VIDHI SPCLTY F INGRDNTS L
VIDHIING · General/Diversified · NSE
₹292
Current Market Price
Fair Value (DCF)
₹140
Discount to FV
-52.0%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
39%
ROE
14.4%
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹1,460 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.9%
Return on capital employed
EV / EBITDA
19.4×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
34.9×
EBIT covers interest
Current Ratio
2.92×
Short-term liquidity
Asset Turnover
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-1.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹292.4
Bear case
Discount -250.9%
Base case
Discount -108.4%
Bull case
Discount -61.6%
Ratio Trends
VIDHIING · last 9 annual periods
ROE
14.4%
ROCE
18.9%
Operating Margin
—
Debt / Equity
0.22×
PE
185.4×
EV / EBITDA
30.0×
Historical Financials
VIDHIING · 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 | ₹527 Cr | ₹396 Cr | ₹290 Cr | ₹382 Cr | ₹380 Cr | -7.8% |
| EBITDA | ₹84.7 Cr | ₹55.5 Cr | ₹56.9 Cr | ₹70.1 Cr | ₹79.8 Cr | -1.5% |
| EBIT | ₹82.9 Cr | ₹53.4 Cr | ₹52.0 Cr | — | — | -11.0% |
| PAT | ₹58.6 Cr | ₹37.7 Cr | ₹36.4 Cr | ₹43.4 Cr | ₹49.0 Cr | -4.4% |
| EPS (diluted) | ₹11.75 | ₹7.55 | ₹7.31 | — | — | -11.2% |
| CFO | ₹-21.5 Cr | ₹95.9 Cr | ₹71.2 Cr | ₹-4.6 Cr | ₹42.4 Cr | — |
| CapEx | ₹-40.7 Cr | ₹-42.8 Cr | ₹-19.9 Cr | ₹-7.4 Cr | ₹-16.0 Cr | — |
| FCF | ₹-62.2 Cr | ₹53.1 Cr | ₹51.2 Cr | ₹-12.0 Cr | ₹26.4 Cr | — |
| Total Assets | ₹352 Cr | ₹331 Cr | ₹325 Cr | ₹396 Cr | ₹419 Cr | +4.4% |
| Total Debt | ₹90.4 Cr | ₹51.6 Cr | ₹20.4 Cr | ₹65.6 Cr | ₹57.6 Cr | -10.6% |
| Shareholders' Equity | ₹217 Cr | ₹251 Cr | ₹280 Cr | ₹301 Cr | ₹328 Cr | +10.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VIDHIING vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
GOCLCORP GOCLCORP | — | — | Pending | 10.0% | — |
 YASHO YASHO | — | — | Pending | 1.5% | — |
STALLION STALLION | — | — | Pending | 10.7% | — |
TINNARUBR TINNARUBR | — | — | Pending | 27.1% | — |
PLATIND PLATIND | — | — | Pending | 3.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
34 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹11.80/sh
Last payout
2025-11-14
₹1.50
Peak payout
₹1.50
Trailing yield
1.54%
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. VIDHI SPCLTY F INGRDNTS L (VIDHIING.NS) trades at 292.40 vs a model fair value of 140.30, a gap of -52.0%. Piotroski F-score: 7/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VIDHIING →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VIDHIING →
Compare
Head-to-head with peers
Compare VIDHIING side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VIDHIINGNow →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.