Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹8,156Cr
Auto Ancillaries - Diversified
Rev Gr TTM
Revenue Growth TTM
7.37%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VARROC
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 2.9 | 10.9 | 2.9 | 9.4 | 16.2 | 5.2 | 10.3 | 10.1 | 6.3 | 6.8 | 6.1 | 10.2 |
| 1,534 | 1,623 | 1,693 | 1,709 | 1,754 | 1,725 | 1,873 | 1,889 | 1,878 | 1,833 | 2,004 | 2,078 |
Operating Profit Operating ProfitCr |
| 9.7 | 10.1 | 10.3 | 9.3 | 11.2 | 9.2 | 10.0 | 9.0 | 10.5 | 9.6 | 9.2 | 9.2 |
Other Income Other IncomeCr | 21 | 12 | 15 | 34 | 12 | 6 | 7 | -88 | -51 | 67 | 4 | -100 |
Interest Expense Interest ExpenseCr | 53 | 49 | 50 | 50 | 45 | 44 | 43 | 42 | 41 | 36 | 32 | 31 |
Depreciation DepreciationCr | 92 | 80 | 85 | 89 | 83 | 80 | 82 | 81 | 81 | 81 | 83 | 82 |
| 41 | 65 | 74 | 71 | 105 | 56 | 91 | -25 | 47 | 144 | 92 | -3 |
| 1 | 10 | 18 | -313 | 47 | 22 | 33 | 20 | 24 | 37 | 29 | 8 |
|
Growth YoY PAT Growth YoY% | 114.0 | 140.5 | 107.0 | 1,662.6 | 45.8 | -0.1 | 3.7 | -111.8 | -60.6 | 215.3 | 9.4 | 75.0 |
| 2.4 | 1.9 | 3.0 | 20.4 | 3.0 | 1.8 | 2.8 | -2.2 | 1.1 | 5.3 | 2.9 | -0.5 |
| 2.6 | 2.1 | 3.5 | 25.1 | 3.7 | 2.1 | 3.6 | -3.1 | 1.4 | 6.9 | 4.0 | -0.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 10.5 | 17.1 | -7.6 | -60.7 | 33.6 | 17.9 | 9.6 | 8.0 | 5.7 |
| 8,717 | 9,401 | 10,978 | 10,301 | 4,036 | 5,485 | 6,316 | 6,796 | 7,379 | 7,793 |
Operating Profit Operating ProfitCr |
| 6.3 | 8.5 | 8.8 | 7.4 | 7.7 | 6.2 | 8.3 | 10.0 | 9.5 | 9.6 |
Other Income Other IncomeCr | 173 | 108 | 122 | 90 | 151 | 34 | 35 | 90 | -112 | -81 |
Interest Expense Interest ExpenseCr | 90 | 86 | 97 | 139 | 89 | 118 | 190 | 194 | 170 | 140 |
Depreciation DepreciationCr | 337 | 386 | 566 | 732 | 274 | 305 | 337 | 337 | 323 | 327 |
| 327 | 513 | 519 | 39 | 127 | -30 | 83 | 315 | 169 | 280 |
| 14 | 62 | 90 | 37 | 48 | 48 | 44 | -238 | 100 | 98 |
|
| | 43.8 | -4.9 | -99.4 | 3,042.7 | -199.4 | 149.6 | 1,325.7 | -87.4 | 161.7 |
| 3.4 | 4.4 | 3.6 | 0.0 | 1.8 | -1.3 | 0.6 | 7.3 | 0.8 | 2.1 |
| 28.7 | 33.4 | 31.5 | 0.0 | -46.8 | -72.6 | -53.7 | 34.4 | 4.0 | 11.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 11 | 12 | 13 | 13 | 15 | 15 | 15 | 15 | 15 | 15 |
| 2,172 | 2,815 | 3,053 | 2,991 | 3,013 | 1,973 | 961 | 1,482 | 1,550 | 1,669 |
Current Liabilities Current LiabilitiesCr | 2,795 | 3,173 | 4,771 | 5,997 | 6,159 | 8,477 | 2,874 | 2,159 | 2,562 | 2,614 |
Non Current Liabilities Non Current LiabilitiesCr | 860 | 831 | 871 | 1,976 | 2,011 | 507 | 742 | 876 | 512 | 438 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2,718 | 3,060 | 3,338 | 4,141 | 4,307 | 8,311 | 1,776 | 1,695 | 1,983 | 2,304 |
Non Current Assets Non Current AssetsCr | 3,142 | 3,792 | 5,395 | 6,861 | 6,918 | 2,687 | 2,845 | 2,865 | 2,689 | 2,469 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 677 | 1,075 | 474 | 1,414 | 474 | 636 | 686 | 638 | 737 |
Investing Cash Flow Investing Cash FlowCr | -565 | -601 | -1,757 | -1,268 | -644 | -763 | -286 | -167 | -246 |
Financing Cash Flow Financing Cash FlowCr | 94 | -523 | 1,129 | 733 | -152 | -335 | -216 | -664 | -490 |
|
Free Cash Flow Free Cash FlowCr | 52 | 497 | -618 | 436 | -40 | -8 | 183 | 437 | 475 |
| 215.8 | 238.4 | 110.6 | 56,412.1 | 601.5 | -811.9 | 1,769.0 | 115.5 | 1,057.3 |
CFO To EBITDA CFO To EBITDA% | 116.3 | 122.5 | 44.8 | 172.2 | 140.2 | 176.9 | 119.4 | 84.5 | 95.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 7,827 | 1,746 | 5,571 | 5,289 | 3,807 | 7,661 | 6,574 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 18.4 | 12,950.0 | 0.0 | 0.0 | 0.0 | 14.6 | 107.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.7 | 0.2 | 1.3 | 0.9 | 0.6 | 1.0 | 0.8 |
Price To Book Price To Book | 0.0 | 0.0 | 2.5 | 0.6 | 1.8 | 2.7 | 3.9 | 5.1 | 4.2 |
| 1.7 | 0.7 | 8.8 | 4.9 | 25.2 | 18.9 | 9.2 | 11.8 | 9.7 |
Profitability Ratios Profitability Ratios |
| 35.1 | 37.9 | 37.1 | 37.2 | 36.2 | 34.1 | 35.7 | 37.3 | 36.1 |
| 6.3 | 8.5 | 8.8 | 7.4 | 7.7 | 6.2 | 8.3 | 10.0 | 9.5 |
| 3.4 | 4.4 | 3.6 | 0.0 | 1.8 | -1.3 | 0.6 | 7.3 | 0.8 |
| 11.8 | 15.7 | 13.0 | 2.8 | 3.2 | 2.4 | 9.8 | 17.6 | 12.7 |
| 14.4 | 15.9 | 14.0 | 0.1 | 2.6 | -3.9 | 4.0 | 36.9 | 4.5 |
| 5.3 | 6.6 | 4.9 | 0.0 | 0.7 | -0.7 | 0.8 | 12.1 | 1.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
#### **Overview**
Varroc Engineering Ltd is a leading global Tier-1 automotive component supplier, established in 1988 and headquartered in India. The company serves original equipment manufacturers (OEMs) across two-wheelers, three-wheelers, passenger vehicles, commercial vehicles, and off-highway vehicles. Listed on the BSE and NSE, Varroc operates with end-to-end capabilities in design, engineering, manufacturing, and validation. As of FY2024, its stand-alone operations generated approximately ₹45.35 billion in revenue, with 87% sourced from India and 13% from international markets.
The company employs over 6,100 people and operates a vast global footprint, including **37 manufacturing facilities and 7 R&D centers across 8 countries**, including India, China, Vietnam, Romania, Italy, Thailand, Poland, and the Netherlands.
