VISHNU CHEMICALS LIMITED
VISHNU · General/Diversified · NSE
₹602
Current Market Price
Fair Value (DCF)
₹678
Discount to FV
+12.5%
Updated just now
YieldIQ Score
55/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
34%
ROE
13.7%
Debt/Equity
0.37
WACC
11.1%
Market Cap
₹4,054 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.2%
Return on capital employed
EV / EBITDA
17.8×
Enterprise multiple
Debt / EBITDA
2.2×
Leverage vs earnings
Interest Coverage
7.8×
EBIT covers interest
Current Ratio
1.70×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.9%
3-year revenue growth
Revenue CAGR (5Y)
16.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹602.2
Bear case
Margin of Safety -85.1%
Implied upside -46.0%
Base case
Margin of Safety +10.0%
Implied upside +11.1%
Bull case
Margin of Safety +21.3%
Implied upside +27.0%
Ratio Trends
VISHNU · last 9 annual periods
ROE
13.7%
ROCE
18.2%
Operating Margin
—
Debt / Equity
0.37×
PE
51.0×
EV / EBITDA
8.4×
Historical Financials
VISHNU · 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 | ₹1066 Cr | ₹1388 Cr | ₹1209 Cr | ₹1441 Cr | ₹1603 Cr | +10.7% |
| EBITDA | ₹157 Cr | ₹234 Cr | ₹205 Cr | ₹244 Cr | ₹275 Cr | +15.0% |
| EBIT | ₹138 Cr | ₹219 Cr | ₹180 Cr | — | — | +6.9% |
| PAT | ₹81.4 Cr | ₹137 Cr | ₹101 Cr | ₹127 Cr | ₹142 Cr | +15.0% |
| EPS (diluted) | ₹68.13 | ₹22.86 | ₹15.90 | — | — | -30.5% |
| CFO | ₹94.4 Cr | ₹134 Cr | ₹67.5 Cr | ₹90.2 Cr | ₹127 Cr | +7.7% |
| CapEx | ₹-83.3 Cr | ₹-117 Cr | ₹-120 Cr | ₹-87.9 Cr | ₹-257 Cr | — |
| FCF | ₹11.1 Cr | ₹16.9 Cr | ₹-52.8 Cr | ₹2.4 Cr | ₹-130 Cr | — |
| Total Assets | ₹915 Cr | ₹1051 Cr | ₹1325 Cr | ₹1634 Cr | ₹2088 Cr | +22.9% |
| Total Debt | ₹288 Cr | ₹303 Cr | ₹239 Cr | ₹342 Cr | ₹527 Cr | +16.3% |
| Shareholders' Equity | ₹277 Cr | ₹414 Cr | ₹701 Cr | ₹927 Cr | ₹1069 Cr | +40.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VISHNU vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 LXCHEM LAXMI ORGANIC INDUS LTD | -195.9%-66.2% upside | 15 | Data Limited | 4.0% | 37.8× |
 NEOGEN NEOGEN CHEMICALS LIMITED | -59.7%-37.4% upside | 39 | Above Fair Value | 3.6% | — |
 INDIGOPNTS INDIGO PAINTS LIMITED | -49.3%-33.0% upside | 50 | Above Fair Value | 13.5% | 23.4× |
POCL POCL | — | — | Pending | 9.8% | — |
 RESPONIND RESPONIND | — | — | Pending | 14.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.60/sh
Last payout
2025-08-08
₹0.30
Peak payout
₹0.40
Trailing yield
0.05%
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. VISHNU CHEMICALS LIMITED (VISHNU.NS) trades at 602.20 vs a model fair value of 677.60, a gap of 12.5%. Piotroski F-score: 4/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VISHNU →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VISHNU →
Compare
Head-to-head with peers
Compare VISHNU side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VISHNUNow →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.