First Time Loading...
V

Varroc Engineering Ltd
NSE:VARROC

Watchlist Manager
Varroc Engineering Ltd
NSE:VARROC
Watchlist
Price: 527.65 INR -1.1% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

72.5B
+2%
Revenue
Growth Rates:
1 Year
-34%
3 Years
-30%
5 Years
-39%
7 Years
-
10 Years
-
3.3B
+13%
Operating Income
Growth Rates:
1 Year
+45%
3 Years
-
5 Years
-37%
7 Years
-
10 Years
-
5.1B
+247%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
+16%
7 Years
-
10 Years
-

Earnings Waterfall
Varroc Engineering Ltd

Revenue
72.5B INR
Cost of Revenue
-46B INR
Gross Profit
26.5B INR
Operating Expenses
-23.2B INR
Operating Income
3.3B INR
Other Expenses
1.8B INR
Net Income
5.1B INR

Income Statement
Varroc Engineering Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
103 785
N/A
108 713
+5%
114 532
+5%
118 677
+4%
120 365
+1%
119 796
0%
116 817
-2%
115 305
-1%
111 219
-4%
95 264
-14%
97 393
+2%
104 282
+7%
43 739
-58%
108 547
+148%
109 712
+1%
106 135
-3%
58 442
-45%
136 400
+133%
124 354
-9%
110 172
-11%
68 631
-38%
70 272
+2%
70 860
+1%
72 539
+2%
Gross Profit
Cost of Revenue
(69 405)
(68 004)
(71 897)
(74 221)
(80 969)
(74 728)
(72 581)
(71 728)
(74 475)
(61 124)
(63 295)
(69 101)
(30 459)
(71 702)
(73 695)
(71 773)
(41 990)
(90 911)
(82 025)
(72 109)
(48 396)
(45 220)
(45 282)
(46 041)
Gross Profit
34 379
N/A
40 709
+18%
42 635
+5%
44 456
+4%
39 395
-11%
45 068
+14%
44 236
-2%
43 577
-1%
36 744
-16%
34 140
-7%
34 099
0%
35 182
+3%
13 280
-62%
36 847
+177%
36 017
-2%
34 362
-5%
16 452
-52%
45 489
+177%
42 329
-7%
38 063
-10%
20 235
-47%
25 052
+24%
25 579
+2%
26 497
+4%
Operating Income
Operating Expenses
(29 133)
(35 802)
(37 595)
(39 222)
(34 284)
(40 275)
(40 258)
(40 198)
(35 786)
(38 426)
(38 838)
(40 579)
(12 638)
(38 314)
(40 095)
(40 633)
(15 801)
(49 215)
(42 689)
(35 779)
(17 915)
(22 291)
(22 642)
(23 189)
Selling, General & Administrative
(23 752)
(13 702)
(13 994)
(14 530)
(27 001)
(15 465)
(15 766)
(15 903)
(26 859)
(15 283)
(15 418)
(15 594)
(9 583)
(14 300)
(15 023)
(15 423)
(12 311)
(17 038)
(14 197)
(11 471)
(13 938)
(7 366)
(7 672)
(7 916)
Research & Development
(1 122)
0
0
0
(691)
0
0
0
(684)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(3 859)
(4 021)
(4 735)
(5 200)
(5 650)
(6 239)
(6 238)
(6 779)
(7 313)
(7 739)
(8 345)
(8 652)
(2 738)
(7 402)
(7 506)
(7 794)
(3 039)
(8 808)
(7 207)
(5 491)
(3 365)
(3 315)
(3 391)
(3 465)
Other Operating Expenses
(400)
(18 078)
(18 865)
(19 491)
(942)
(18 571)
(18 254)
(17 516)
(931)
(15 403)
(15 073)
(16 331)
(317)
(16 611)
(17 566)
(17 417)
(452)
