Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 25, 2026, 2:54 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

Vera Synthetic Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹46.35Overvalued by 32.83%vs CMP ₹69.00

P/E (12.4) × ROE (9.1%) × BV (₹50.50) × DY (2.00%)

₹62.20Fairly Valued by 9.86%vs CMP ₹69.00
MoS: -10.9% (Negative)Confidence: 47/100 (Moderate)Models: 3 Under, 2 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹49.5422%Over (-28.2%)
Graham NumberEarnings₹79.5516%Under (+15.3%)
Earnings PowerEarnings₹31.2513%Over (-54.7%)
DCFCash Flow₹81.7213%Under (+18.4%)
Net Asset ValueAssets₹50.617%Over (-26.7%)
EV/EBITDAEnterprise₹72.199%Fair (+4.6%)
Earnings YieldEarnings₹55.707%Over (-19.3%)
ROCE CapitalReturns₹70.359%Fair (+2%)
Revenue MultipleRevenue₹85.305%Under (+23.6%)
Consensus (9 models)₹62.20100%Fairly Valued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 6.9%

*Investments are subject to market risks

Investment Snapshot

55
Vera Synthetic Ltd scores 55/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health72/100 · Strong
ROCE 12.3% GoodROE 9.1% AverageD/E 0.08 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 68.7% Stable
Earnings Quality40/100 · Moderate
OPM stable around 9% SteadyWorking capital: 144 days Capital intensive
Quarterly Momentum53/100 · Moderate
Revenue (4Q): -9% YoY DecliningProfit (4Q): +11% YoY PositiveOPM: 11.0% (up 9.4% YoY) Margin expansion
Industry Rank50/100 · Moderate
P/E 12.4 vs industry 153.0 Cheaper than peersROCE 12.3% vs industry 11.7% AverageROE 9.1% vs industry 22.9% Below peers3Y sales CAGR: 6% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: March 25, 2026, 2:54 am

Market Cap 34.0 Cr.
Current Price 69.0
Intrinsic Value₹62.20
High / Low 70.0/66.0
Stock P/E12.4
Book Value 50.5
Dividend Yield0.00 %
ROCE12.3 %
ROE9.07 %
Face Value 10.0
PEG Ratio1.80

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

View Share Price Target for Vera Synthetic Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Vera Synthetic Ltd 34.0 Cr. 69.0 70.0/66.012.4 50.50.00 %12.3 %9.07 % 10.0
Dynavision Ltd 59.9 Cr. 156 315/14512.0 66.50.00 %20.8 %23.2 % 10.0
Datasoft Applications Software (India) Ltd 298 Cr. 108 378/83.411.7 15.70.00 %22.9 %17.8 % 10.0
Alfa Ica (India) Ltd 32.0 Cr. 79.2 123/67.813.2 59.80.00 %10.1 %6.31 % 10.0
Websol Energy System Ltd 3,097 Cr. 71.3 160/50.413.5 9.270.00 %59.2 %80.2 % 1.00
Industry Average7,439.67 Cr186.66153.03219.100.31%11.73%22.92%9.00

All Competitor Stocks of Vera Synthetic Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 18.0115.5614.7013.4317.4017.5819.6140.7121.5521.5623.3919.1126.08
Expenses 16.3713.9712.4213.3616.5715.3517.9337.7821.2120.2621.2317.5223.22
Operating Profit 1.641.592.280.070.832.231.682.930.341.302.161.592.86
OPM % 9.11%10.22%15.51%0.52%4.77%12.68%8.57%7.20%1.58%6.03%9.23%8.32%10.97%
Other Income 0.000.000.001.030.31-0.050.050.170.010.000.000.000.00
Interest 0.100.090.070.090.070.090.070.160.050.050.000.000.00
Depreciation 0.310.370.300.310.340.170.210.490.540.540.490.530.42
Profit before tax 1.231.131.910.700.731.921.452.45-0.240.711.671.062.44
Tax % 27.64%15.93%29.84%27.14%26.03%25.52%24.14%25.71%4.17%25.35%25.15%27.36%18.85%
Net Profit 0.900.961.350.510.541.421.091.82-0.250.531.260.771.98
EPS in Rs 1.821.952.741.031.092.882.213.69-0.511.072.551.564.01

