VITAL CHEMTECH LIMITED
VITAL · General/Diversified · NSE
₹64
Current Market Price
Fair Value (DCF)
₹26
Margin of Safety
-59.6%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
8%
ROE
3.4%
Debt/Equity
0.71
WACC
11.1%
Market Cap
₹153 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.1%
Return on capital employed
EV / EBITDA
17.9×
Enterprise multiple
Debt / EBITDA
4.3×
Leverage vs earnings
Interest Coverage
4.2×
EBIT covers interest
Current Ratio
1.56×
Short-term liquidity
Asset Turnover
0.74×
Revenue per ₹ of assets
Revenue CAGR (3Y)
32.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹63.74
Bear case
₹16.41
MoS -288.4%
Base case
₹25.74
MoS -147.6%
Bull case
₹25.74
MoS -147.6%
Ratio Trends
VITAL · last 4 annual periods
ROE
4.4%
ROCE
9.3%
Operating Margin
—
Debt / Equity
0.52×
PE
—
EV / EBITDA
—
Historical Financials
VITAL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹57.6 Cr | ₹117 Cr | ₹98.3 Cr | ₹134 Cr | +32.5% |
| EBITDA | ₹11.5 Cr | ₹14.4 Cr | ₹3.0 Cr | ₹13.1 Cr | +4.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹7.9 Cr | ₹8.1 Cr | ₹-1.3 Cr | ₹4.1 Cr | -19.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-13.2 Cr | ₹-8.3 Cr | ₹14.0 Cr | ₹6.2 Cr | — |
| CapEx | ₹-8.7 Cr | ₹-9.5 Cr | ₹-20.8 Cr | ₹-45.8 Cr | — |
| FCF | ₹-21.9 Cr | ₹-17.8 Cr | ₹-6.8 Cr | ₹-39.6 Cr | — |
| Total Assets | ₹81.3 Cr | ₹138 Cr | ₹137 Cr | ₹182 Cr | +30.8% |
| Total Debt | ₹36.3 Cr | ₹28.8 Cr | ₹25.8 Cr | ₹48.1 Cr | +9.8% |
| Shareholders' Equity | ₹14.6 Cr | ₹89.6 Cr | ₹84.4 Cr | ₹92.7 Cr | +85.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VITAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SAMPANN SAMPANN UTPADAN INDIA LTD | +91.1% | 63 | Data Limited | 45.9% | — |
| HPIL HPIL | — | — | Pending | 3.2% | — |
| IVP IVP LTD | -17.2% | 18 | Overvalued | 8.1% | — |
| AKSHARCHEM AKSHARCHEM | — | — | Pending | 1.8% | — |
| ARVEE ARVEE | — | — | Pending | 6.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VITAL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VITAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VITAL →
Compare
Head-to-head with peers
Compare VITAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VITALNow →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.