Vardhman Special Peer Comparison

NSE: VSSL | BSE: 534392

₹328.55

₹-0.15 (-0.05%)

As on 29-Oct-2026IST

Market cap

₹3,205 Cr

Revenue (TTM)

₹1,975 Cr

P/E Ratio

19.9

P/B Ratio

2.4

Div. Yield

1.1 %

Edit

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Market cap (₹ Cr)	3,205	66,004	31,793	15,214	11,400
Revenue (₹ Cr)	1,975	17,570	19,574	18,501	13,938
Net Profit (₹ Cr)	161.24	1,510.67	1,120.14	506.65	83.67
Net Margin (%)	7.97	8.51	5.67	2.72	0.60
RoE (%)	12.33	23.94	9.97	4.45	0.64
Price to Earnings	19.88	27.87	28.31	27.73	136.25
Price-To-Book	2.39	6.89	2.67	1.20	0.86

Income Statement (₹ Cr)

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Operating Revenue	1,754.43	16,770.14	18,552.21	17,895.17	13,641.81
Total Income	1,796.78	16,938.83	18,755.82	18,039.85	13,727.81
Total Expenditure	1,587.96	14,567.94	16,219.17	15,733.43	12,123.61
EBITDA	166.48	2,202.20	2,333.04	2,161.73	1,518.20
Depreciation	32.87	354.55	882.15	630.49	1,041.78
EBIT	133.61	1,847.65	1,450.89	1,531.24	476.42
Interest	11.91	212.17	192.23	619.56	486.64
Other Income	42.35	168.69	203.61	144.69	86.00
Exceptional Items	--	465.68	--	--	--
Profit before Tax	164.05	2,146.51	1,462.37	1,075.71	75.78
Provision for Tax	42.03	526.02	402.20	150.38	17.06
Profit after Tax	122.02	1,620.49	1,060.17	925.33	58.72

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Shareholder's Funds	1,277.32	9,155.56	11,522.81	12,574.24	13,173.20
Minority Interest	--	250.30	834.37	-291.53	--
Non-Current Liabilities	25.86	2,644.17	1,272.53	3,101.53	1,287.88
Current Liabilities	329.93	8,647.35	8,039.01	6,187.67	12,195.26
Total Liabilities	1,633.12	20,697.38	21,668.72	21,571.92	28,237.28

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Non-Current Assets	677.73	9,297.29	13,653.44	11,599.36	20,197.34
Current Assets	955.38	11,399.95	8,015.28	9,972.56	6,459.00
Total Assets	1,633.12	20,697.38	21,668.72	21,571.92	28,237.28
Total Debt*	92.65	2,162.54	981.32	4,040.05	4,601.94
Net Current Assets	625.45	2,752.60	-23.73	3,784.89	-5,736.26
Contingent Liabilities	0.10	268.01	723.38	3,314.98	3,823.17

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Cash From Operating Activities	105.88	3,204.28	2,023.56	1,771.39	1,795.50
Cash Flow from Investing Activities	-427.23	-3,722.80	-1,939.26	-955.39	108.72
Cash from Financing Activities	316.87	875.09	-50.31	-1,073.28	-1,902.39
Net Cash Inflow / Outflow	-4.49	356.57	33.99	-257.28	1.83

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
ROCE (%)	15.38	23.94	13.88	10.38	3.06
ROE (%)	11.78	19.55	9.58	7.74	0.45
ROA (%)	8.81	8.94	5.36	4.38	0.22
EBIT Margin (%)	11.90	14.14	13.67	12.89	11.76
Net Margin (%)	6.79	9.57	5.65	5.13	0.43
Cash Profit Margin (%)	8.80	11.75	10.47	8.69	8.07

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Revenue Growth (%)	-0.57	19.98	22.39	-14.08	60.43
EBIT Growth (%)	17.87	27.61	21.01	-35.00	193.44
Net Profit Growth (%)	31.08	-14.81	16.60	-36.54	102.47
EPS Growth (%)	10.81	-15.93	17.83	-44.01	102.47
Book Value Growth (%)	60.21	23.21	9.12	10.30	0.45

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Price / Earnings	16.41	13.30	20.02	12.04	165.62
Price / Book Value	1.57	2.35	1.86	0.93	0.74
Dividend Yield (%)	1.69	0.61	0.58	1.09	0.00
EV/EBITDA	9.75	8.71	8.79	6.60	8.43
Market Cap (₹ Cr)	2,002.86	21,460.75	21,422.24	11,719.54	9,726.61

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debt to Equity	0.07	0.24	0.09	0.32	0.35
Short term debt to equity ratio	0.07	0.06	0.07	0.20	0.10
Current Ratio	2.90	1.32	1.00	1.61	0.53
Quick Ratio	1.83	0.78	0.44	0.76	0.21
Interest Coverage	14.78	11.12	8.61	2.74	1.16

	Vardhman Special	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debtors to sales (%)	15.84	10.25	4.88	17.29	1.31
Asset Turnover	1.27	0.93	0.94	0.85	0.51
Receivable days	55.89	37.88	16.69	67.89	5.04
Inventory Days	71.03	96.29	73.65	103.90	93.03
Payable days	56.99	68.58	106.37	61.16	223.20
Cash Conversion Cycle	69.94	65.59	-16.02	110.63	-125.13

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