VIDHI SPCLTY F INGRDNTS L
VIDHIING · General/Diversified · NSE
₹313
Current Market Price
Fair Value (DCF)
₹176
Margin of Safety
-43.9%
Updated just now
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
36%
ROE
—
Debt/Equity
0.20
WACC
11.1%
Market Cap
₹1,562 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.9%
Return on capital employed
EV / EBITDA
20.7×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
34.9×
EBIT covers interest
Current Ratio
2.92×
Short-term liquidity
Asset Turnover
0.94×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-10.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹312.75
Bear case
₹104.59
MoS -199.0%
Base case
₹175.59
MoS -78.1%
Bull case
₹225.02
MoS -39.0%
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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹266 Cr | ₹537 Cr | ₹89.5 Cr | ₹80.6 Cr | ₹374 Cr | +8.8% |
| EBITDA | — | ₹84.7 Cr | ₹55.5 Cr | ₹56.9 Cr | ₹69.3 Cr | -4.9% |
| EBIT | ₹51.3 Cr | ₹82.9 Cr | ₹11.8 Cr | ₹14.4 Cr | — | -27.3% |
| PAT | ₹36.7 Cr | ₹58.6 Cr | ₹8.8 Cr | ₹10.5 Cr | ₹43.4 Cr | +4.3% |
| EPS (diluted) | ₹7.36 | ₹11.75 | ₹1.75 | ₹2.09 | — | -27.0% |
| CFO | ₹11.2 Cr | ₹-21.5 Cr | ₹95.9 Cr | ₹63.5 Cr | ₹-4.6 Cr | — |
| CapEx | — | — | — | — | ₹-7.4 Cr | — |
| FCF | — | — | — | — | ₹-12.0 Cr | — |
| Total Assets | — | ₹352 Cr | ₹331 Cr | ₹325 Cr | ₹396 Cr | +3.0% |
| Total Debt | — | — | ₹45.0 Cr | ₹19.4 Cr | ₹65.6 Cr | +9.9% |
| Shareholders' Equity | — | — | ₹251 Cr | ₹280 Cr | ₹301 Cr | +4.7% |
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
No dividend events recorded for VIDHIING in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VIDHI SPCLTY F INGRDNTS L (VIDHIING.NS) trades at 312.75 vs a model fair value of 175.59, a gap of -43.9%. Piotroski F-score: 5/9. 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.