Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:55 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 516072 | NSE: VISHNU

Vishnu Chemicals Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹449.24Fairly Valued by 9.61%vs CMP ₹497.00

P/E (24.3) × ROE (15.5%) × BV (₹149.00) × DY (0.06%)

₹276.62Overvalued by 44.34%vs CMP ₹497.00
MoS: -79.7% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹487.3023%Fair (-2%)
Graham NumberEarnings₹261.9716%Over (-47.3%)
Earnings PowerEarnings₹91.7811%Over (-81.5%)
DCFCash Flow₹258.1214%Over (-48.1%)
Net Asset ValueAssets₹148.497%Over (-70.1%)
EV/EBITDAEnterprise₹255.119%Over (-48.7%)
Earnings YieldEarnings₹204.707%Over (-58.8%)
ROCE CapitalReturns₹236.357%Over (-52.4%)
Revenue MultipleRevenue₹214.875%Over (-56.8%)
Consensus (9 models)₹276.62100%Overvalued
Key Drivers: Wide model spread (₹92–₹487) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 8.5%

*Investments are subject to market risks

Investment Snapshot

65
Vishnu Chemicals Ltd scores 65/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health65/100 · Strong
ROCE 18.1% GoodROE 15.5% GoodD/E 1.17 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 1.37% (6mo) AccumulatingDII holding down 1.01% MF sellingPromoter holding at 69.2% Stable
Earnings Quality50/100 · Moderate
OPM stable around 17% Steady
Quarterly Momentum68/100 · Strong
Revenue (4Q): +15% YoY GrowingProfit (4Q): +20% YoY Positive
Industry Rank90/100 · Strong
P/E 24.3 vs industry 82.7 Cheaper than peersROCE 18.1% vs industry 14.0% Above peersROE 15.5% vs industry 10.7% Above peers3Y sales CAGR: 11% Moderate

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: April 2, 2026, 3:55 am

Market Cap 3,347 Cr.
Current Price 497
Intrinsic Value₹276.62
High / Low 596/336
Stock P/E24.3
Book Value 149
Dividend Yield0.06 %
ROCE18.1 %
ROE15.5 %
Face Value 2.00
PEG Ratio2.87

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

View Share Price Target for Vishnu Chemicals Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Vishnu Chemicals Ltd 3,347 Cr. 497 596/33624.3 1490.06 %18.1 %15.5 % 2.00
Fischer Medical Ventures Ltd 2,695 Cr. 41.2 125/32.068.1 5.550.01 %1.08 %0.70 % 1.00
A-1 Acid Ltd 767 Cr. 16.7 70.4/11.6311 1.060.22 %10.6 %7.82 % 1.00
Sree Rayalaseema Hi-Strength Hypo Ltd 707 Cr. 412 717/3816.86 5880.73 %14.9 %11.0 % 10.0
Alufluoride Ltd 333 Cr. 425 491/37614.0 1440.71 %23.6 %20.8 % 10.0
Industry Average4,204.50 Cr338.2082.73156.250.59%13.95%10.65%6.18

All Competitor Stocks of Vishnu Chemicals Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 325336301308304300339344371393347401411
Expenses 273275250262263237283299308329291343350
Operating Profit 52615146416456456464565862
OPM % 16%18%17%15%13%21%16%13%17%16%16%15%15%
Other Income 6323433436596
Interest 99999991010881214
Depreciation 77799999128101011
Profit before tax 42493731274940304453424644
Tax % 25%27%23%22%23%43%24%25%23%27%23%28%23%
Net Profit 32362924212830233439323334
EPS in Rs 5.325.974.793.663.174.234.653.495.255.784.794.885.02

Last Updated: February 3, 2026, 3:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 10:16 am

MetricMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 4184805076437696746791,0691,3911,2131,4471,552
Expenses 3393964415626675916009111,1601,0101,2171,312
Operating Profit 798466811028279158231202229240
OPM % 19%18%13%13%13%12%12%15%17%17%16%15%
Other Income 1278373615121526
Interest 343744494739272835373842
Depreciation 121316192120202326343839
Profit before tax 34361422373034112185144168184
Tax % 36%41%52%35%35%27%-1%28%26%30%25%
Net Profit 222171424223481137101127138
EPS in Rs 3.663.561.102.424.083.725.7813.6322.8615.4318.8120.47
Dividend Payout % 11%6%-0%8%5%5%3%3%2%2%2%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-4.55%-66.67%100.00%71.43%-8.33%54.55%138.24%69.14%-26.28%25.74%
Change in YoY Net Profit Growth (%)0.00%-62.12%166.67%-28.57%-79.76%62.88%83.69%-69.10%-95.41%52.02%

