Varroc Engineering (VARROC)₹805.85+2.23%Auto Components & Equipments
In the Jun 2026 quarter (consolidated), Varroc Engineering reported sales of ₹2,634 Cr, up 29.8% from Jun 2025, and net profit of ₹78.18 Cr, down 27.1% year on year. For the year to Mar 2026, sales were ₹8,888 Cr and net profit ₹231 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,888 | 1,885 | 1,975 | 1,900 | 2,082 | 2,074 | 2,099 | 2,030 | 2,208 | 2,289 | 2,367 | 2,634 |
| Expenses | 1,699 | 1,715 | 1,759 | 1,730 | 1,879 | 1,893 | 1,882 | 1,837 | 2,009 | 2,085 | 2,151 | 2,419 |
| Operating Profit | 194 | 176 | 221 | 174 | 208 | 186 | 221 | 195 | 203 | 210 | 222 | 222 |
| OPM % | 9.9% | 8.9% | 10.9% | 8.9% | 10.0% | 8.9% | 10.9% | 9.9% | 8.9% | 8.9% | 8.9% | 8.0% |
| Other Income | 14.99 | 34.01 | 12.01 | 6.01 | 7.01 | −88.12 | −51.03 | 67.05 | 3.01 | −100 | 7.01 | 7.01 |
| Interest | 49.77 | 49.82 | 44.79 | 43.84 | 42.80 | 41.83 | 40.85 | 35.85 | 31.88 | 30.88 | 34.88 | 30.89 |
| Depreciation | 85.23 | 89.28 | 82.21 | 80.22 | 82.25 | 81.25 | 81.30 | 81.29 | 83.29 | 82.27 | 86.25 | 84.32 |
| Profit before tax | 74.28 | 71.18 | 105 | 56.20 | 91.28 | −25.08 | 47.18 | 144 | 92.24 | −3.01 | 109 | 114 |
| Tax % | 25.0% | −443.0% | 44.0% | 38.9% | 36.0% | 81.9% | 51.0% | 25.0% | 31.0% | 245.0% | 34.9% | 32.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −70.94 | −31.94 | 45.93 | 0.00 | −96.80 | 0.00 | 0.00 |
| Net Profit | 56.10 | 385 | 58.12 | 34.06 | 58.14 | −45.12 | 23.06 | 107 | 63.14 | −11.02 | 70.16 | 78.18 |
| EPS (Rs) | 3.56 | 25.10 | 3.73 | 2.13 | 3.65 | −3.11 | 1.36 | 6.90 | 4.00 | −0.68 | 4.55 | 5.07 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 7,907 | 9,303 | 10,273 | 12,037 | 11,131 | 4,376 | 5,849 | 6,892 | 7,553 | 8,156 | 8,888 | 9,499 |
| Expenses | 7,363 | 8,742 | 9,421 | 11,013 | 10,340 | 4,045 | 5,500 | 6,336 | 6,816 | 7,393 | 8,088 | 8,664 |
| Operating Profit | 567 | 581 | 880 | 1,057 | 815 | 338 | 360 | 574 | 755 | 774 | 820 | 856 |
| OPM % | 7.0% | 6.0% | 9.0% | 8.9% | 7.0% | 8.0% | 6.0% | 8.0% | 9.9% | 9.9% | 8.9% | 9.0% |
| Other Income | 73.07 | 172 | 108 | 122 | 94.10 | −556 | −997 | −822 | 69.06 | −112 | −14.01 | −83.07 |
| Interest | −42.85 | 89.72 | 85.62 | 96.62 | 138 | 88.71 | 117 | 189 | 193 | 169 | 134 | 129 |
| Depreciation | 293 | 338 | 387 | 568 | 735 | 275 | 306 | 338 | 338 | 324 | 333 | 336 |
| Profit before tax | 393 | 328 | 518 | 521 | 39.10 | −583 | −1,061 | −776 | 295 | 170 | 342 | 313 |
| Tax % | 6.0% | 4.0% | 13.0% | 17.0% | 93.9% | 8.0% | 5.0% | 6.0% | −81.0% | 59.0% | 32.9% | — |
| Exceptional items | 1.99 | 4.99 | 0.00 | 3.99 | 0.99 | 23.97 | −0.99 | 10.98 | 7.99 | −58.89 | −28.93 | −96.80 |
| Net Profit | 371 | 314 | 452 | 430 | 3.01 | −631 | −1,110 | −819 | 533 | 70.18 | 231 | 200 |
| EPS (Rs) | 354.12 | 254.90 | 36.62 | 31.59 | 0.02 | −41.48 | −72.77 | −53.75 | 34.52 | 4.02 | 14.77 | 12.94 |
| Dividend payout % | 1.0% | 13.1% | 1.0% | 14.1% | 21,284.1% | 0.0% | 0.0% | 0.0% | 0.0% | 25.1% | 10.1% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.02 | 10.02 | 11.03 | 12.04 | 13.04 | 13.02 | 15.02 | 15.04 | 15.03 | 15.03 | 15.04 | 15.05 |
| Reserves | 1,077 | 1,743 | 2,179 | 2,827 | 3,063 | 2,998 | 3,021 | 1,980 | 964 | 1,486 | 1,556 | 1,773 |
