Vadivarhe Spec Peer Comparison

NSE: VSCL

₹20.90

₹-1.05 (-4.78%)

As on 04-Sep-2026 15:32IST

Market cap

₹31 Cr

Revenue (TTM)

₹38 Cr

P/E Ratio

--

P/B Ratio

18.9

Div. Yield

0 %

Edit

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Market cap (₹ Cr)	31	18,793	15,920	13,892	7,278
Revenue (₹ Cr)	38	6,643	14,593	38,840	1,874
Net Profit (₹ Cr)	-9.27	804.37	1,434.33	1,227.53	154.94
Net Margin (%)	-24.22	11.74	9.69	3.14	8.19
RoE (%)	-499.06	13.10	16.37	16.62	30.75
Price to Earnings	--	23.63	11.11	29.88	46.98
Price-To-Book	18.90	2.90	1.89	1.53	12.49

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Operating Revenue	37.91	5,583.35	12,077.35	31,608.61	1,059.17
Total Income	38.26	5,692.38	12,226.59	32,047.76	1,070.41
Total Expenditure	44.01	4,670.39	10,754.19	29,001.39	913.72
EBITDA	-6.10	912.96	1,323.16	2,607.22	145.45
Depreciation	1.85	316.82	410.17	512.39	33.99
EBIT	-7.95	596.14	912.99	2,094.83	111.46
Interest	1.72	23.98	152.82	372.43	28.09
Other Income	0.35	109.03	149.24	439.15	11.25
Exceptional Items	0.06	--	--	346.77	--
Profit before Tax	-9.27	692.49	909.41	2,454.59	94.62
Provision for Tax	--	193.66	305.14	682.05	37.15
Profit after Tax	-9.27	498.83	604.27	1,772.54	57.48

Liabilities (₹ Cr)

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Shareholder's Funds	-2.78	5,598.55	7,004.13	7,935.73	403.85
Minority Interest	--	63.82	--	4,995.79	--
Non-Current Liabilities	23.29	435.84	2,483.85	1,044.59	190.76
Current Liabilities	22.22	1,036.89	5,280.02	10,394.98	350.97
Total Liabilities	42.73	7,135.10	14,774.14	24,371.09	945.58

Assets (₹ Cr)

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Non-Current Assets	22.84	4,037.12	7,617.51	8,052.50	435.72
Current Assets	19.90	3,097.98	7,136.18	16,318.37	509.87
Total Assets	42.73	7,135.10	14,774.14	24,371.09	945.58
Total Debt*	36.03	197.69	2,408.19	2,121.01	317.86
Net Current Assets	-2.32	2,061.09	1,856.16	5,923.39	158.89
Contingent Liabilities	2.27	162.18	19.49	459.30	1.56

Cashflow (₹ Cr)

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Cash From Operating Activities	-7.15	603.13	1,126.96	1,936.39	96.21
Cash Flow from Investing Activities	-1.32	-495.09	-849.80	-2,782.30	-91.98
Cash from Financing Activities	8.53	-117.78	-0.53	73.84	-4.23
Net Cash Inflow / Outflow	0.05	-9.74	276.63	-772.07	0.00

Ratios

Profitability Ratios

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
ROCE (%)	-22.89	12.86	11.79	30.76	18.02
ROE (%)	-499.06	9.31	8.94	23.70	15.23
ROA (%)	-21.97	7.27	4.28	7.73	6.57
EBIT Margin (%)	-15.18	18.30	12.19	9.64	14.79
Net Margin (%)	-24.22	8.76	4.94	5.53	5.37
Cash Profit Margin (%)	-19.57	14.28	7.74	7.23	8.64

Growth Ratios

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Revenue Growth (%)	-5.42	18.15	10.57	7.46	29.65
EBIT Growth (%)	-213.51	47.07	35.18	4.35	45.73
Net Profit Growth (%)	0.00	53.90	35.15	9.58	131.34
EPS Growth (%)	0.00	49.81	35.15	-2.53	131.34
Book Value Growth (%)	-142.78	9.47	7.39	12.47	15.08

Valuation Ratios

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Price / Earnings	0.00	37.31	27.75	15.90	42.83
Price / Book Value	-12.09	3.23	2.39	1.76	6.10
Dividend Yield (%)	0.00	0.41	0.84	0.00	0.18
EV/EBITDA	-11.99	17.80	12.35	4.07	17.66
Market Cap (₹ Cr)	33.55	18,057.11	16,766.99	13,964.68	2,461.40

Solvency Ratios

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Debt to Equity	-12.98	0.04	0.34	0.27	0.79
Short term debt to equity ratio	-3.97	0.00	0.12	0.22	0.55
Current Ratio	0.90	2.99	1.35	1.57	1.45
Quick Ratio	0.46	2.28	0.82	0.93	0.98
Interest Coverage	-4.38	29.88	6.95	7.59	4.37

Operating Efficiency Ratios

	Vadivarhe Spec	Atul	DCM Shriram	EID Parry	Madhya Bharat Agro
Debtors to sales (%)	21.80	20.17	7.61	5.56	24.20
Asset Turnover	0.90	0.83	0.93	1.38	1.21
Receivable days	63.57	65.62	21.80	20.74	76.17
Inventory Days	88.10	43.06	76.27	78.72	64.45
Payable days	96.51	79.37	64.58	39.02	39.48
Cash Conversion Cycle	55.17	29.31	33.49	60.44	101.13

Annual
Quarterly