Last Updated: December 28, 2025, 2:33 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:25 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 19.5824.3221.8918.1322.1533.7332.2927.7634.9840.7039.3842.0345.19
Expenses 18.6723.3721.0217.1719.8631.0329.2225.4331.9337.7735.7438.6040.74
Operating Profit 0.910.950.870.962.292.703.072.333.052.933.643.434.45
OPM % 4.65%3.91%3.97%5.30%10.34%8.00%9.51%8.39%8.72%7.20%9.24%8.16%9.85%
Other Income 0.180.180.060.020.100.170.171.050.260.170.070.330.00
Interest 0.330.350.130.100.370.250.190.160.160.160.080.000.00
Depreciation 0.280.380.400.260.480.650.670.610.510.491.181.020.95
Profit before tax 0.480.400.400.621.541.972.382.612.642.452.452.743.50
Tax % 31.25%90.00%32.50%32.26%31.17%28.93%21.85%28.74%25.76%25.71%27.35%25.91%
Net Profit 0.330.050.270.431.061.401.851.861.971.821.802.032.75
EPS in Rs 1.830.281.502.392.942.843.753.773.993.693.654.115.57
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

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-84.85%440.00%59.26%146.51%32.08%32.14%0.54%5.91%-7.61%-1.10%12.78%
Change in YoY Net Profit Growth (%)0.00%524.85%-380.74%87.25%-114.44%0.07%-31.60%5.37%-13.53%6.52%13.88%

Vera Synthetic 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:6%
5 Years:6%
3 Years:7%
TTM:8%
Compounded Profit Growth
10 Years:45%
5 Years:2%
3 Years:1%
TTM:13%
Stock Price CAGR
10 Years:%
5 Years:2%
3 Years:%
1 Year:-24%
Return on Equity
10 Years:11%
5 Years:10%
3 Years:9%
Last Year:9%

Last Updated: September 5, 2025, 1:51 pm

Balance Sheet

Last Updated: December 4, 2025, 2:11 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 1.801.801.801.803.604.944.944.944.944.944.944.944.94
Reserves 1.612.402.672.331.586.708.5510.4112.3814.2015.9918.0220.00
Borrowings 3.311.270.810.855.011.761.401.821.681.130.000.000.03
Other Liabilities 1.791.592.042.895.122.293.373.444.522.922.523.785.65
Total Liabilities 8.517.067.327.8715.3115.6918.2620.6123.5223.1923.4526.7430.62
Fixed Assets 2.012.412.401.063.453.974.014.473.056.086.575.655.27
CWIP 0.370.370.000.000.000.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 6.134.284.926.8111.8611.7214.2516.1420.4717.1116.8821.0925.35
Total Assets 8.517.067.327.8715.3115.6918.2620.6123.5223.1923.4526.7430.62

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2.60-0.63-1.421.471.23-1.334.045.71-5.04
Cash from Investing Activity + -2.66-2.85-1.14-0.66-0.920.93-3.51-1.640.17
Cash from Financing Activity + -0.063.574.36-0.650.14-0.37-0.73-0.64-0.28
Net Cash Flow -0.120.091.800.160.45-0.77-0.203.44-5.15
Free Cash Flow 2.53-0.63-1.420.790.29-1.380.264.06-5.15
CFO/OP 292%-47%-32%67%108%-21%158%176%-125%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-2.40-0.320.060.11-2.720.941.670.511.371.803.643.43

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 54.8146.8345.6936.04136.2882.6792.0183.3689.0182.1527.0637.95
Inventory Days 50.6513.1821.1531.9738.305.4628.5251.6030.2338.8668.8184.39
Days Payable 11.5410.2316.107.0581.6216.3823.5033.4137.5714.657.5726.02
Cash Conversion Cycle 93.9149.7750.7460.9792.9671.7697.02101.5581.67106.3688.3096.32
Working Capital Days 36.5420.8623.185.4445.9870.0186.02117.68134.61101.8880.17143.99
ROCE %12.31%9.86%14.04%25.18%18.82%17.96%16.47%15.48%13.29%12.28%12.26%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 59.86%59.95%60.19%60.19%60.19%68.30%68.30%68.66%68.66%68.66%68.66%68.66%
Public 40.15%40.05%39.80%39.82%39.82%31.70%31.70%31.34%31.34%31.34%31.34%31.34%
No. of Shareholders 92103106999897104109109108118115

