VASCON ENGINEERS LTD
VASCONEQ · General/Diversified · NSE
₹38
Current Market Price
Fair Value (DCF)
₹65
Margin of Safety
+70.8%
Updated 1d ago
YieldIQ Score
58/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
50%
ROE
—
Debt/Equity
0.24
WACC
11.1%
Market Cap
₹885 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.5%
Return on capital employed
EV / EBITDA
11.7×
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
11.8×
EBIT covers interest
Current Ratio
1.89×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹38.2
Bear case
₹38.73
MoS +1.4%
Base case
₹65.25
MoS +41.5%
Bull case
₹83.93
MoS +54.5%
Ratio Trends
VASCONEQ · last 7 annual periods
ROE
11.9%
ROCE
13.0%
Operating Margin
—
Debt / Equity
0.19×
PE
11.6×
EV / EBITDA
4.7×
Historical Financials
VASCONEQ · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹507 Cr | ₹653 Cr | ₹327 Cr | ₹335 Cr | ₹1074 Cr | +20.7% |
| EBITDA | — | ₹73.9 Cr | ₹126 Cr | ₹93.7 Cr | ₹169 Cr | +22.9% |
| EBIT | ₹-12.0 Cr | ₹61.0 Cr | ₹50.9 Cr | ₹28.3 Cr | — | — |
| PAT | ₹-40.3 Cr | ₹35.9 Cr | ₹49.6 Cr | ₹16.8 Cr | ₹130 Cr | — |
| EPS (diluted) | ₹-2.27 | ₹1.76 | ₹2.28 | ₹0.76 | — | — |
| CFO | ₹67.8 Cr | ₹33.3 Cr | ₹104 Cr | ₹-28.5 Cr | ₹4.7 Cr | -48.5% |
| CapEx | — | — | — | — | ₹-18.4 Cr | — |
| FCF | — | — | — | — | ₹-13.6 Cr | — |
| Total Assets | — | ₹1490 Cr | ₹1649 Cr | ₹1862 Cr | ₹2128 Cr | +9.3% |
| Total Debt | — | — | ₹71.1 Cr | ₹95.6 Cr | ₹206 Cr | +30.4% |
| Shareholders' Equity | — | — | ₹912 Cr | ₹981 Cr | ₹1093 Cr | +4.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VASCONEQ vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| OMINFRAL OMINFRAL | — | — | Pending | 4.5% | — |
| JITFINFRA JITFINFRA | — | — | Pending | -11.0% | — |
| CCCL CONS. CONST. CONSORT LTD | +147.9% | 66 | Undervalued | 43.9% | — |
| DENTA DENTA | — | — | Pending | 12.9% | — |
| SUPREMEINF SUPREMEINF | — | — | Pending | 22.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VASCONEQ in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VASCONEQ →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VASCONEQ →
Compare
Head-to-head with peers
Compare VASCONEQ side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VASCONEQNow →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.