| Borrowings | 1,656 | 1,620 | 1,515 | 1,197 | 2,440 | 4,263 | 3,704 | 1,629 | 1,812 | 1,392 | 1,120 | 927 |
| Other Liabilities | 1,690 | 1,860 | 2,147 | 2,768 | 3,132 | 3,627 | 4,348 | 7,382 | 1,824 | 1,635 | 1,974 | 2,153 |
| Total Liabilities | 4,433 | 5,234 | 5,851 | 6,806 | 8,649 | 10,901 | 11,088 | 11,006 | 4,615 | 4,528 | 4,666 | 4,868 |
| Fixed Assets | 2,049 | 2,381 | 2,389 | 2,797 | 3,551 | 5,264 | 5,212 | 2,038 | 2,045 | 2,020 | 2,008 | 2,224 |
| CWIP | 178 | 316 | 294 | 345 | 1,002 | 792 | 858 | 140 | 135 | 80.16 | 103 | 151 |
| Investments | 21.93 | 11.95 | 292 | 359 | 361 | 329 | 375 | 387 | 420 | 528 | 68.74 | 87.73 |
| Other Assets | 2,184 | 2,524 | 2,879 | 3,305 | 3,736 | 4,515 | 4,644 | 8,441 | 2,015 | 1,900 | 2,486 | 2,404 |
| Inventories | 586 | 684 | 754 | 865 | 891 | 1,077 | 1,257 | 616 | 672 | 674 | 733 | 934 |
| Trade receivables | 1,070 | 1,184 | 1,137 | 1,401 | 1,349 | 1,087 | 1,640 | 518 | 596 | 491 | 679 | 735 |
| Cash & equivalents | 69.10 | 177 | 354 | 330 | 163 | 1,072 | 746 | 118 | 328 | 130 | 163 | 181 |
| Total Assets | 4,433 | 5,234 | 5,851 | 6,806 | 8,649 | 10,901 | 11,088 | 11,006 | 4,615 | 4,528 | 4,666 | 4,868 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 128 | 291 | 678 | 1,079 | 475 | 1,418 | 475 | 637 | 688 | 640 | 739 | 539 |
| Cash from investing activity | −285 | −573 | −575 | −543 | −1,764 | −1,256 | −611 | −760 | −446 | −165 | −244 | −118 |
| Cash from financing activity | 70.02 | 386 | 94.11 | −523 | 1,129 | 734 | −152 | −335 | −216 | −665 | −490 | −405 |
| Net cash flow | −86.75 | 101 | 193 | 5.98 | −165 | 886 | −291 | −460 | 21.93 | −191 | 0.99 | 13.96 |
| Capex | 353 | 606 | 629 | 595 | 1,438 | 1,386 | 774 | 853 | 597 | 274 | 288 | 469 |
| Free cash flow | −221 | −308 | 51.82 | 496 | −948 | 26.94 | −253 | −207 | 116 | 419 | 463 | 86.71 |
| CFO / OP % | 33.0% | 58.0% | 125.0% | 136.0% | 56.9% | 189.0% | 146.0% | 197.0% | 135.0% | 92.0% | 94.0% | 69.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 59 | 56 | 46 | 51 | 42 | 37 | 138 | 33 | 33 | 25 | 31 | 31 |
| Inventory days | 52 | 50 | 47 | 50 | 44 | 57 | 165 | 59 | 56 | 53 | 52 | 61 |
| Days payable | 90 | 92 | 94 | 114 | 99 | 124 | 396 | 127 | 99 | 94 | 98 | 97 |
| Cash conversion cycle | 18 | 11 | −4 | −16 | −16 | −33 | −96 | −37 | −13 | −20 | −17 | −9 |
| Working capital days | 22 | 21 | −17 | −16 | −49 | −96 | −217 | −18 | −77 | −33 | −35 | −23 |
| ROCE % | — | 10.9% | 11.9% | 15.9% | 12.9% | 3.0% | 3.0% | 2.0% | 8.0% | 16.9% | 16.9% | 19.0% |
For the Jun 2026 quarter, Varroc Engineering reported sales of ₹2,634 Cr, up 29.8% year on year and net profit of ₹78.18 Cr, down 27.1% year on year. The operating margin was 8.0%.
Varroc Engineering's sales for the year to Mar 2026 were ₹8,888 Cr; over the last twelve months they were ₹9,499 Cr.
Net profit for the year to Mar 2026 was ₹231 Cr, and ₹200 Cr over the last twelve months. Earnings per share over the same trailing period were ₹12.94.
Varroc Engineering reported borrowings of ₹927 Cr at Mar 2026, against cash and equivalents of ₹181 Cr.
Cash from operations was ₹539 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹86.71 Cr.