VISHNU PRAKASH R PUNGLI L
VPRPL · General/Diversified · NSE
₹28
Current Market Price
Fair Value (DCF)
₹34
Discount to FV
+22.0%
Updated just now
YieldIQ Score
30/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
4%
ROE
7.5%
Debt/Equity
0.91
WACC
11.1%
Market Cap
₹346.01 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.3%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
7.3×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
1.51×
Short-term liquidity
Asset Turnover
0.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-10.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹27.76
Bear case
Margin of Safety —
Implied upside -Infinity%
Base case
Margin of Safety +15.3%
Implied upside +18.1%
Bull case
Margin of Safety +24.1%
Implied upside +31.7%
Ratio Trends
VPRPL · last 4 annual periods
ROE
7.5%
ROCE
10.3%
Operating Margin
—
Debt / Equity
0.91×
PE
—
EV / EBITDA
—
Historical Financials
VPRPL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹785 Cr | ₹1168 Cr | ₹1467 Cr | ₹1237 Cr | ₹851 Cr | +2.0% |
| EBITDA | ₹79.8 Cr | ₹154 Cr | ₹210 Cr | ₹164 Cr | ₹-81.8 Cr | — |
| EBIT | — | — | ₹207 Cr | — | — | +0.0% |
| PAT | ₹44.8 Cr | ₹90.6 Cr | ₹122 Cr | ₹58.6 Cr | ₹-150 Cr | — |
| EPS (diluted) | — | — | ₹10.95 | — | — | +0.0% |
| CFO | ₹-3.3 Cr | ₹-8.4 Cr | ₹-316 Cr | ₹-207 Cr | ₹142 Cr | — |
| CapEx | ₹-28.6 Cr | ₹-65.6 Cr | ₹-53.0 Cr | ₹-76.2 Cr | ₹-37.6 Cr | — |
| FCF | ₹-31.9 Cr | ₹-74.0 Cr | ₹-369 Cr | ₹-283 Cr | ₹104 Cr | — |
| Total Assets | ₹498 Cr | ₹825 Cr | ₹1542 Cr | ₹2010 Cr | ₹1880 Cr | +39.4% |
| Total Debt | ₹177 Cr | ₹250 Cr | ₹396 Cr | ₹707 Cr | ₹650 Cr | +38.5% |
| Shareholders' Equity | ₹159 Cr | ₹315 Cr | ₹721 Cr | ₹779 Cr | ₹630 Cr | +41.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VPRPL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
WSI WSI | — | — | Pending | -8.9% | — |
SUPREMEINF SUPREMEINF | — | — | Pending | 22.9% | — |
 MBLINFRA MBL INFRASTRUCTURE LTD | +54.9%+121.9% upside | 40 | Data Limited | 17.9% | — |
 MOLDTECH MOLDTECH | — | — | Pending | 7.9% | — |
RPPINFRA RPPINFRA | — | — | Pending | 12.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VPRPL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VISHNU PRAKASH R PUNGLI L (VPRPL.NS) trades at 27.76 vs a model fair value of 33.88, a gap of 22.0%. 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 VPRPL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VPRPL →
Compare
Head-to-head with peers
Compare VPRPL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VPRPLNow →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.