Vishnu Chemicals Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:13%
5 Years:17%
3 Years:11%
TTM:16%
Compounded Profit Growth
10 Years:19%
5 Years:42%
3 Years:16%
TTM:25%
Stock Price CAGR
10 Years:21%
5 Years:75%
3 Years:6%
1 Year:19%
Return on Equity
10 Years:21%
5 Years:22%
3 Years:21%
Last Year:16%

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

Balance Sheet

Last Updated: December 4, 2025, 2:12 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 121212121212121212131313
Reserves 791068599130148184265402688913987
Borrowings 225263322381348328336365379315342418
Other Liabilities 177239275289266247242274258310366409
Total Liabilities 4926206947827577367739161,0521,3261,6351,827
Fixed Assets 186202290349350338387463465635702778
CWIP 44666217193624598166956
Investments 001211132200
Other Assets 262352342415387360361444488675864993
Total Assets 4926206947827577367739161,0521,3261,6351,827

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 133973891004967941346890
Cash from Investing Activity + -9-43-98-33-23-22-52-86-118-154-100
Cash from Financing Activity + 1425-56-78-24-19-9-168810
Net Cash Flow 5-100-14-40020
Free Cash Flow 3-5-26567523131219-532
CFO/OP 22%55%111%121%109%74%94%66%79%48%57%

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-146.00-179.00-256.00-300.00-246.00-246.00-257.00-207.00-148.00-113.00-113.00

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 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 7888698264496265476974
Inventory Days 230314269212201252243143142263242
Days Payable 117225201207147167174146120187172
Cash Conversion Cycle 191176137871171341316369145145
Working Capital Days 373-70-24-32610215467
ROCE %21%14%16%17%14%12%24%30%20%18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%75.00%68.36%68.36%68.36%68.36%68.36%68.36%69.21%69.21%69.21%69.21%
FIIs 0.80%0.46%1.45%0.33%0.22%0.48%0.90%0.70%0.83%2.74%2.23%2.20%
DIIs 0.00%0.00%6.82%7.09%7.37%6.74%6.57%7.37%6.72%5.42%5.59%5.71%
Public 24.19%24.55%23.36%24.20%24.06%24.41%24.17%23.57%23.26%22.63%22.97%22.89%
No. of Shareholders 22,78124,87329,10830,08929,27726,59527,37029,29129,67329,22431,75431,007

