VINYL CHEMICALS (I) LTD.
VINYLINDIA · General/Diversified · NSE
₹252
Current Market Price
Fair Value (DCF)
₹135
Discount to FV
-46.5%
Updated just now
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
36%
ROE
17.6%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹462.28 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.0%
Return on capital employed
EV / EBITDA
22.1×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
1.93×
Short-term liquidity
Asset Turnover
2.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-12.1%
3-year revenue growth
Revenue CAGR (5Y)
-2.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹252.1
Bear case
Margin of Safety —
Implied upside -174.6%
Base case
Margin of Safety -668.6%
Implied upside -87.0%
Bull case
Margin of Safety -46.5%
Implied upside -31.7%
Ratio Trends
VINYLINDIA · last 8 annual periods
ROE
17.6%
ROCE
24.0%
Operating Margin
—
Debt / Equity
0.00×
PE
83.8×
EV / EBITDA
12.5×
Historical Financials
VINYLINDIA · 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 | ₹865 Cr | ₹1013 Cr | ₹597 Cr | ₹625 Cr | ₹652 Cr | -6.8% |
| EBITDA | ₹46.7 Cr | ₹48.7 Cr | ₹29.8 Cr | ₹30.5 Cr | ₹22.4 Cr | -16.8% |
| EBIT | ₹46.9 Cr | ₹48.9 Cr | ₹29.7 Cr | — | — | -10.8% |
| PAT | ₹34.9 Cr | ₹35.6 Cr | ₹21.8 Cr | ₹22.3 Cr | ₹16.5 Cr | -17.1% |
| EPS (diluted) | ₹19.01 | ₹19.44 | ₹11.91 | — | — | -11.0% |
| CFO | ₹34.3 Cr | ₹3.5 Cr | ₹47.5 Cr | ₹23.7 Cr | ₹-16.1 Cr | — |
| CapEx | — | ₹-0.8 Cr | — | ₹-0.1 Cr | ₹-0.9 Cr | — |
| FCF | — | ₹-21.2 Cr | — | ₹23.7 Cr | ₹-17.0 Cr | — |
| Total Assets | ₹162 Cr | ₹176 Cr | ₹305 Cr | ₹262 Cr | ₹233 Cr | +9.6% |
| Total Debt | ₹0.8 Cr | ₹0.0 Cr | ₹0.0 Cr | ₹0.5 Cr | ₹0.5 Cr | -11.4% |
| Shareholders' Equity | ₹96.0 Cr | ₹113 Cr | ₹117 Cr | ₹127 Cr | ₹130 Cr | +7.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VINYLINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ORIENTCER ORIENT CERATECH LIMITED | +42.9%+75.1% upside | 40 | Below Fair Value | 3.5% | — |
DICIND DIC INDIA LIMITED | -19.2%-16.1% upside | 23 | Above Fair Value | 4.1% | 25.6× |
KRONOX KRONOX | — | — | Pending | 23.8% | — |
SUKHJITS SUKHJITS | — | — | Pending | 7.4% | — |
PREMIERPOL PREMIERPOL | — | — | Pending | 22.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹37.50/sh
Last payout
2025-07-15
₹7.00
Peak payout
₹10.00
Trailing yield
2.78%
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. VINYL CHEMICALS (I) LTD. (VINYLINDIA.NS) trades at 252.10 vs a model fair value of 134.82, a gap of -46.5%. Piotroski F-score: 4/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VINYLINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VINYLINDIA →
Compare
Head-to-head with peers
Compare VINYLINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VINYLINDIANow →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.