VINYL CHEMICALS (I) LTD.
VINYLINDIA · General/Diversified · NSE
₹272
Current Market Price
Fair Value (DCF)
₹189
Margin of Safety
-30.3%
Updated 2d ago
YieldIQ Score
23/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
43%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹498 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
22.1×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
2.28×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-10.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹271.68
Bear case
₹129.34
MoS -110.1%
Base case
₹189.34
MoS -43.5%
Bull case
₹271.36
MoS -0.1%
Ratio Trends
VINYLINDIA · last 4 annual periods
ROE
17.6%
ROCE
24.0%
Operating Margin
—
Debt / Equity
0.00×
PE
17.2×
EV / EBITDA
12.5×
Historical Financials
VINYLINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹404 Cr | ₹865 Cr | ₹107 Cr | ₹168 Cr | ₹597 Cr | +10.2% |
| EBITDA | — | ₹46.7 Cr | ₹48.7 Cr | ₹29.8 Cr | ₹30.5 Cr | -10.1% |
| EBIT | ₹15.3 Cr | ₹46.9 Cr | ₹10.5 Cr | ₹10.3 Cr | — | -9.3% |
| PAT | ₹11.3 Cr | ₹34.9 Cr | ₹7.3 Cr | ₹7.5 Cr | ₹22.3 Cr | +18.4% |
| EPS (diluted) | ₹6.19 | ₹19.01 | ₹3.99 | ₹4.11 | — | -9.7% |
| CFO | ₹29.2 Cr | ₹34.3 Cr | ₹3.5 Cr | ₹47.5 Cr | ₹23.7 Cr | -5.1% |
| CapEx | — | — | — | — | ₹-0.1 Cr | — |
| FCF | — | — | — | — | ₹23.7 Cr | +0.0% |
| Total Assets | — | ₹162 Cr | ₹176 Cr | ₹305 Cr | ₹262 Cr | +12.8% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹0.5 Cr | — |
| Shareholders' Equity | — | — | ₹113 Cr | ₹117 Cr | ₹127 Cr | +2.8% |
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 ORIENTCER | — | — | Pending | 3.5% | — |
| DICIND DICIND | — | — | Pending | 4.1% | 25.6× |
| KRONOX KRONOX | — | — | Pending | 28.3% | — |
| SUKHJITS SUKHJITS | — | — | Pending | 7.4% | — |
| PREMIERPOL PREMIERPOL | — | — | Pending | 22.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VINYLINDIA in the last 10 years.
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.