VETO SWITCHGEAR CABLE LTD
VETO · General/Diversified · NSE
₹109
Current Market Price
Fair Value (DCF)
₹144
Margin of Safety
+32.2%
Updated 2d ago
YieldIQ Score
59/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
57%
ROE
—
Debt/Equity
0.06
WACC
11.1%
Market Cap
₹208 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.3%
Return on capital employed
EV / EBITDA
6.2×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
20.4×
EBIT covers interest
Current Ratio
4.43×
Short-term liquidity
Asset Turnover
0.90×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹108.69
Bear case
₹44.15
MoS -146.2%
Base case
₹143.67
MoS +24.3%
Bull case
₹150.85
MoS +27.9%
Ratio Trends
VETO · last 4 annual periods
ROE
8.3%
ROCE
11.7%
Operating Margin
—
Debt / Equity
0.09×
PE
7.1×
EV / EBITDA
4.6×
Historical Financials
VETO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹267 Cr | ₹290 Cr | ₹300 Cr | ₹300 Cr | +4.0% |
| EBITDA | ₹36.6 Cr | ₹37.7 Cr | ₹35.1 Cr | ₹34.1 Cr | -2.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹20.0 Cr | ₹20.2 Cr | ₹18.0 Cr | ₹22.1 Cr | +3.4% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-7.9 Cr | ₹18.0 Cr | ₹27.8 Cr | ₹15.0 Cr | — |
| CapEx | ₹-1.3 Cr | ₹-5.1 Cr | ₹-6.3 Cr | ₹-19.8 Cr | — |
| FCF | ₹-9.2 Cr | ₹12.9 Cr | ₹21.5 Cr | ₹-4.8 Cr | — |
| Total Assets | ₹309 Cr | ₹321 Cr | ₹306 Cr | ₹332 Cr | +2.5% |
| Total Debt | ₹46.9 Cr | ₹43.4 Cr | ₹22.6 Cr | ₹22.9 Cr | -21.2% |
| Shareholders' Equity | ₹213 Cr | ₹234 Cr | ₹247 Cr | ₹267 Cr | +7.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VETO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CORDSCABLE CORDSCABLE | — | — | Pending | 8.0% | — |
| PLAZACABLE PLAZA WIRES LIMITED | -63.3% | 22 | Overvalued | 2.4% | — |
| NIPPOBATRY NIPPOBATRY | — | — | Pending | 26.3% | — |
| AARTECH AARTECH | — | — | Pending | 8.8% | — |
| GEEKAYWIRE GEEKAYWIRE | — | — | Pending | 25.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VETO in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VETO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VETO →
Compare
Head-to-head with peers
Compare VETO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VETONow →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.