Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹8862 Cr.
Stock P/E
127.2
P/B
5
Current Price
₹580.1
Book Value
₹ 116.5
Face Value
1
52W High
₹694.8
52W Low
₹ 462.4
Dividend Yield
0.26%

Varroc Engineering Overview

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.

Varroc Engineering Share Price

Live · BSE / NSE · Inception: 1988
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Varroc Engineering Quarterly Results

#(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

Varroc Engineering Profit & Loss

#(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

Varroc Engineering Balance Sheet

#(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

Varroc Engineering Cash Flow

#(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

Varroc Engineering Ratios

# 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

Growth Rates

Compounded annual
# 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%

Varroc Engineering Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 75 %
FII 4.45 %
DII (MF + Insurance) 11.35 %
Public (retail) 25 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 75757575757575757575
FII 4.574.224.233.83.93.923.994.294.364.45
DII 11.4412.1512.7312.6512.4912.813.0212.7412.411.35
Public 25252525252525252525
Others 0000000000
Total 100100100100100100100100100100

Varroc Engineering Peer Comparison

Auto Ancillary Edit Columns

Varroc Engineering Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Varroc Engineering Pros & Cons

Pros

  • Company has delivered good profit growth of 87% CAGR over last 5 years
  • Debtor days have improved from 92.38 to 88.8days.
  • Company has reduced debt.

Cons

  • Stock is trading at 5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp