Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Vishnu Chemicals Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹522.30Overvalued by 18.13%vs CMP ₹638.00

P/E (28.7) × ROE (14.3%) × BV (₹159.00) × DY (0.05%)

₹293.59Overvalued by 53.98%vs CMP ₹638.00
MoS: -117.3% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹566.5623%Over (-11.2%)
Graham NumberEarnings₹270.6116%Over (-57.6%)
Earnings PowerEarnings₹75.6611%Over (-88.1%)
DCFCash Flow₹242.1414%Over (-62%)
Net Asset ValueAssets₹158.877%Over (-75.1%)
EV/EBITDAEnterprise₹239.129%Over (-62.5%)
Earnings YieldEarnings₹204.707%Over (-67.9%)
ROCE CapitalReturns₹266.247%Over (-58.3%)
Revenue MultipleRevenue₹215.045%Over (-66.3%)
Consensus (9 models)₹293.59100%Overvalued
Key Drivers: Wide model spread (₹76–₹567) — 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

Analyst Summary

Vishnu Chemicals Ltd operates in the Chemicals - Inorganic - Others segment, NSE: VISHNU | BSE: 516072, current market price is ₹638.00, market cap is 4,293 Cr.. At a glance, stock P/E is 28.7, ROE is 14.3 %, ROCE is 16.4 %, book value is 159, dividend yield is 0.05 %. The latest intrinsic value estimate is ₹293.59, around 54.0% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹1,447 Cr versus the prior period change of 19.3%, while latest net profit is about ₹127 Cr with a prior-period change of 25.7%. The 52-week range shown on this page is 670/444, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisVishnu 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 L8…

This summary is generated from the stock page data available for Vishnu Chemicals Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

63
Vishnu Chemicals Ltd scores 63/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health65/100 · Strong
ROCE 16.4% GoodROE 14.3% GoodD/E 1.17 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 0.28% (6mo) Slight increasePromoter 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 Rank75/100 · Strong
P/E 28.7 vs industry 30.8 In-lineROCE 16.4% vs industry 12.3% Above peersROE 14.3% vs industry 10.6% 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.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 8:46 am

Market Cap 4,293 Cr.
Current Price 638
Intrinsic Value₹293.59
High / Low 670/444
Stock P/E28.7
Book Value 159
Dividend Yield0.05 %
ROCE16.4 %
ROE14.3 %
Face Value 2.00
PEG Ratio3.39

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 4,293 Cr. 638 670/44428.7 1590.05 %16.4 %14.3 % 2.00
Fischer Medical Ventures Ltd 2,580 Cr. 36.9 125/31.0105 5.880.01 %11.4 %8.59 % 1.00
Archean Chemical Industries Ltd 6,282 Cr. 509 726/48343.9 1620.48 %10.6 %7.96 % 2.00
Sree Rayalaseema Hi-Strength Hypo Ltd 819 Cr. 477 642/3818.05 5690.63 %14.4 %10.8 % 10.0
Alufluoride Ltd 359 Cr. 459 615/37814.5 1610.87 %24.2 %21.8 % 10.0
Industry Average4,799.50 Cr404.9630.82160.760.54%12.27%10.59%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: July 28, 2026, 4:00 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 121212121212121212131313
Reserves 7910685991301481842654026889131,056
Borrowings 225263322381348328336365379315342527
Other Liabilities 177239275289266247242274258310366491
Total Liabilities 4926206947827577367739161,0521,3261,6352,088
Fixed Assets 186202290349350338387463465635702836
CWIP 446662171936245981669159
Investments 001211132201
Other Assets 2623523424153873603614444886758641,092
Total Assets 4926206947827577367739161,0521,3261,6352,088

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 133973891004967901346890127
Cash from Investing Activity + -9-43-98-33-23-22-52-81-118-154-100-267
Cash from Financing Activity + 1425-56-78-24-19-9-168810146
Net Cash Flow 5-100-14-400205
Free Cash Flow 3-5-2656752313819-532-130
CFO/OP 22%55%111%121%109%74%94%64%79%48%57%65%

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

MonthSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters 68.36%68.36%68.36%68.36%68.36%68.36%69.21%69.21%69.21%69.21%69.21%69.21%
FIIs 1.45%0.33%0.22%0.48%0.90%0.70%0.83%2.74%2.23%2.20%2.30%2.51%
DIIs 6.82%7.09%7.37%6.74%6.57%7.37%6.72%5.42%5.59%5.71%5.72%5.94%
Public 23.36%24.20%24.06%24.41%24.17%23.57%23.26%22.63%22.97%22.89%22.78%22.35%
No. of Shareholders 29,10830,08929,27726,59527,37029,29129,67329,22431,75431,00730,46831,065

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 0.71 98.59N/AN/AN/A
Bandhan Small Cap Fund 956,968 0.22 56.86961,7652026-01-26 04:39:14-0.5%
ITI Multi Cap Fund 306,058 1.33 18.18298,6902026-02-21 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

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

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

As of 10 September 2026, Vishnu Chemicals Ltd's intrinsic value is ₹293.59, which is 53.98% lower than the current market price of ₹638.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.3 %), book value (₹159), dividend yield (0.05 %), 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 ₹638.00 as of 10 September 2026, with a FY2026-2027 high of ₹670 and low of ₹444. The stock is currently near its 52-week high. Market cap stands at ₹4,293 Cr..

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

Vishnu Chemicals Ltd has a P/E ratio of 28.7, which is below the industry average of 30.82. This is broadly in line with or below the industry average.

Is Vishnu Chemicals Ltd financially healthy?

Key indicators for Vishnu Chemicals Ltd: ROCE of 16.4 % indicates efficient capital utilization. Dividend yield is 0.05 %.

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 0.05 % at the current price of ₹638.00. The company pays dividends, though the yield is modest.

Last Updated: August 25, 2026, 8:46 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 516072 | NSE: VISHNU
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