Auto Ancillary · Founded 1988 · www.varroc.com · BSE 541578 · NSE VARROC · ISIN INE665L01035
No Notes Added Yet
Business
Varroc Engineering Ltd. is a global manufacturer and supplier of automotive components. Following the divestment of its Global Lighting Systems business (Varroc Lighting Systems - VLS) in 2022, Varroc's primary focus is now on its India business, which manufactures exterior lighting systems for two-wheelers and three-wheelers, polymer and metallic components, and electrical-electronic parts. The company serves a wide range of Original Equipment Manufacturers (OEMs) across two-wheelers, three-wheelers, passenger cars, and commercial vehicles in the Indian market. It makes money by designing, developing, and manufacturing these components and selling them to automotive OEMs.
Revenue Mix
Post-VLS divestment, Varroc's operations are predominantly India-centric. Its key segments are broadly categorized into:
Indian Automotive Business: This encompasses the manufacturing of:
Polymer Components: Such as instrument panels, body panels, mudguards, and other plastic parts for two-wheelers, three-wheelers, and commercial vehicles.
Metallic Components: Including hot and warm forged parts, shafts, gears, and other engine/transmission components primarily for two-wheelers.
Electrical-Electronic Components: Such as engine control units (ECUs), magnetos, regulators, and other wiring harness components, primarily for two-wheelers and three-wheelers.
2W/3W Lighting Systems: Exterior lighting solutions including headlamps, taillamps, and indicators, leveraging advanced LED technology.
While specific revenue contributions for these sub-segments within the Indian business are not always precisely segregated in public disclosures, the Indian Automotive business now represents the vast majority of Varroc's total revenue.
Industry
Varroc operates in the highly competitive Indian auto ancillary industry, which is characterized by a mix of organized and unorganized players, high capital intensity, and direct dependence on the automotive OEM production cycles. In India, Varroc is a well-established Tier-1 supplier, particularly strong in the two-wheeler and three-wheeler segments for lighting, polymer, and electrical-electronic components. Its long-standing relationships with major Indian OEMs (e.g., Bajaj Auto, Hero MotoCorp, TVS Motor, Maruti Suzuki) position it as a critical supplier, often holding leading market share in its product categories within these vehicle segments.
MOAT
Varroc's competitive advantages include:
Deep OEM Relationships: Decades-long relationships with major Indian automotive OEMs, leading to preferred supplier status and often co-development opportunities.
Integrated Design & Manufacturing Capabilities: Ability to offer end-to-end solutions from design and engineering to manufacturing across multiple product lines (lighting, polymers, metallic, electronics).
Cost Efficiency & Scale: Large-scale production in India provides cost efficiencies, crucial for competing in the price-sensitive auto ancillary market.
R&D and Technology Adoption: Focus on developing advanced technologies, especially in LED lighting for two-wheelers and components for electric vehicles, which helps in securing new business.
Product Diversification (within India): Supplying a diverse range of components across various vehicle segments (2W, 3W, PV, CV) within India, reducing dependence on a single product or customer.
Growth Drivers
Indian Automotive Market Growth: Expected growth in the Indian two-wheeler, three-wheeler, and commercial vehicle segments will directly drive demand for Varroc's components.
Increasing Content Per Vehicle: Premiumization of vehicles and stricter safety/emission norms lead to higher technology adoption and more complex components, increasing Varroc's revenue per vehicle.
Electrification (EV Components): Varroc is investing in and developing components for electric vehicles (e.g., battery management systems, motor controllers, EV specific lighting), positioning it to capitalize on India's EV transition.
New Product Development: Continuous R&D and introduction of new, technologically advanced components across its product portfolio.
Market Share Gains: Leveraging existing relationships and technology to gain market share from competitors in specific product categories.
Risks
Automotive Industry Cyclicality: Performance is highly dependent on the cyclical nature of automotive production and consumer demand, especially in the Indian market.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like plastics, steel, and aluminum can impact profitability if not effectively passed on to OEMs.
Technological Disruption: While adapting to EVs, a rapid shift could still impact traditional ICE-dependent product lines, requiring significant investment in new technologies.
Intense Competition: Competition from domestic and international players, including smaller, more agile firms, can pressure margins and market share.
Customer Concentration: While serving multiple OEMs, a significant portion of revenue might still come from a few key customers, posing a risk if any lose market share or shift sourcing strategies.
Regulatory Changes: Changes in automotive regulations (e.g., emission norms, safety standards) can necessitate significant investment in R&D and manufacturing upgrades.
Management & Ownership
Varroc Engineering Ltd. is promoted by the Tarang Jain family, with Mr. Tarang Jain serving as the Managing Director. The promoters hold a significant stake in the company. The management team has extensive experience in the automotive component manufacturing sector, having scaled the business both domestically and internationally (prior to the VLS divestment). The ownership structure is primarily led by the promoter group, supported by institutional and public shareholders.
Outlook
Varroc Engineering, post the divestment of its global lighting business, has streamlined its operations to primarily focus on the high-growth Indian automotive market. The company benefits from deep-rooted OEM relationships, diversified product offerings across vehicle segments, and a strong manufacturing footprint in India. This focus positions Varroc to capitalize on the expected recovery and growth in India's two-wheeler, three-wheeler, and commercial vehicle markets, along with the evolving opportunities in the electric vehicle space. However, the company remains exposed to the inherent cyclicality of the automotive industry, raw material price volatility, and intense competitive pressures. Its ability to continuously innovate, manage costs efficiently, and successfully transition to new technologies (especially for EVs) will be crucial for sustainable growth and profitability in the coming years.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1885 | 1975 | 1899 | 2081 | 2075 | 2099 | 2028 | 2207 | 2288 | 2368 |
| Other Income | 11 | 9 | 5 | 14 | 3 | 12 | 8 | 4 | 4 | 6 |
| Total Income | 1896 | 1984 | 1904 | 2095 | 2078 | 2111 | 2035 | 2211 | 2292 | 2374 |
| Total Expenditure | 1711 | 1756 | 1726 | 1880 | 1889 | 1886 | 1836 | 2006 | 2078 | 2146 |
| Operating Profit | 185 | 227 | 178 | 215 | 188 | 226 | 200 | 206 | 214 | 228 |
| Interest | 50 | 45 | 44 | 43 | 42 | 41 | 36 | 32 | 31 | 35 |
| Depreciation | 89 | 82 | 80 | 82 | 81 | 81 | 81 | 83 | 82 | 86 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -91 | -56 | 61 | 0 | -105 | 0 |
| Profit Before Tax | 46 | 100 | 53 | 90 | -25 | 47 | 143 | 91 | -4 | 107 |
| Provision for Tax | -313 | 47 | 22 | 33 | 20 | 24 | 37 | 29 | 8 | 38 |
| Profit After Tax | 359 | 53 | 31 | 57 | -45 | 23 | 107 | 62 | -12 | 69 |
| Adjustments | 24 | 4 | 1 | -1 | -2 | -2 | -2 | -1 | 2 | 0 |
| Profit After Adjustments | 383 | 57 | 32 | 56 | -47 | 21 | 105 | 61 | -10 | 69 |
| Adjusted Earnings Per Share | 25 | 3.7 | 2.1 | 3.6 | -3.1 | 1.3 | 6.9 | 4 | -0.7 | 4.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 6770 | 7909 | 9299 | 10279 | 12036 | 11122 | 4374 | 5844 | 6891 | 7552 | 8154 | 8891 |
| Other Income | 88 | 148 | 94 | 39 | 91 | 99 | 116 | 34 | 30 | 46 | 32 | 22 |
| Total Income | 6858 | 8057 | 9393 | 10317 | 12127 | 11221 | 4490 | 5878 | 6921 | 7597 | 8186 | 8912 |
| Total Expenditure | 6153 | 7338 | 8717 | 9398 | 10978 | 10301 | 4036 | 5485 | 6316 | 6796 | 7379 | 8066 |
| Operating Profit | 705 | 719 | 675 | 919 | 1150 | 920 | 454 | 393 | 605 | 801 | 806 | 848 |
| Interest | 475 | 84 | 90 | 86 | 97 | 139 | 89 | 118 | 190 | 194 | 170 | 134 |
| Depreciation | 254 | 292 | 337 | 386 | 566 | 732 | 274 | 305 | 337 | 337 | 323 | 332 |
| Exceptional Income / Expenses | 88 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -147 | -44 |
| Profit Before Tax | 63 | 392 | 327 | 516 | 519 | 39 | 127 | -30 | 83 | 315 | 169 | 337 |
| Provision for Tax | 47 | 22 | 14 | 65 | 90 | 37 | 48 | 48 | 44 | -238 | 100 | 112 |
| Profit After Tax | 17 | 370 | 313 | 451 | 429 | 3 | 79 | -78 | 39 | 553 | 70 | 226 |
| Adjustments | -4 | -0 | -0 | -1 | -3 | -2 | -711 | -1032 | -859 | -27 | -8 | -1 |
| Profit After Adjustments | 13 | 369 | 313 | 450 | 425 | 0 | -632 | -1110 | -820 | 526 | 61 | 225 |
| Adjusted Earnings Per Share | 1.3 | 38.4 | 27.3 | 36.6 | 31.5 | 0 | -41.4 | -72.6 | -53.7 | 34.4 | 4 | 14.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 12% | -6% | 2% |
| Operating Profit CAGR | 1% | 27% | -3% | 1% |
| PAT CAGR | -87% | 0% | 88% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 5% | 23% | 9% | NA% |
| ROE Average | 5% | 17% | 10% | 12% |
| ROCE Average | 13% | 14% | 9% | 12% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1082 | 1763 | 2185 | 2828 | 3066 | 3005 | 3028 | 1989 | 976 | 1497 | 1565 |
| Minority's Interest | 21 | 20 | 20 | 21 | 24 | 25 | 28 | 25 | 28 | 29 | 33 |
| Borrowings | 1023 | 763 | 755 | 636 | 457 | 900 | 936 | 250 | 416 | 652 | 320 |
| Other Non-Current Liabilities | 160 | 126 | 91 | 91 | 229 | 857 | 896 | 248 | 319 | 27 | 106 |
| Total Current Liabilities | 2142 | 2560 | 2795 | 3173 | 4771 | 5997 | 6159 | 3029 | 2874 | 2159 | 2562 |
