VISHNU PRAKASH R PUNGLI L
VPRPL · General/Diversified · NSE
₹39
Current Market Price
Fair Value (DCF)
₹34
Margin of Safety
-12.9%
Updated just now
YieldIQ Score
20/100
Piotroski F-Score
2/9
Economic Moat
None
Confidence
0%
ROE
—
Debt/Equity
0.91
WACC
11.1%
Market Cap
₹485 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
13.0×
Enterprise multiple
Debt / EBITDA
8.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.62×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹38.9
Bear case
₹23.1
MoS -68.4%
Base case
₹33.88
MoS -14.8%
Bull case
₹33.88
MoS -14.8%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹785 Cr | ₹1168 Cr | ₹1467 Cr | ₹1237 Cr | +16.4% |
| EBITDA | ₹79.8 Cr | ₹154 Cr | ₹210 Cr | ₹153 Cr | +24.2% |
| EBIT | — | — | ₹105 Cr | — | +0.0% |
| PAT | ₹44.8 Cr | ₹90.6 Cr | ₹67.1 Cr | ₹58.6 Cr | +9.3% |
| EPS (diluted) | — | — | ₹5.39 | — | +0.0% |
| CFO | ₹-3.3 Cr | ₹-8.4 Cr | ₹-316 Cr | ₹-207 Cr | — |
| CapEx | ₹-28.6 Cr | ₹-65.6 Cr | — | ₹-76.2 Cr | — |
| FCF | ₹-31.9 Cr | ₹-74.0 Cr | — | ₹-283 Cr | — |
| Total Assets | ₹498 Cr | ₹825 Cr | ₹1542 Cr | ₹2010 Cr | +59.2% |
| Total Debt | ₹177 Cr | ₹250 Cr | ₹370 Cr | ₹707 Cr | +58.8% |
| Shareholders' Equity | ₹159 Cr | ₹315 Cr | ₹721 Cr | ₹779 Cr | +70.0% |
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 MBLINFRA | — | — | Pending | 17.9% | — |
| MOLDTECH MOLDTECH | — | — | Pending | 10.3% | — |
| 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 38.90 vs a model fair value of 33.88, a gap of -12.9%. Piotroski F-score: 2/9. 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.