VEEDOL CORPORATION LTD
VEEDOL · General/Diversified · NSE
₹1,396
Current Market Price
Fair Value (DCF)
₹1,928
Margin of Safety
+38.1%
Updated 2d ago
YieldIQ Score
66/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
61%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹2,373 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.9%
Return on capital employed
EV / EBITDA
10.8×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
57.8×
EBIT covers interest
Current Ratio
3.01×
Short-term liquidity
Asset Turnover
1.57×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,396.1
Bear case
₹1,050.33
MoS -32.9%
Base case
₹1,927.55
MoS +27.6%
Bull case
₹2,162.38
MoS +35.4%
Ratio Trends
VEEDOL · last 8 annual periods
ROE
18.5%
ROCE
25.0%
Operating Margin
—
Debt / Equity
0.02×
PE
—
EV / EBITDA
—
Historical Financials
VEEDOL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1258 Cr | ₹1536 Cr | ₹470 Cr | ₹487 Cr | ₹1967 Cr | +11.8% |
| EBITDA | — | ₹177 Cr | ₹164 Cr | ₹204 Cr | ₹234 Cr | +7.2% |
| EBIT | ₹172 Cr | ₹151 Cr | ₹41.3 Cr | ₹51.6 Cr | — | -26.0% |
| PAT | ₹141 Cr | ₹123 Cr | ₹34.4 Cr | ₹42.9 Cr | ₹169 Cr | +4.5% |
| EPS (diluted) | ₹415.80 | ₹72.32 | ₹20.24 | ₹25.25 | — | -50.4% |
| CFO | ₹69.3 Cr | ₹93.4 Cr | ₹103 Cr | ₹156 Cr | ₹29.7 Cr | -19.1% |
| CapEx | — | — | — | — | ₹-42.2 Cr | — |
| FCF | — | — | — | — | ₹-12.5 Cr | — |
| Total Assets | — | ₹1036 Cr | ₹1098 Cr | ₹1156 Cr | ₹1253 Cr | +4.9% |
| Total Debt | — | — | ₹4.4 Cr | ₹0.0 Cr | ₹22.0 Cr | +49.4% |
| Shareholders' Equity | — | — | ₹764 Cr | ₹827 Cr | ₹914 Cr | +4.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VEEDOL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TIRUMALCHM TIRUMALCHM | — | — | Pending | -4.0% | — |
| SOTL SOTL | — | — | Pending | 6.8% | — |
| XPROINDIA XPROINDIA | — | — | Pending | 6.2% | — |
| DDEVPLSTIK DDEVPLSTIK | — | — | Pending | 22.2% | — |
| SIRCA SIRCA | — | — | Pending | 14.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VEEDOL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VEEDOL CORPORATION LTD (VEEDOL.NS) trades at 1396.10 vs a model fair value of 1927.55, a gap of 38.1%. Piotroski F-score: 6/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VEEDOL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VEEDOL →
Compare
Head-to-head with peers
Compare VEEDOL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VEEDOLNow →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.