(23 370)
(21 285)
(18 817)
(613)
(11 610)
(11 579)
(11 808)
Operating Income
5 247
N/A
4 907
-6%
5 040
+3%
5 234
+4%
5 111
-2%
4 793
-6%
3 978
-17%
3 379
-15%
957
-72%
(4 286)
N/A
(4 739)
-11%
(5 398)
-14%
642
N/A
(1 468)
N/A
(4 078)
-178%
(6 272)
-54%
650
N/A
(3 727)
N/A
(359)
+90%
2 284
N/A
2 319
+2%
2 761
+19%
2 936
+6%
3 308
+13%
Pre-Tax Income
Interest Income Expense
(302)
(164)
(224)
(536)
(627)
(868)
(1 150)
(1 224)
(758)
(1 491)
(1 427)
(1 428)
(505)
(1 213)
(1 288)
(1 490)
(1 207)
(2 622)
(2 920)
(2 873)
(1 932)
(1 952)
(1 576)
(1 354)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
524
581
581
365
74
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(1)
0
0
0
41
0
0
0
(44)
0
0
0
234
0
0
0
(13)
0
0
0
109
0
0
0
Total Other Income
215
561
694
793
660
938
869
788
240
832
950
1 073
531
952
819
748
270
677
764
706
332
676
557
556
Pre-Tax Income
5 158
N/A
5 304
+3%
5 510
+4%
5 492
0%
5 185
-6%
4 863
-6%
3 697
-24%
2 942
-20%
395
-87%
(4 420)
N/A
(4 635)
-5%
(5 172)
-12%
1 266
N/A
(1 656)
N/A
(4 547)
-175%
(7 014)
-54%
(301)
+96%
(5 672)
-1 787%
(2 515)
+56%
117
N/A
829
+609%
1 485
+79%
1 917
+29%
2 510
+31%
Net Income
Tax Provision
(651)
(776)
(917)
(1 068)
(898)
(707)
(303)
(256)
(370)
485
83
35
(479)
(848)
(541)
(427)
(482)
(766)
(1 142)
(912)
(441)
(508)
(192)
2 836
Income from Continuing Operations
4 508
4 528
4 594
4 425
4 287
4 157
3 394
2 686
25
(3 935)
(4 552)
(5 137)
788
(2 504)
(5 088)
(7 440)
(783)
(6 438)
(3 657)
(795)
388
977
1 726
5 347
Income to Minority Interest
(5)
(10)
(20)
(33)
(35)
(31)
(29)
(25)
(23)
(7)
(14)
(26)
(33)
(52)
(49)
(39)
(32)
(56)
(48)
(55)
(27)
(39)
(51)
(49)
Net Income (Common)
4 503
N/A
4 518
+0%
4 574
+1%
4 392
-4%
4 252
-3%
4 125
-3%
3 365
-18%
2 661
-21%
2
-100%
(3 942)
N/A
(4 566)
-16%
(6 240)
-37%
(6 319)
-1%
(5 545)
+12%
(8 127)
-47%
(9 391)
-16%
(11 099)
-18%
(17 582)
-58%
(22 549)
-28%
(19 693)
+13%
(8 198)
+58%
(7 027)
+14%
1 465
N/A
5 088
+247%
EPS (Diluted)
33.35
N/A
33.46
+0%
33.88
+1%
32.53
-4%
31.49
-3%
30.55
-3%
24.92
-18%
19.71
-21%
0.01
-100%
-29.2
N/A
-33.82
-16%
-46.22
-37%
-46.75
-1%
-36.28
+22%
-53.18
-47%
-61.44
-16%
-72.64
-18%
-115.01
-58%
-147.59
-28%
-129.33
+12%
-53.65
+59%
-45.96
+14%
9.59
N/A
33.3
+247%

See Also

Summary
VARROC intrinsic value, competitors valuation, and company profile.
DCF Valuation
VARROC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VARROC stock valuation using valuation multiples.
Wall Street Estimates
VARROC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VARROC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.