Varroc Engineering Peer Comparison

NSE: VARROC | BSE: 541578

₹830.60

₹-32.35 (-3.75%)

As on 01-Oct-2026IST

Market cap

₹12,656 Cr

Revenue (TTM)

₹9,497 Cr

P/E Ratio

64.2

P/B Ratio

6.8

Div. Yield

0.2 %

Edit

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Market cap (₹ Cr)	12,656	13,503	6,147	6,031	4,733
Revenue (₹ Cr)	9,497	5,208	5,506	5,690	2,932
Net Profit (₹ Cr)	195.67	381.78	212.24	156.62	263.00
Net Margin (%)	2.06	7.26	3.85	2.74	8.91
RoE (%)	26.17	29.66	12.08	16.31	22.91
Price to Earnings	64.17	41.67	28.94	36.89	18.00
Price-To-Book	6.82	10.32	3.46	4.00	3.70

Income Statement (₹ Cr)

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Operating Revenue	9,497.18	5,207.57	5,505.84	5,690.44	2,932.10
Total Income	9,517.02	5,258.27	5,509.04	5,711.90	2,951.84
Total Expenditure	8,641.21	4,483.75	4,954.18	5,259.44	2,521.78
EBITDA	855.97	723.82	551.66	431.00	410.32
Depreciation	334.94	189.21	141.87	121.73	74.55
EBIT	521.03	534.61	409.79	309.27	335.77
Interest	128.55	107.08	126.68	117.60	3.53
Other Income	19.84	50.70	3.20	21.46	19.73
Exceptional Items	-104.88	-14.50	0.00	0.00	0.00
Profit before Tax	307.44	463.73	286.31	213.13	351.97
Provision for Tax	111.77	81.95	74.07	56.51	88.98
Profit after Tax	195.67	381.78	212.24	156.62	263.00

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Shareholder's Funds	1,780.34	1,210.22	1,804.81	1,041.46	1,215.01
Minority Interest	-2.88	-57.71	0.00	-2.96	0.00
Non-Current Liabilities	429.32	596.42	400.10	408.67	86.94
Current Liabilities	2,627.19	1,874.60	1,626.46	2,063.33	398.68
Total Liabilities	4,867.91	3,946.94	3,831.38	3,514.17	1,700.54

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Non-Current Assets	2,144.09	1,676.48	2,132.70	1,589.10	550.91
Current Assets	2,317.24	1,977.06	1,635.79	1,804.28	1,039.79
Total Assets	4,867.91	3,946.94	3,831.38	3,514.17	1,700.54
Total Debt*	737.70	998.60	825.95	689.66	0.00
Net Current Assets	-309.94	102.46	9.33	-259.05	641.11
Contingent Liabilities	218.26	36.07	60.22	48.56	2.16

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Cash From Operating Activities	536.80	460.16	331.65	477.35	161.28
Cash Flow from Investing Activities	-122.98	-280.48	-186.23	-291.70	-97.15
Cash from Financing Activities	-405.49	-169.95	-144.11	-174.76	-84.15
Net Cash Inflow / Outflow	8.34	9.73	1.31	10.89	-20.02

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
ROCE (%)	18.91	26.17	15.38	19.47	30.55
ROE (%)	26.17	29.66	12.08	16.31	22.91
ROA (%)	4.10	10.63	5.87	4.66	16.83
EBIT Margin (%)	5.49	10.27	7.44	5.43	11.45
Net Margin (%)	2.06	7.26	3.85	2.74	8.91
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Revenue Growth (%)	14.66	33.28	19.94	17.47	17.11
EBIT Growth (%)	11.46	46.84	8.46	15.23	25.87
Net Profit Growth (%)	38.32	58.09	5.13	38.44	23.13
EPS Growth (%)	57.63	79.19	5.18	39.49	24.80
Book Value Growth (%)	13.75	29.48	11.55	12.96	17.03

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Price / Earnings	27.92	40.19	28.92	33.56	18.00
Price / Book Value	6.82	10.32	3.46	4.00	3.70
Dividend Yield (%)	0.18	0.28	0.38	0.64	2.22
EV/EBITDA	15.36	19.56	12.62	15.58	10.85
Market Cap (₹ Cr)	7,152.40	10,382.57	2,676.92	2,434.63	5,039.38

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Debt to Equity	0.12	0.31	0.15	0.25	0.00
Short term debt to equity ratio	0.26	0.37	0.25	0.28	--
Current Ratio	0.88	1.05	1.01	0.87	2.61
Quick Ratio	0.53	0.83	0.42	0.51	1.94
Interest Coverage	3.39	5.33	3.26	2.81	100.77

	Varroc Engineering	Lumax Auto	Steel Strips Wheel	Wheels India	Fiem
Debtors to sales (%)	7.73	19.49	11.06	14.37	13.22
Asset Turnover	1.99	1.45	1.52	1.69	1.88
Receivable days	28.87	67.09	38.57	54.05	40.63
Inventory Days	34.01	28.90	59.68	50.61	32.27
Payable days	89.03	94.32	94.24	125.04	55.17
Cash Conversion Cycle	-26.15	1.67	4.01	-20.38	17.73

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.