108.0%	209.95+283.2%	54.79+111.0%	-498.30
PBT	337.73+104.0%	165.55-38.8%	270.46+248.8%	77.53+361.7%	-29.63+95.4%	-641.61
Tax	-111.62	-99.58	238.14	-44.07	-48.23	-22.66
Equity	15.28	15.28	0	0	0	0
OPM (%)	3.79	2.03	3.57	1.12	-0.50	-5.61
Net Profit	229.83+229.8%	69.68-86.9%	532.08+165.1%	-817.13+26.2%	-1,106.73-76.1%	-628.64
NPM (%)	2.58	0.85	7.02	-11.81	-18.83	-5.50
EPS (Rs)	14.73+267.3%	4.01-88.4%	34.43+164.2%	-53.66+26.1%	-72.64-55.4%	-46.75
CEPS	14.73	4.01	34.43	-53.66	-72.64	-46.75

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	1.5	07 Aug 2026
2025	Final Dividend	1	08 Aug 2025
2020	Interim Dividend	3	25 Feb 2020
2019	Final Dividend	4	08 Aug 2019

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split