Login
Home
Charts
Search
Watchlist
Products

Veljan Denison Ltd

VELJAN·BSE
2,020.00+1.25%Tue, 22 Sept '26 15:23

Veljan Denison Ltd

VELJAN
BSE
2,020.00
+1.25%
|Tue, 22 Sept '26 15:23
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
909Cr
Close
Close Price
2,020.00
Industry
Industry
Compressors
PE
Price To Earnings
34.72
PS
Price To Sales
5.51
Revenue
Revenue
165Cr
Rev Gr TTM
Revenue Growth TTM
2.17%
PAT Gr TTM
PAT Growth TTM
0.81%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
343537373740414339374643
Growth YoY
Revenue Growth YoY%
7.914.920.515.210.214.212.815.53.5-7.710.72.0
Expenses
ExpensesCr
262728292830323229283632
Operating Profit
Operating ProfitCr
88989109111081011
OPM
OPM%
22.124.123.322.624.524.922.725.425.922.922.525.8
Other Income
Other IncomeCr
111111111111
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111112222222
PBT
PBTCr
68888981097911
Tax
TaxCr
222222232223
PAT
PATCr
566567677578
Growth YoY
PAT Growth YoY%
-9.545.1177.6-14.229.016.56.044.09.9-22.912.64.8
NPM
NPM%
13.816.115.513.816.216.414.517.217.213.714.817.7
EPS
EPS
10.412.512.711.313.414.613.416.314.811.215.117.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
343537373740414339374643
Growth YoY
Revenue Growth YoY%
7.914.920.515.210.214.212.815.53.5-7.710.72.0
Expenses
ExpensesCr
262728292830323229283632
Operating Profit
Operating ProfitCr
88989109111081011
OPM
OPM%
22.124.123.322.624.524.922.725.425.922.922.525.8
Other Income
Other IncomeCr
111111111111
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111112222222
PBT
PBTCr
68888981097911
Tax
TaxCr
222222232223
PAT
PATCr
566567677578
Growth YoY
PAT Growth YoY%
-9.545.1177.6-14.229.016.56.044.09.9-22.912.64.8
NPM
NPM%
13.816.115.513.816.216.414.517.217.213.714.817.7
EPS
EPS
10.412.512.711.313.414.613.416.314.811.215.117.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
121138156164165
Growth
Revenue Growth%
14.213.15.42.2
Expenses
ExpensesCr
95104119124125
Operating Profit
Operating ProfitCr
2633374040
OPM
OPM%
21.324.223.724.224.3
Other Income
Other IncomeCr
23334
Interest Expense
Interest ExpenseCr
11111
Depreciation
DepreciationCr
56667
PBT
PBTCr
2230333636
Tax
TaxCr
6891010
PAT
PATCr
1622242626
Growth
PAT Growth%
37.87.58.90.8
NPM
NPM%
13.316.015.215.815.9
EPS
EPS
35.649.052.757.458.2
Financial YearMar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
121138156164165
Growth
Revenue Growth%
14.213.15.42.2
Expenses
ExpensesCr
95104119124125
Operating Profit
Operating ProfitCr
2633374040
OPM
OPM%
21.324.223.724.224.3
Other Income
Other IncomeCr
23334
Interest Expense
Interest ExpenseCr
11111
Depreciation
DepreciationCr
56667
PBT
PBTCr
2230333636
Tax
TaxCr
6891010
PAT
PATCr
1622242626
Growth
PAT Growth%
37.87.58.90.8
NPM
NPM%
13.316.015.215.815.9
EPS
EPS
35.649.052.757.458.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2255
Reserves
ReservesCr
183203221246
Current Liabilities
Current LiabilitiesCr
35293524
Non Current Liabilities
Non Current LiabilitiesCr
5577
Total Liabilities
Total LiabilitiesCr
225239268283
Current Assets
Current AssetsCr
139146168183
Non Current Assets
Non Current AssetsCr
86939999
Total Assets
Total AssetsCr
225239268283
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2255
Reserves
ReservesCr
183203221246
Current Liabilities
Current LiabilitiesCr
35293524
Non Current Liabilities
Non Current LiabilitiesCr
5577
Total Liabilities
Total LiabilitiesCr
225239268283
Current Assets
Current AssetsCr
139146168183
Non Current Assets
Non Current AssetsCr
86939999
Total Assets
Total AssetsCr
225239268283

Cash Flow

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
19151932
Investing Cash Flow
Investing Cash FlowCr
-17-8-9-13
Financing Cash Flow
Financing Cash FlowCr
0-8-4-12
Net Cash Flow
Net Cash FlowCr
2077
Free Cash Flow
Free Cash FlowCr
55925
CFO To PAT
CFO To PAT%
117.369.581.8122.4
CFO To EBITDA
CFO To EBITDA%
73.146.052.679.8
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
19151932
Investing Cash Flow
Investing Cash FlowCr
-17-8-9-13
Financing Cash Flow
Financing Cash FlowCr
0-8-4-12
Net Cash Flow
Net Cash FlowCr
2077
Free Cash Flow
Free Cash FlowCr
55925
CFO To PAT
CFO To PAT%
117.369.581.8122.4
CFO To EBITDA
CFO To EBITDA%
73.146.052.679.8