Shareholding Pattern Chart

No. of Shareholders

Vera Synthetic 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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 4.113.643.693.993.76
Diluted EPS (Rs.) 4.113.643.693.993.76
Cash EPS (Rs.) 6.186.024.675.014.99
Book Value[Excl.RevalReserv]/Share (Rs.) 46.5142.4138.7735.0831.09
Book Value[Incl.RevalReserv]/Share (Rs.) 46.5142.4138.7735.0831.09
Revenue From Operations / Share (Rs.) 85.4479.8082.4870.8956.95
PBDIT / Share (Rs.) 7.627.536.286.716.85
PBIT / Share (Rs.) 5.545.155.305.685.62
PBT / Share (Rs.) 5.544.984.975.365.29
Net Profit / Share (Rs.) 4.113.643.693.993.76
PBDIT Margin (%) 8.919.437.619.4612.03
PBIT Margin (%) 6.486.446.428.019.86
PBT Margin (%) 6.486.246.027.569.28
Net Profit Margin (%) 4.804.564.465.626.60
Return on Networth / Equity (%) 8.838.589.5111.3612.09
Return on Capital Employeed (%) 11.9112.1313.2815.2316.66
Return On Assets (%) 7.577.657.848.369.00
Long Term Debt / Equity (X) 0.000.000.020.060.08
Total Debt / Equity (X) 0.000.000.050.090.08
Asset Turnover Ratio (%) 1.681.691.741.591.45
Current Ratio (X) 5.446.584.803.954.00
Quick Ratio (X) 3.724.563.913.553.38
Inventory Turnover Ratio (X) 7.264.297.265.384.94
Interest Coverage Ratio (X) 6735.8744.9619.2521.3020.70
Interest Coverage Ratio (Post Tax) (X) 3633.3522.7312.2913.6612.35
Enterprise Value (Cr.) 32.3020.2435.2912.3314.28
EV / Net Operating Revenue (X) 0.760.510.860.350.50
EV / EBITDA (X) 8.595.4511.383.734.22
MarketCap / Net Operating Revenue (X) 0.770.650.880.360.56
Price / BV (X) 1.421.231.890.741.04
Price / Net Operating Revenue (X) 0.770.650.880.360.56
EarningsYield 0.060.060.050.150.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Vera Synthetic Ltd. is a Public Limited Listed company incorporated on 16/02/2000 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L17110GJ2000PLC037369 and registration number is 037369. Currently company belongs to the Industry of Textiles - Synthetic/Silk. Company's Total Operating Revenue is Rs. 42.16 Cr. and Equity Capital is Rs. 4.94 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Synthetic/SilkOffice No.UL-27, Pattani Plaza, Bhavnagar Gujarat 364002Contact not found
Management
NamePosition Held
Mr. Sunil D MakwanaChairman & Managing Director
Mrs. Meera S MakwanaWhole Time Director
Mr. Devjibhai P MakwanaExecutive Director
Mr. Dineshbhai M PatelIndependent Director
Mrs. Bansari Parin ShahIndependent Director
Mr. Ravikumar B AdhiyaIndependent Director

FAQ

What is the intrinsic value of Vera Synthetic Ltd and is it undervalued?

As of 09 April 2026, Vera Synthetic Ltd's intrinsic value is ₹62.20, which is 9.86% lower than the current market price of ₹69.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (9.07 %), book value (₹50.5), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Vera Synthetic Ltd?

Vera Synthetic Ltd is trading at ₹69.00 as of 09 April 2026, with a FY2026-2027 high of ₹70.0 and low of ₹66.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹34.0 Cr..

How does Vera Synthetic Ltd's P/E ratio compare to its industry?

Vera Synthetic Ltd has a P/E ratio of 12.4, which is below the industry average of 153.03. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Vera Synthetic Ltd financially healthy?

Key indicators for Vera Synthetic Ltd: ROCE of 12.3 % is moderate. Dividend yield is 0.00 %.

Is Vera Synthetic Ltd profitable and how is the profit trend?

Vera Synthetic Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹42 Cr. Compared to ₹2 Cr in Mar 2022, the net profit shows an improving trend.

Does Vera Synthetic Ltd pay dividends?

Vera Synthetic Ltd has a dividend yield of 0.00 % at the current price of ₹69.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Vera Synthetic Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports