Varroc Engineering Limited
NSE:VARROC.NS
534.35 (INR) • At close August 29, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 81,540.84 | 73,607.87 | 68,544.72 | 57,850.97 | 43,337.73 | 110,551.61 | 119,557.12 | 102,169.27 | 92,508.58 | 78,740.06 | 67,345.52 | 61,163.47 | 42,102.43 |
| Cost of Revenue
| 52,092.2 | 49,280.4 | 62,163.92 | 40,136.41 | 29,124.69 | 72,145.49 | 107,090.11 | 90,557.58 | 84,446.84 | 71,485.02 | 59,985.94 | 54,198.28 | 37,758.71 |
| Gross Profit
| 8,515.1 | 24,327.47 | 6,380.8 | 17,714.56 | 14,213.04 | 38,406.12 | 12,467.01 | 11,611.69 | 8,061.74 | 7,255.04 | 7,359.58 | 6,965.19 | 4,343.72 |
| Gross Profit Ratio
| 0.104 | 0.331 | 0.093 | 0.306 | 0.328 | 0.347 | 0.104 | 0.114 | 0.087 | 0.092 | 0.109 | 0.114 | 0.103 |
| Reseach & Development Expenses
| 108.01 | 85.46 | 0 | 0 | 0 | 684.39 | 691.13 | 1,122.01 | 402.37 | 310.29 | 172.09 | 252.02 | 338.44 |
| General & Administrative Expenses
| 1,001.68 | 1,187.1 | 856.88 | 928.35 | 563.76 | 1,165.92 | 802.03 | 660.64 | 921.75 | 627.35 | 504.43 | 0 | 0 |
| Selling & Marketing Expenses
| 1,313.36 | 1,177.44 | 1,245.93 | 1,210.82 | 758.21 | 2,762.23 | 3,030.76 | 2,341.38 | 1,967.64 | 1,664.23 | 1,602.59 | 0 | 0 |
| SG&A
| 8,877.11 | 2,364.54 | 2,102.81 | 2,139.17 | 1,321.97 | 3,928.15 | 3,832.79 | 3,002.02 | 2,889.39 | 2,291.58 | 2,107.02 | 4,827.49 | 3,119.88 |
| Other Expenses
| -4,131.11 | 0 | -181.82 | 14,715.98 | 0 | 33,793.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 4,854.01 | 20,105.64 | 19,300.7 | 16,855.15 | 13,301.83 | 38,406.12 | 41,021.44 | 35,871.49 | 29,907.37 | 26,105.02 | 23,635.49 | 9,781.32 | 3,564.94 |
| Operating Income
| 3,661.09 | 4,221.83 | 2,598.47 | 859.41 | 1,014.87 | 1,178.82 | 5,631.05 | 5,350.12 | 2,569.8 | 2,850.66 | 3,694.98 | 1,814.15 | 778.78 |
| Operating Income Ratio
| 0.045 | 0.057 | 0.038 | 0.015 | 0.023 | 0.011 | 0.047 | 0.052 | 0.028 | 0.036 | 0.055 | 0.03 | 0.018 |
| Total Other Income Expenses Net
| -2,841.36 | -1,073.23 | -1,769.87 | -1,160.01 | 251.43 | -783.96 | -445.85 | -191.79 | 702.13 | 1,067.31 | -3,061.47 | -971.99 | -735.03 |
| Income Before Tax
| 1,692.59 | 3,148.6 | 828.6 | -300.6 | 1,266.3 | 394.86 | 5,185.2 | 5,158.33 | 3,271.93 | 3,917.97 | 633.51 | 842.16 | 43.75 |
| Income Before Tax Ratio
| 0.021 | 0.043 | 0.012 | -0.005 | 0.029 | 0.004 | 0.043 | 0.05 | 0.035 | 0.05 | 0.009 | 0.014 | 0.001 |
| Income Tax Expense
| 995.83 | -2,381.35 | 440.71 | 482.25 | 478.74 | 369.8 | 898.42 | 650.56 | 238.04 | 219.74 | 465.42 | 413.12 | 304.87 |
| Net Income
| 612.3 | 5,260.24 | -8,198.35 | -11,098.79 | -6,319.07 | 1.91 | 4,252.19 | 4,502.58 | 3,030.1 | 3,693.59 | 129.57 | 420.43 | -267.68 |
| Net Income Ratio
| 0.008 | 0.071 | -0.12 | -0.192 | -0.146 | 0 | 0.036 | 0.044 | 0.033 | 0.047 | 0.002 | 0.007 | -0.006 |
| EPS
| 4 | 34.43 | -53.66 | -72.64 | -46.75 | 0.014 | 31.54 | 33.4 | 27.74 | 38.42 | 1.35 | 4.01 | -2.65 |
| EPS Diluted
| 4 | 34.43 | -53.66 | -72.64 | -46.75 | 0.014 | 31.54 | 33.4 | 27.21 | 21.77 | 1.35 | 4.01 | -2.65 |
| EBITDA
| 6,574.51 | 8,361.97 | 5,977.37 | 3,925.83 | 4,537.3 | 8,887.06 | 11,485.18 | 9,131.53 | 6,760.89 | 7,116.61 | 7,763.11 | 3,997.14 | 2,671.14 |
| EBITDA Ratio
| 0.081 | 0.114 | 0.087 | 0.068 | 0.105 | 0.08 | 0.096 | 0.089 | 0.073 | 0.09 | 0.115 | 0.065 | 0.063 |