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
276897415342909
Price To Earnings
Price To Earnings
17.240.617.513.234.7
Price To Sales
Price To Sales
2.36.52.72.15.5
Price To Book
Price To Book
1.54.41.81.43.6
EV To EBITDA
EV To EBITDA
9.525.910.27.020.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
38.943.142.341.841.8
OPM
OPM%
21.324.223.724.224.3
NPM
NPM%
13.316.015.215.815.9
ROCE
ROCE%
11.514.414.414.414.4
ROE
ROE%
8.710.810.510.310.3
ROA
ROA%
7.19.28.99.29.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
276897415342909
Price To Earnings
Price To Earnings
17.240.617.513.234.7
Price To Sales
Price To Sales
2.36.52.72.15.5
Price To Book
Price To Book
1.54.41.81.43.6
EV To EBITDA
EV To EBITDA
9.525.910.27.020.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
38.943.142.341.841.8
OPM
OPM%
21.324.223.724.224.3
NPM
NPM%
13.316.015.215.815.9
ROCE
ROCE%
11.514.414.414.414.4
ROE
ROE%
8.710.810.510.310.3
ROA
ROA%
7.19.28.99.29.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Veljan Denison is a niche Indian manufacturer that makes the hydraulic innards - pumps, valves, motors and cylinders - which let factory machines press, lift and mould, and let construction equipment dig and dump. It was born in 1973 as a joint venture with America’s Denison Hydraulics, but its defining moment came decades later when that foreign parent tried to choke off its supply of critical parts; two allied Indian firms stepped in to reverse-engineer those components from scratch, turning a dependency into a proprietary technology fortress. The recurring pattern is a small, tightly controlled circle: a handful of related-party suppliers guard the secret sauce, a single dedicated distributor takes the products to market, and the company itself stays focused on making high-precision hydraulic equipment inside its two plants in Telangana. # Business segments A single engine - designing and making hydraulic pumps, valves, motors, cylinders and power packs - sold through one exclusive distributor and protected by captive component suppliers. ## 1. Hydraulic products: the muscle behind machines that lift, press and move **Every bulldozer, injection-moulding machine and bottle-filling line needs pumps and valves to do its work, and Veljan Denison makes them - then sells almost everything through one distributor that stocks, warehouses and services the products nationwide.** - **Vane pumps are the sweet spot** - the company’s core pump technology sits between cheap gear pumps and expensive piston pumps in both price and performance, so it captures customers who need more capability than a gear pump but cannot justify the cost of a piston pump. - **One distributor, nationwide reach** - Veljan Hydrair Ltd, a related party that also owns 7.55% of the company, buys products exclusively from Veljan Denison and uses its own warehouses and inventory network to place them in markets across India, paying higher prices than any other sales agent would. - **Captive suppliers lock in the technology** - two related-party firms, Suxus Systems and ECMAT, are the sole sources of certain critical components; they hold the trade secrets and have built custom machines specifically to make parts that nobody else can replicate, which means competitors cannot copy Veljan Denison’s products. - **Made for mobile and factory floors** - the same hydraulic technology serves two worlds: mobile equipment like cranes, loaders and bulldozers, and industrial machines in packaging, paper, plastics and printing, giving the company a spread of end-markets from a single production base. - **A small UK outpost** - the company owns a step-down subsidiary, Adan Ltd in the United Kingdom, which generated turnover of about Rs. 15.3 crore in FY25, though its contribution to consolidated revenue has been modest. # Group structure and partners **A tight circle of related-party suppliers and one distributor - several of them shareholders - form a protective ring around the company’s technology and market access.** - **The exclusive distributor is also a shareholder** - Veljan Hydrair Ltd holds 7.55% of Veljan Denison’s equity and is the primary route to market, buying only from Veljan Denison and leveraging its own warehousing and service network. - **A UK subsidiary adds an export foothold** - Veljan Denison acquired Adan Holdings Ltd and its operating subsidiary Adan Ltd in the UK in August 2022 for GBP 1.4 million, funded from internal accruals, gaining property, plant, inventory and receivables along with a modest revenue stream. - **Promoter ownership shifted within the family** - in June 2024, a 13.84% stake moved from one promoter-group member to another by way of a gift between mother and son, an inter-se transfer that did not trigger an open offer.

Documents — Veljan Denison Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/gcivh5yperjf0ail65q0mhki.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/qkgomwyner4pbwa4p3n1xp7s.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/noogqa41bxscd899j8tfykte.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/zcnkod2cjzx2l26jslmwiugl.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/4846x80qi901go253c9a11lz.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/0qzianmn1165lctlv2deujuw.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/axoffsvajqwb2h6nwywdfrqc.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/sk4ylpjcy9yy8wwnd41v31ah.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/a3uh2zlnmgwfgij7ii3t4x31.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/7ufqrj1vm092tuxoujjx3s8e.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/39fjd3k0vzd1bh58cb333qzf.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/er2enhw99cxk2ko34n71r8xn.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/652kvm1btink6gkrtvoqf86e.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/fpodc2fwi1uqyx7lheurq47f.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/17758l2428bc2lv2vaxqa8pe.pdf