Shareholding Pattern Chart

No. of Shareholders

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

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Franklin India Small Cap Fund 1,659,420 0.64 83.24N/AN/AN/A
Bandhan Small Cap Fund 956,968 0.23 48.01961,7652026-01-26 04:39:14-0.5%
ITI Multi Cap Fund 306,058 1.15 15.35298,6902026-02-21 04:14:252.47%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.0010.0010.00
Basic EPS (Rs.) 19.2315.9022.8668.1328.88
Diluted EPS (Rs.) 19.2315.9022.8668.1328.88
Cash EPS (Rs.) 24.4820.5527.2987.3745.87
Book Value[Excl.RevalReserv]/Share (Rs.) 137.67107.0069.37231.77164.19
Book Value[Incl.RevalReserv]/Share (Rs.) 137.67107.0069.37231.77164.19
Revenue From Operations / Share (Rs.) 214.89185.05232.88894.86568.12
PBDIT / Share (Rs.) 36.2032.6641.07135.1267.19
PBIT / Share (Rs.) 30.5327.5436.63115.8850.20
PBT / Share (Rs.) 24.9921.9431.0594.0328.46
Net Profit / Share (Rs.) 18.8115.4322.8668.1328.88
NP After MI And SOA / Share (Rs.) 18.8115.4322.8668.1328.88
PBDIT Margin (%) 16.8417.6417.6315.0911.82
PBIT Margin (%) 14.2014.8815.7312.948.83
PBT Margin (%) 11.6211.8513.3310.505.01
Net Profit Margin (%) 8.758.339.817.615.08
NP After MI And SOA Margin (%) 8.758.339.817.615.08
Return on Networth / Equity (%) 13.6614.4132.9529.3917.58
Return on Capital Employeed (%) 17.9919.8431.9925.4013.47
Return On Assets (%) 7.757.6212.998.894.46
Long Term Debt / Equity (X) 0.170.110.340.460.50
Total Debt / Equity (X) 0.360.340.721.041.17
Asset Turnover Ratio (%) 0.971.021.401.180.78
Current Ratio (X) 1.701.581.281.131.06
Quick Ratio (X) 0.880.810.710.670.48
Inventory Turnover Ratio (X) 4.022.693.892.861.60
Dividend Payout Ratio (NP) (%) 1.552.591.741.463.46
Dividend Payout Ratio (CP) (%) 1.191.941.461.142.18
Earning Retention Ratio (%) 98.4597.4198.2698.5496.54
Cash Earning Retention Ratio (%) 98.8198.0698.5498.8697.82
Interest Coverage Ratio (X) 6.535.837.356.193.09
Interest Coverage Ratio (Post Tax) (X) 4.403.755.094.122.33
Enterprise Value (Cr.) 3341.232341.141974.142250.42636.06
EV / Net Operating Revenue (X) 2.311.931.422.110.93
EV / EBITDA (X) 13.7110.948.0513.947.92
MarketCap / Net Operating Revenue (X) 2.131.721.161.780.50
Retention Ratios (%) 98.4497.4098.2598.5396.53
Price / BV (X) 3.322.983.906.871.74
Price / Net Operating Revenue (X) 2.131.721.161.780.50
EarningsYield 0.040.040.080.040.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Vishnu Chemicals Ltd. is a Public Limited Listed company incorporated on 15/01/1993 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L85200TG1993PLC046359 and registration number is 046359. Currently Company is involved in the business activities of Manufacture of organic and inorganic chemical compounds. Company's Total Operating Revenue is Rs. 1097.61 Cr. and Equity Capital is Rs. 13.46 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Chemicals - Inorganic - OthersPlot No. C-23, Road No. 8, Film Nagar, Jubilee Hills, Hyderabad Telangana 500096Contact not found
Management
NamePosition Held
Mr. Cherukuri Krishna MurthyChairman & Managing Director
Mr. Cherukuri SiddarthaJoint Managing Director
Mrs. Cherukuri ManjulaNon Executive Director
Mr. Tirthankar MitraIndependent Director
Mr. Naga Bhushan BhagwatIndependent Director
Mr. Veeramachaneni VimalanandIndependent Director
Dr. Sita VankaIndependent Director

FAQ

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

As of 12 April 2026, Vishnu Chemicals Ltd's intrinsic value is ₹276.62, which is 44.34% lower than the current market price of ₹497.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (15.5 %), book value (₹149), dividend yield (0.06 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Vishnu Chemicals Ltd?

Vishnu Chemicals Ltd is trading at ₹497.00 as of 12 April 2026, with a FY2026-2027 high of ₹596 and low of ₹336. The stock is currently in the middle of its 52-week range. Market cap stands at ₹3,347 Cr..

How does Vishnu Chemicals Ltd's P/E ratio compare to its industry?

Vishnu Chemicals Ltd has a P/E ratio of 24.3, which is below the industry average of 82.73. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Vishnu Chemicals Ltd financially healthy?

Key indicators for Vishnu Chemicals Ltd: ROCE of 18.1 % indicates efficient capital utilization; ROE of 15.5 % shows strong shareholder returns. Dividend yield is 0.06 %.

Is Vishnu Chemicals Ltd profitable and how is the profit trend?

Vishnu Chemicals Ltd reported a net profit of ₹127 Cr in Mar 2025 on revenue of ₹1,447 Cr. Compared to ₹81 Cr in Mar 2022, the net profit shows an improving trend.

Does Vishnu Chemicals Ltd pay dividends?

Vishnu Chemicals Ltd has a dividend yield of 0.06 % at the current price of ₹497.00. The company pays dividends, though the yield is modest.

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 Vishnu Chemicals 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