Vadivarhe Speciality Chemicals Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹6.35Overvalued by 68.56%vs CMP ₹20.20

P/E (15.0) × ROE (15.0%) × BV (₹3.46) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹13.31Overvalued by 34.11%vs CMP ₹20.20

MoS: -51.8% (Negative)Confidence: 28/100 (Low)Models: 1 Under, 1 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹6.18	63%	Over (-69.4%)
Revenue Multiple	Revenue	₹25.19	37%	Under (+24.7%)
Consensus (2 models)		₹13.31	100%	Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -2.8% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Analysis summary

Data coverage: Price-data record updated 24 September 2026, 3:53 am +05:30. Annual results through Mar 2025; quarterly results through Sep 2025; cash flow through Mar 2026. Each section can have a different reporting period. The share price is not live.

Valuation in context

Operating performance

Revenue for Mar 2025 was ₹37.91 Cr, versus ₹40.08 Cr in Mar 2024 (-5.4% year on year). Net profit for Mar 2025 was ₹-9.27 Cr, versus ₹0.06 Cr in Mar 2024. These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.

Cash generation

For the same Mar 2025 period, operating cash flow was ₹-7.15 Cr against net profit of ₹-9.27 Cr.A cash-to-profit ratio is not meaningful with zero or negative profit.

Balance-sheet check

Reported borrowings were ₹31.77 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

How to use the valuation and peer comparisons

The Intrinsic Value panel combines the available model estimates using the displayed weights. Earnings, cash-flow, dividend and asset-based methods can give very different answers. The displayed 12% cost of equity and 4% terminal growth assumptions apply where relevant; historical EPS growth is not a promise of future growth. Use the individual values and their spread to judge sensitivity.

The peer group follows the stored industry classification and may include different business models. Compare reporting periods, leverage and recurring earnings before interpreting a valuation gap. For banks and other financial businesses, capital adequacy and asset quality can be more informative than industrial-company cash-flow ratios.

Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.

Automatically generated interpretation of the stored financial data, not a separately researched analyst opinion. Missing data is not evidence of poor performance. New filings become available here after the existing data refresh process captures them.

Investment Snapshot

Vadivarhe Speciality Chemicals Ltd scores 54/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health38/100 · Weak

ROCE 1.3% WeakD/E -12.98 Low debtInterest Coverage -4.6x RiskyProfitable 2/5 available years Reported history

Smart Money60/100 · Moderate

Promoter increased by 4.90% Positive

Earnings Quality75/100 · Strong

OPM expanding (-12% → -2%) ImprovingWorking capital: -28 days (improving) Efficient

Quarterly Momentum50/100 · Moderate

Revenue (4Q): +17% YoY GrowingOPM: -14.4% (down 8.0% YoY) Margin pressure

Industry Rank50/100 · Moderate

ROCE 1.3% vs industry 12.2% Below peers3Y sales CAGR: 21% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing health ratios are excluded. Broad industry groups and financial-sector accounting can limit comparability.

Share Price and Basic Stock Data

Last Updated: September 24, 2026, 3:53 am

Market Cap	30.4 Cr.
Current Price	20.2
Intrinsic Value	₹13.34
High / Low	31.8/16.0
Stock P/E
Book Value	3.46
Dividend Yield	0.00 %
ROCE	1.32 %
ROE	%
Face Value	10.0
PEG Ratio	0.00

Understand these figures: how to read the P/E ratio, ROE versus earnings per share, and calculate intrinsic value.

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Vadivarhe Speciality Chemicals Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
HP Adhesives Ltd	328 Cr.	35.6	53.0/26.3	140	20.4	1.12 %	5.61 %	4.03 %	2.00
Haryana Leather Chemicals Ltd	28.0 Cr.	57.0	84.7/50.2	21.0	91.3	1.75 %	8.13 %	5.36 %	10.0
Hardcastle & Waud Mfg Co Ltd	55.8 Cr.	820	1,048/602	10.7	746	0.00 %	11.3 %	10.2 %	10.0
Grauer & Weil (India) Ltd	3,908 Cr.	86.2	92.0/49.7	24.4	23.9	0.58 %	20.6 %	15.2 %	1.00
DMCC Speciality Chemicals Ltd	739 Cr.	296	333/191	18.5	99.3	0.84 %	14.8 %	11.5 %	10.0
Industry Average	16,509.72 Cr	1,111.47		47.07	191.32	0.53%	12.24%	9.75%	6.41

All Competitor Stocks of Vadivarhe Speciality Chemicals Ltd

Quarterly Result

Metric	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025
Sales	12.02	13.85	12.62	9.82	11.63	21.36	22.32	14.10	25.98	14.47	23.44	17.04
Expenses	16.73	14.32	12.78	12.39	15.98	19.80	20.58	15.01	21.04	16.41	27.92	19.50
Operating Profit	-4.71	-0.47	-0.16	-2.57	-4.35	1.56	1.74	-0.91	4.94	-1.94	-4.48	-2.46
OPM %	-39.18%	-3.39%	-1.27%	-26.17%	-37.40%	7.30%	7.80%	-6.45%	19.01%	-13.41%	-19.11%	-14.44%
Other Income	0.27	0.90	0.18	0.33	0.34	0.28	0.82	0.19	0.30	0.11	0.22	0.28
Interest	0.67	0.59	0.64	0.87	0.70	0.78	0.69	0.71	0.57	0.58	0.75	0.73
Depreciation	0.82	0.90	0.91	0.91	0.88	0.89	0.89	0.87	0.86	0.89	0.95	0.95
Profit before tax	-5.93	-1.06	-1.53	-4.02	-5.59	0.17	0.98	-2.30	3.81	-3.30	-5.96	-3.86
Tax %	-32.38%	0.00%	11.11%	0.00%	0.00%	0.00%	0.00%	63.04%	0.00%	0.00%	0.00%	0.00%
Net Profit	-4.01	-1.06	-1.70	-4.01	-5.59	0.17	0.98	-3.75	3.81	-3.30	-5.96	-3.85
EPS in Rs	-3.14	-0.83	-1.33	-3.14	-4.37	0.13	0.77	-2.93	2.98	-2.58	-4.66	-3.01

Last Updated: December 28, 2025, 3:32 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:26 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	13.87	19.03	26.28	35.03	25.56	32.36	28.58	26.47	21.45	43.68	40.08	37.91	40.48
Expenses	11.18	11.52	18.89	24.64	21.80	29.97	37.82	27.01	28.24	40.22	35.48	43.80	47.42
Operating Profit	2.69	7.51	7.39	10.39	3.76	2.39	-9.24	-0.54	-6.79	3.46	4.60	-5.89	-6.94
OPM %	19.39%	39.46%	28.12%	29.66%	14.71%	7.39%	-32.33%	-2.04%	-31.66%	7.92%	11.48%	-15.54%	-17.14%
Other Income	0.11	0.11	0.14	1.05	0.45	0.40	0.37	1.08	0.66	1.09	0.47	0.19	0.50
Interest	1.02	0.89	1.21	0.85	0.77	1.11	1.37	1.32	1.69	1.61	1.83	1.72	1.48
Depreciation	1.65	1.09	1.36	1.14	1.27	1.63	1.75	1.81	1.79	1.79	1.74	1.85	1.90
Profit before tax	0.13	5.64	4.96	9.45	2.17	0.05	-11.99	-2.59	-9.61	1.15	1.50	-9.27	-9.82
Tax %	46.15%	29.61%	13.51%	36.51%	18.43%	-20.00%	-17.93%	6.56%	0.00%	0.00%	96.67%	0.00%
Net Profit	0.07	3.98	4.29	6.01	1.77	0.06	-9.84	-2.76	-9.61	1.15	0.06	-9.27	-9.81
EPS in Rs	1.45	82.27	88.67	4.97	1.38	0.05	-7.70	-2.16	-7.52	0.90	0.05	-7.25	-7.67
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	5585.71%	7.79%	40.09%	-70.55%	-96.61%	-16500.00%	71.95%	-248.19%	111.97%	-94.78%	-15550.00%
Change in YoY Net Profit Growth (%)	0.00%	-5577.93%	32.30%	-110.64%	-26.06%	-16403.39%	16571.95%	-320.14%	360.16%	-206.75%	-15455.22%

Vadivarhe Speciality Chemicals Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	7%
5 Years:	6%
3 Years:	21%
TTM:	-5%

Compounded Profit Growth
10 Years:	%
5 Years:	1%
3 Years:	2%
TTM:	-11763%

Stock Price CAGR
10 Years:	%
5 Years:	34%
3 Years:	5%
1 Year:	-54%

Return on Equity
10 Years:	-13%
5 Years:	-54%
3 Years:	-60%
Last Year:	-503%

Last Updated: September 5, 2025, 1:50 pm

Balance Sheet

Last Updated: July 27, 2026, 5:30 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	4.84	4.84	12.09	12.78	12.78	12.78	12.78	12.78	12.78	12.78	12.78	12.78
Reserves	9.68	12.62	11.38	14.64	14.70	4.87	2.11	-7.50	-6.36	-6.29	-15.56	-17.20
Borrowings	11.24	10.65	12.74	9.66	20.98	19.67	23.45	24.42	26.94	26.18	36.03	31.77
Other Liabilities	3.67	5.09	9.52	7.13	9.28	14.00	8.84	11.97	13.08	8.94	9.48	11.42
Total Liabilities	29.43	33.20	45.73	44.21	57.74	51.32	47.18	41.67	46.44	41.61	42.73	38.77
Fixed Assets	15.02	13.96	17.12	19.68	26.09	25.20	25.98	24.32	23.36	21.59	22.43	21.07
CWIP	0.00	0.00	0.09	1.58	1.88	2.81	0.33	1.09	0.99	1.56	0.08	0.19
Investments	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Other Assets	14.36	19.19	28.47	22.90	29.72	23.26	20.82	16.21	22.04	18.41	20.17	17.46
Total Assets	29.43	33.20	45.73	44.21	57.74	51.32	47.18	41.67	46.44	41.61	42.73	38.77

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	5.27	3.18	2.09	7.15	-1.22	4.10	-0.28	1.24	-0.35	2.26	-7.15	6.36
Cash from Investing Activity +	-0.18	-0.64	-4.33	-5.32	-8.27	-1.68	0.02	-0.82	-0.69	-0.51	-1.32	-0.63
Cash from Financing Activity +	-4.01	-3.43	1.88	-1.12	9.25	-2.34	0.58	-0.60	1.05	-2.04	8.53	-5.61
Net Cash Flow	1.07	-0.89	-0.37	0.70	-0.23	0.08	0.32	-0.18	0.00	-0.29	0.05	0.12
Free Cash Flow	5.07	2.49	-1.59	1.81	-9.63	2.31	-0.39	0.35	-1.11	1.72	-8.50	5.69
CFO/OP	70%	44%	35%	208%	-48%	-44%	20%	-18%	-10%	81%	121%	776%

Free Cash Flow

Free cash flow reported in the stored cash-flow statement (₹ Cr)
Period	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Free Cash Flow	5.07	2.49	-1.59	1.81	-9.63	2.31	-0.39	0.35	-1.11	1.72	-8.50	5.69

This table and the chart use the Free Cash Flow row from the same stored cash-flow statement. Free cash flow generally measures operating cash flow after capital expenditure; check the source definition and reporting basis. It is not operating profit minus borrowings.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	135.00	70.97	117.50	159.63	122.95	143.25	104.34	125.62	34.37	48.22	44.99	79.53
Inventory Days	223.98	221.86	116.68	61.66	170.63	221.62	122.32	77.40	168.42	120.82	147.37	128.08
Days Payable	128.58	50.10	108.01	115.85	120.38	174.61	205.42	152.95	218.56	145.63	122.81	98.83
Cash Conversion Cycle	230.40	242.73	126.18	105.44	173.20	190.26	21.24	50.07	-15.76	23.40	69.55	108.78
Working Capital Days	-31.58	16.30	43.06	63.14	85.54	90.35	-30.65	11.45	-106.86	-33.09	15.39	-27.83
ROCE %	4.41%	25.77%	22.61%	29.66%	7.86%	2.88%	-25.06%	-5.34%	-24.02%	7.61%	10.15%	-22.66%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	74.64%	74.64%	74.64%	74.64%	69.95%	66.83%	66.83%	66.83%	66.83%	66.83%	66.83%	71.73%
Public	25.36%	25.36%	25.36%	25.36%	30.05%	33.17%	33.17%	33.17%	33.17%	33.17%	33.17%	28.27%
No. of Shareholders	356	360	351	355	398	460	451	449	448	438	426	428

Shareholding Pattern Chart

No. of Shareholders

Vadivarhe Speciality Chemicals Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-7.25	0.05	1.00	-8.00	-2.16
Diluted EPS (Rs.)	-7.25	0.05	1.00	-8.00	-2.16
Cash EPS (Rs.)	-5.80	1.41	2.30	-6.12	-0.74
Book Value[Excl.RevalReserv]/Share (Rs.)	-2.17	5.08	5.03	4.13	11.65
Book Value[Incl.RevalReserv]/Share (Rs.)	-2.17	5.08	5.03	4.13	11.65
Revenue From Operations / Share (Rs.)	29.65	31.35	34.17	16.78	20.71
PBDIT / Share (Rs.)	-4.81	3.54	3.16	-5.09	-0.23
PBIT / Share (Rs.)	-6.25	2.18	1.76	-6.49	-1.65
PBT / Share (Rs.)	-7.25	1.18	0.89	-7.52	-2.03
Net Profit / Share (Rs.)	-7.25	0.04	0.89	-7.52	-2.16
PBDIT Margin (%)	-16.21	11.29	9.23	-30.30	-1.13
PBIT Margin (%)	-21.09	6.96	5.14	-38.65	-7.95
PBT Margin (%)	-24.44	3.76	2.62	-44.79	-9.78
Net Profit Margin (%)	-24.44	0.15	2.62	-44.79	-10.42
Return on Networth / Equity (%)	0.00	0.94	17.84	-181.94	-18.54
Return on Capital Employeed (%)	-38.97	10.81	9.72	-37.93	-7.01
Return On Assets (%)	-21.68	0.14	2.47	-23.05	-5.85
Long Term Debt / Equity (X)	-8.22	2.91	2.53	3.01	0.97
Total Debt / Equity (X)	-12.98	4.03	4.19	3.75	1.29
Asset Turnover Ratio (%)	0.89	0.91	0.99	0.48	0.53
Current Ratio (X)	0.89	1.14	0.86	0.72	1.11
Quick Ratio (X)	0.45	0.59	0.49	0.38	0.91
Inventory Turnover Ratio (X)	4.14	2.59	3.35	3.69	2.54
Interest Coverage Ratio (X)	-4.63	3.52	2.74	-4.14	-0.24
Interest Coverage Ratio (Post Tax) (X)	-6.02	1.05	1.53	-5.27	-1.84
Enterprise Value (Cr.)	69.02	65.29	61.35	50.97	34.38
EV / Net Operating Revenue (X)	1.82	1.63	1.40	2.38	1.30
EV / EBITDA (X)	-11.23	14.42	15.20	-7.84	-114.95
MarketCap / Net Operating Revenue (X)	0.88	0.98	0.80	1.49	0.60
Price / BV (X)	-12.09	6.11	5.48	6.05	1.08
Price / Net Operating Revenue (X)	0.88	0.98	0.80	1.49	0.60
EarningsYield	-0.27	0.00	0.03	-0.30	-0.17

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Frequently asked questions

What is the intrinsic value of Vadivarhe Speciality Chemicals Ltd and is it undervalued?

Vadivarhe Speciality Chemicals Ltd: the stored intrinsic value estimate is ₹13.31, compared with a stored share price of ₹20.20. The model value is 34.1% below that quote. The model classifies this as overvalued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation. The estimate uses the available valuation models and weights shown in the Intrinsic Value panel, including earnings, cash-flow and asset-based approaches where data permits. It is not a P/E-only calculation.

What share price and 52-week range are shown for Vadivarhe Speciality Chemicals Ltd?

The stored share price is ₹20.20. Price-data record updated: 24 September 2026, 3:53 am +05:30. This is not a live quote. The stored 52-week high / low is 31.8/16.0; this is a rolling range, not a financial-year range.

How have Vadivarhe Speciality Chemicals Ltd's revenue and profit changed?

Does Vadivarhe Speciality Chemicals Ltd's profit convert into cash?

For the same Mar 2025 period, operating cash flow was ₹-7.15 Cr against net profit of ₹-9.27 Cr.A cash-to-profit ratio is not meaningful with zero or negative profit.

What should I check in Vadivarhe Speciality Chemicals Ltd's balance sheet?

Reported borrowings were ₹31.77 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

What could change Vadivarhe Speciality Chemicals Ltd's intrinsic value estimate?

Changes in sustainable earnings, cash generation, capital needs, debt and share count can change the estimate. The displayed model uses a 12% cost of equity and 4% terminal growth assumption where applicable. Higher discount rates or weaker growth generally reduce discounted values. Compare the individual model values and weights, and verify fresh filings before relying on the result.