| Total Liabilities | 4428 | 5233 | 5847 | 6749 | 8548 | 10784 | 11047 | 10989 | 4614 | 4364 | 4586 |
| Fixed Assets | 1843 | 2111 | 2381 | 2790 | 3546 | 5283 | 5231 | 2033 | 2051 | 2027 | 2016 |
| Other Non-Current Assets | 568 | 763 | 748 | 899 | 1664 | 1360 | 1509 | 645 | 786 | 642 | 247 |
| Total Current Assets | 2017 | 2359 | 2718 | 3060 | 3338 | 4141 | 4307 | 1428 | 1776 | 1695 | 1983 |
| Total Assets | 4428 | 5233 | 5847 | 6749 | 8548 | 10784 | 11047 | 10989 | 4614 | 4364 | 4586 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 98 | 11 | 112 | 305 | 312 | 146 | 1033 | 741 | 280 | 302 | 110 |
| Cash Flow from Operating Activities | 128 | 290 | 677 | 1075 | 474 | 1414 | 474 | 636 | 686 | 638 | 737 |
| Cash Flow from Investing Activities | -245 | -579 | -565 | -601 | -1757 | -1268 | -644 | -763 | -286 | -166 | -246 |
| Cash Flow from Financing Activities | 70 | 386 | 94 | -523 | 1129 | 733 | -152 | -335 | -216 | -664 | -490 |
| Net Cash Inflow / Outflow | -47 | 98 | 205 | -50 | -154 | 879 | -322 | -462 | 185 | -192 | -0 |
| Closing Cash & Cash Equivalent | 11 | 112 | 305 | 312 | 146 | 1033 | 741 | 280 | 302 | 110 | 111 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.35 | 38.42 | 27.32 | 36.57 | 31.54 | 0.01 | -41.36 | -72.64 | -53.66 | 34.43 | 4.01 |
| CEPS(Rs) | 28.17 | 68.86 | 56.76 | 68 | 73.76 | 54.47 | 23.07 | 14.81 | 24.58 | 58.24 | 25.72 |
| DPS(Rs) | 0.29 | 0.35 | 0.35 | 0.5 | 4 | 3 | 0 | 0 | 0 | 0 | 1 |
| Book NAV/Share(Rs) | 112.6 | 181.64 | 190.5 | 229.58 | 227.46 | 222.87 | 198.17 | 130.16 | 63.89 | 97.98 | 102.43 |
| Core EBITDA Margin(%) | 8.88 | 6.95 | 6.05 | 8.49 | 8.79 | 7.37 | 7.69 | 6.12 | 8.3 | 9.96 | 9.46 |
| EBIT Margin(%) | 7.75 | 5.79 | 4.35 | 5.8 | 5.11 | 1.6 | 4.91 | 1.5 | 3.95 | 6.71 | 4.15 |
| Pre Tax Margin(%) | 0.91 | 4.77 | 3.41 | 4.97 | 4.3 | 0.35 | 2.88 | -0.51 | 1.2 | 4.15 | 2.07 |
| PAT Margin (%) | 0.24 | 4.5 | 3.26 | 4.34 | 3.56 | 0.02 | 1.79 | -1.33 | 0.56 | 7.29 | 0.85 |
| Cash Profit Margin (%) | 3.9 | 8.06 | 6.77 | 8.07 | 8.25 | 6.59 | 8.02 | 3.85 | 5.42 | 11.73 | 4.8 |
| ROA(%) | 0.4 | 7.66 | 5.66 | 7.16 | 5.6 | 0.03 | 0.72 | -0.71 | 0.5 | 12.32 | 1.56 |
| ROE(%) | 1.57 | 26.15 | 15.95 | 17.99 | 14.55 | 0.08 | 2.61 | -3.12 | 2.62 | 44.72 | 4.55 |
| ROCE(%) | 21.93 | 15.62 | 11.83 | 15.58 | 12.91 | 2.96 | 3.43 | 1.85 | 8.88 | 19.13 | 13.01 |
| Receivable days | 48.43 | 50.11 | 44.13 | 44.68 | 41.69 | 39.97 | 113.4 | 67.11 | 29.39 | 26.2 | 26.11 |
| Inventory Days | 35.81 | 28.18 | 27.28 | 28.44 | 26.58 | 32.22 | 96.88 | 58.21 | 33.92 | 32.37 | 31.36 |
| Payable days | 92.39 | 79.5 | 82.32 | 99.66 | 96.64 | 114.86 | 348.92 | 198.51 | 99 | 92.38 | 88.8 |
