VENUS PIPES & TUBES LTD
VENUSPIPES · Chemicals · NSE
₹1,351
Current Market Price
Fair Value (DCF)
₹1,084
Discount to FV
-19.7%
Updated just now
YieldIQ Score
62/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
18%
ROE
17.5%
Debt/Equity
0.36
WACC
11.1%
Market Cap
₹2,799 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.2%
Return on capital employed
EV / EBITDA
16.2×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.41×
Short-term liquidity
Asset Turnover
1.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
28.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,351.1
Bear case
Discount -124.2%
Base case
Discount -24.6%
Bull case
Discount +6.2%
Ratio Trends
VENUSPIPES · last 4 annual periods
ROE
17.5%
ROCE
24.2%
Operating Margin
—
Debt / Equity
0.36×
PE
115.1×
EV / EBITDA
22.9×
Historical Financials
VENUSPIPES · 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 | ₹384 Cr | ₹546 Cr | ₹785 Cr | ₹959 Cr | ₹1167 Cr | +32.0% |
| EBITDA | ₹49.7 Cr | ₹69.9 Cr | ₹148 Cr | ₹178 Cr | ₹202 Cr | +42.0% |
| EBIT | ₹49.9 Cr | ₹69.5 Cr | ₹138 Cr | — | — | +28.9% |
| PAT | ₹31.7 Cr | ₹44.2 Cr | ₹86.0 Cr | ₹92.9 Cr | ₹102 Cr | +34.0% |
| EPS (diluted) | ₹22.55 | ₹22.60 | ₹42.36 | — | — | +17.1% |
| CFO | ₹-60.0 Cr | ₹8.7 Cr | ₹52.2 Cr | ₹68.7 Cr | ₹112 Cr | — |
| CapEx | ₹-20.6 Cr | ₹-162 Cr | ₹-107 Cr | ₹-108 Cr | ₹-189 Cr | — |
| FCF | ₹-80.6 Cr | ₹-153 Cr | ₹-55.2 Cr | ₹-39.7 Cr | ₹-76.2 Cr | — |
| Total Assets | ₹248 Cr | ₹507 Cr | ₹758 Cr | ₹1008 Cr | ₹1300 Cr | +51.3% |
| Total Debt | ₹64.0 Cr | ₹90.5 Cr | ₹149 Cr | ₹192 Cr | ₹287 Cr | +45.6% |
| Shareholders' Equity | ₹129 Cr | ₹322 Cr | ₹406 Cr | ₹531 Cr | ₹668 Cr | +51.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VENUSPIPES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 JTLIND JTLIND | — | — | Pending | 6.6% | — |
PRAKASH PRAKASH | — | — | Pending | 10.7% | — |
VSSL VSSL | — | — | Pending | 11.7% | — |
STEELCAS STEELCAS | — | — | Pending | 22.2% | — |
 MAITHANALL MAITHANALL | — | — | Pending | 10.5% | 5.6× |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.50/sh
Last payout
2025-11-18
₹0.50
Peak payout
₹0.50
Trailing yield
0.07%
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. VENUS PIPES & TUBES LTD (VENUSPIPES.NS) trades at 1351.10 vs a model fair value of 1084.39, a gap of -19.7%. Piotroski F-score: 6/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VENUSPIPES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VENUSPIPES →
Compare
Head-to-head with peers
Compare VENUSPIPES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VENUSPIPESNow →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.