VADILAL INDUSTRIES LTD
VADILALIND · General/Diversified · NSE
₹5,832
Current Market Price
Fair Value (DCF)
₹3,726
Discount to FV
-36.1%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
46%
ROE
21.6%
Debt/Equity
0.31
WACC
11.1%
Market Cap
₹4,192 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.8%
Return on capital employed
EV / EBITDA
16.3×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
17.1×
EBIT covers interest
Current Ratio
2.56×
Short-term liquidity
Asset Turnover
1.10×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5,831.6
Bear case
Discount -195.6%
Base case
Discount -56.5%
Bull case
Discount -35.2%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹695 Cr | ₹1055 Cr | ₹1123 Cr | ₹1240 Cr | ₹1503 Cr | +21.2% |
| EBITDA | ₹106 Cr | ₹175 Cr | ₹230 Cr | ₹256 Cr | ₹271 Cr | +26.5% |
| EBIT | ₹83.2 Cr | ₹146 Cr | ₹198 Cr | — | — | +24.2% |
| PAT | ₹44.7 Cr | ₹96.3 Cr | ₹146 Cr | ₹150 Cr | ₹155 Cr | +36.5% |
| EPS (diluted) | ₹62.19 | ₹133.97 | ₹203.05 | — | — | +34.4% |
| CFO | ₹32.0 Cr | ₹39.5 Cr | ₹192 Cr | ₹111 Cr | ₹143 Cr | +45.4% |
| CapEx | ₹-21.4 Cr | ₹-58.4 Cr | ₹-59.5 Cr | ₹-80.4 Cr | ₹-96.6 Cr | — |
| FCF | ₹10.6 Cr | ₹-18.9 Cr | ₹132 Cr | ₹31.1 Cr | ₹46.5 Cr | +44.6% |
| Total Assets | ₹623 Cr | ₹838 Cr | ₹917 Cr | ₹1096 Cr | ₹1273 Cr | +19.6% |
| Total Debt | ₹185 Cr | ₹290 Cr | ₹223 Cr | ₹218 Cr | ₹230 Cr | +5.5% |
| Shareholders' Equity | ₹297 Cr | ₹397 Cr | ₹542 Cr | ₹695 Cr | ₹850 Cr | +30.0% |
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 | 13.6% | 18.2× |
GRMOVER GRMOVER | — | — | Pending | 14.2% | — |
GOPAL GOPAL | — | — | Pending | 15.4% | — |
 PARAGMILK PARAGMILK | — | — | Pending | 11.6% | — |
ADFFOODS ADFFOODS | — | — | Pending | 15.7% | 20.4× |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹25.25/sh
Last payout
2025-09-12
₹21.00
Peak payout
₹21.00
Trailing yield
0.36%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VADILAL INDUSTRIES LTD (VADILALIND.NS) trades at 5831.60 vs a model fair value of 3725.84, a gap of -36.1%. Piotroski F-score: 8/9. Moat ...
Read full AI analysis →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.