| PER(x) | 0 | 0 | 0 | 0 | 18.41 | 9119.72 | 0 | 0 | 0 | 14.56 | 107.36 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 2.55 | 0.58 | 1.84 | 2.66 | 3.9 | 5.12 | 4.2 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.69 | 2.32 | 0 | 0 | 0 | 0 | 0.23 |
| EV/Net Sales(x) | 0.24 | 0.18 | 0.13 | 0.09 | 0.84 | 0.38 | 1.79 | 1.15 | 0.74 | 1.16 | 0.9 |
| EV/Core EBITDA(x) | 2.26 | 2.02 | 1.74 | 0.96 | 8.79 | 4.59 | 17.24 | 17.1 | 8.46 | 10.91 | 9.13 |
| Net Sales Growth(%) | 10.69 | 16.83 | 17.57 | 10.54 | 17.1 | -7.6 | -60.67 | -48.29 | 17.92 | 9.59 | 7.97 |
| EBIT Growth(%) | 191.67 | -11.62 | -12.32 | 44.16 | 2.22 | -70.97 | 20.66 | 126.31 | 209.38 | 86.24 | -33.27 |
| PAT Growth(%) | -60.82 | 2100.15 | -15.23 | 43.8 | -4.9 | -99.42 | 3042.7 | 87.55 | 149.55 | 1325.65 | -87.4 |
| EPS Growth(%) | -66.45 | 2750.65 | -28.89 | 33.86 | -13.74 | -99.95 | 0 | -75.64 | 26.13 | 164.16 | -88.36 |
| Debt/Equity(x) | 1.53 | 0.91 | 0.69 | 0.42 | 0.8 | 1.18 | 0.99 | 0.78 | 1.67 | 0.81 | 0.61 |
| Current Ratio(x) | 0.94 | 0.92 | 0.97 | 0.96 | 0.7 | 0.69 | 0.7 | 0.47 | 0.62 | 0.79 | 0.77 |
| Quick Ratio(x) | 0.67 | 0.65 | 0.7 | 0.69 | 0.51 | 0.51 | 0.5 | 0.27 | 0.38 | 0.47 | 0.49 |
| Interest Cover(x) | 1.13 | 5.64 | 4.62 | 6.99 | 6.35 | 1.28 | 2.42 | 0.75 | 1.44 | 2.62 | 1.99 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.31 | 2.03 | 0.54 | 0.29 | 0.43 | 0.16 | 0.14 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 4.57 | 4.22 | 4.23 | 3.8 | 3.9 | 3.92 | 3.99 | 4.29 | 4.36 | 4.45 |
| DII | 11.44 | 12.15 | 12.73 | 12.65 | 12.49 | 12.8 | 13.02 | 12.74 | 12.4 | 11.35 |
| Public | 8.99 | 8.63 | 8.03 | 8.55 | 8.61 | 8.28 | 7.99 | 7.97 | 8.24 | 9.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 |
| FII | 0.7 | 0.64 | 0.65 | 0.58 | 0.6 | 0.6 | 0.61 | 0.66 | 0.67 | 0.68 |
| DII | 1.75 | 1.86 | 1.95 | 1.93 | 1.91 | 1.95 | 1.99 | 1.95 | 1.89 | 1.73 |
| Public | 1.37 | 1.32 | 1.23 | 1.31 | 1.32 | 1.27 | 1.22 | 1.22 | 1.26 | 1.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +12% | -6% | +2% |
| Operating Profit CAGR | +1% | +27% | -3% | +1% |
| PAT CAGR | -87% | — | +88% | +15% |
| Share Price CAGR | +5% | +23% | +9% | — |
| ROE Average | +5% | +17% | +10% | +12% |
| ROCE Average | +13% | +14% | +9% | +12% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 4.57 | 4.22 | 4.23 | 3.8 | 3.9 | 3.92 | 3.99 | 4.29 | 4.36 | 4.45 |
| DII | 11.44 | 12.15 | 12.73 | 12.65 | 12.49 | 12.8 | 13.02 | 12.74 | 12.4 | 11.35 |
| Public | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 |
| FII | 0.7 | 0.64 | 0.65 | 0.58 | 0.6 | 0.6 | 0.61 | 0.66 | 0.67 | 0.68 |
| DII | 1.75 | 1.86 | 1.95 | 1.93 | 1.91 | 1.95 | 1.99 | 1.95 | 1.89 | 1.73 |
| Public | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.