VADILAL INDUSTRIES LTD
VADILALIND · General/Diversified · NSE
₹4,552
Current Market Price
Fair Value (DCF)
₹4,108
Margin of Safety
-9.7%
Updated 2d ago
YieldIQ Score
58/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
50%
ROE
—
Debt/Equity
0.26
WACC
11.1%
Market Cap
₹3,272 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.9%
Return on capital employed
EV / EBITDA
16.9×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
17.1×
EBIT covers interest
Current Ratio
2.56×
Short-term liquidity
Asset Turnover
1.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,551.9
Bear case
₹2,176.9
MoS -109.1%
Base case
₹4,108.3
MoS -10.8%
Bull case
₹4,768.01
MoS +4.5%
Ratio Trends
VADILALIND · last 9 annual periods
ROE
21.6%
ROCE
27.8%
Operating Margin
—
Debt / Equity
0.31×
PE
54.8×
EV / EBITDA
9.7×
Historical Financials
VADILALIND · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹464 Cr | ₹698 Cr | ₹256 Cr | ₹251 Cr | ₹1235 Cr | +27.7% |
| EBITDA | — | ₹106 Cr | ₹175 Cr | ₹230 Cr | ₹254 Cr | +24.6% |
| EBIT | ₹43.3 Cr | ₹83.2 Cr | ₹42.7 Cr | ₹39.2 Cr | — | -2.4% |
| PAT | ₹16.5 Cr | ₹44.7 Cr | ₹28.8 Cr | ₹27.6 Cr | ₹150 Cr | +73.6% |
| EPS (diluted) | ₹23.01 | ₹62.19 | ₹40.05 | ₹38.45 | — | +13.7% |
| CFO | ₹82.1 Cr | ₹32.0 Cr | ₹39.5 Cr | ₹192 Cr | ₹130 Cr | +12.2% |
| CapEx | — | — | — | — | ₹-80.4 Cr | — |
| FCF | — | — | — | — | ₹49.6 Cr | +0.0% |
| Total Assets | — | ₹623 Cr | ₹838 Cr | ₹917 Cr | ₹1096 Cr | +15.2% |
| Total Debt | — | — | ₹145 Cr | ₹80.2 Cr | ₹218 Cr | +10.8% |
| Shareholders' Equity | — | — | ₹397 Cr | ₹542 Cr | ₹696 Cr | +15.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VADILALIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HERITGFOOD HERITGFOOD | — | — | Pending | 19.4% | — |
| GRMOVER GRM OVERSEAS LIMITED | -68.9% | 46 | Overvalued | 14.1% | — |
| GOPAL GOPAL | — | — | Pending | 4.7% | — |
| PARAGMILK PARAGMILK | — | — | Pending | 11.6% | — |
| ADFFOODS ADF FOODS LIMITED | -35.9% | 42 | Overvalued | 14.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VADILALIND in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VADILALIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VADILALIND →
Compare
Head-to-head with peers
Compare VADILALIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VADILALINDNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.