Vinati Organics Limited
VINATIORGA · Chemicals · NSE
₹1,274
Current Market Price
Fair Value (DCF)
₹760
Margin of Safety
-40.4%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
28%
ROE
14.5%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.13 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.1%
Return on capital employed
EV / EBITDA
21.3×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
1032.1×
EBIT covers interest
Current Ratio
3.31×
Short-term liquidity
Asset Turnover
0.68×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,274.3
Bear case
₹432.53
MoS -194.6%
Base case
₹759.53
MoS -67.8%
Bull case
₹1,017.25
MoS -25.3%
Ratio Trends
VINATIORGA · last 9 annual periods
ROE
14.5%
ROCE
21.9%
Operating Margin
—
Debt / Equity
0.02×
PE
162.5×
EV / EBITDA
30.1×
Historical Financials
VINATIORGA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹954 Cr | ₹1616 Cr | ₹503 Cr | ₹550 Cr | ₹2236 Cr | +23.7% |
| EBITDA | — | ₹495 Cr | ₹624 Cr | ₹509 Cr | ₹625 Cr | +6.0% |
| EBIT | ₹335 Cr | ₹450 Cr | ₹156 Cr | ₹140 Cr | — | -19.6% |
| PAT | ₹269 Cr | ₹347 Cr | ₹115 Cr | ₹104 Cr | ₹405 Cr | +10.8% |
| EPS (diluted) | ₹26.20 | ₹33.72 | ₹11.23 | ₹10.05 | — | -21.3% |
| CFO | ₹219 Cr | ₹127 Cr | ₹578 Cr | ₹332 Cr | ₹458 Cr | +20.3% |
| CapEx | — | — | — | — | ₹-500 Cr | — |
| FCF | — | — | — | — | ₹-42.0 Cr | — |
| Total Assets | — | ₹2150 Cr | ₹2547 Cr | ₹2840 Cr | ₹3279 Cr | +11.1% |
| Total Debt | — | — | ₹0.2 Cr | ₹4.6 Cr | ₹62.6 Cr | +320.1% |
| Shareholders' Equity | — | — | ₹2219 Cr | ₹2462 Cr | ₹2793 Cr | +5.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VINATIORGA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SPLPETRO Supreme Petrochem Limited | -55.2% | 43 | Overvalued | 17.5% | — |
| PRIVISCL Privi Speciality Chemicals Limited | -57.3% | 43 | Data Limited | 16.7% | — |
| FINEORG Fine Organic Industries Limited | -36.1% | 25 | Overvalued | 17.9% | — |
| ANURAS Anupam Rasayan India Limited | -64.8% | 46 | Data Limited | 302.9% | — |
| PCBL PCBL Chemical Limited | +15.0% | 34 | Undervalued | 11.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹34.00/sh
Last payout
2025-09-19
₹7.50
Peak payout
₹7.50
Trailing yield
0.59%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VINATIORGA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VINATIORGA →
Compare
Head-to-head with peers
Compare VINATIORGA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VINATIORGANow →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.