---
#### **Strategic Business Segments**
Varroc organizes its operations into the following core business units:
1. **Electrical & Electronics (EBU)**
2. **Lighting Solutions**
3. **Polymer Business Unit (PBU)**
4. **Metallic Business Unit (MBU)**
5. **Aftermarket Division (AMD)**
6. **E-Mobility & Connectivity (Varroc Connect, EV Components)**
It serves a diverse customer base across multiple geographies, including major OEMs like Bajaj, Honda, Royal Enfield, Yamaha, Piaggio, Tesla, Volkswagen, and Skoda.
---
### **Strategic Growth Pillars (As of Nov 2025)**
Varroc has restructured its long-term strategy around **three interconnected growth pillars** aimed at capitalizing on the global shift in mobility (CASE: Connected, Autonomous, Shared, Electric):
1. **Increasing Content per Vehicle**
- Focus on **safer, smarter, and more sustainable mobility** through:
- **E-Mobility**: Traction motors, BMS, DC-DC converters, onboard chargers, and e-transmissions.
- **Connectivity & ADAS**: Telematics, driver monitoring systems (DMS), surround view systems, and lighting electronics.
- **Advanced Lighting**: LED, Matrix, OLED, ADB, adaptive and intelligent lighting systems.
- Product content per vehicle has expanded significantly—from ₹8,000–10,000 for ICE two-wheelers to ₹25,000–30,000 for EVs.
2. **Portfolio Optimization and Manufacturing Agility**
- Exited China manufacturing operations post-legal arbitration (2024–25).
- Established a **new export hub in Thailand (operational Oct 2025)** to leverage proximity to ASEAN markets, supply chain resilience, and competitive export opportunities.
- Divested 4-wheeler lighting operations in Europe and the Americas to Plastic Omnium in 2023 (€600M deal), allowing strategic focus on high-return segments.
- Merged **Varroc Polymers into the parent entity** to strengthen agility and capital allocation.
3. **Expansion into Adjacent Markets**
- **Aftermarket**: AMD serves over 30 countries via 700+ distributors, with a 160,000 sq. ft. warehouse and 9,000+ SKUs.
- **Exports**: Growing traction in Southeast Asia, Europe, and North America with localized production.
- **Non-Automotive Opportunities**: Inorganic and organic growth in electronics and power management sectors.
---
### **Key Developments (2024–2025)**
| **Area** | **Key Highlights** |
|--------|-------------------|
| **E-Mobility** | - Over **11% of revenue now from EV customers**; 55%+ of new business wins in EV segment.<br> - Secured long-term contracts with EV OEMs for **high-voltage electronics (inverters, BMS) and powertrain components**.<br> - Localized EV product suite valued at ₹35–40 billion; traction motors, controllers, and DC-DC converters in full production. |
| **Lighting & Electronics** | - **Exterior and interior lighting** wins expected in coming quarters.<br> - China R&D center remains key hub for **4W lighting and ADAS**, supporting global customers.<br> - Developing **Matrix Pixel headlamps, slim projectors, and surface-LEDs** across 2W and 4W segments. |
| **Manufacturing & Global Footprint** | - **Thailand facility operational (Oct 2025)** as regional export hub.<br> - Manufacturing in: **India (14+ facilities), Romania, Vietnam, Italy, Poland**.<br> - In-house SMT lines expanded from 10 to 15 to meet rising electronics demand. |
| **R&D and Innovation** | - Global network of **7 R&D centers (India, China, Italy, Poland, Romania)** with 800+ engineers.<br> - Over **125 patents filed**, with active development in adaptive lighting, AI in quality inspection, IoT-driven mobility.<br> - China R&D integrates **technology, cost efficiency, and speed** for global delivery.<br> - Leveraging **AI/ML, Microsoft HoloLens 2**, and digital twins to enhance product development speed and training. |
| **Financial Performance & Capital Efficiency** | - **ROCE improved from 12% (FY23) to 23.6% (Q2 FY26)**.<br> - Strong **free cash flow generation** driven by working capital reduction and improved operational throughput.<br> - High-profitability business model emerging, with focus on margin expansion and capital discipline. |
| **Strategic Partnerships & Acquisitions** | - Acquired **Team Concepts (90%)** to expand into automotive accessories.<br> - Joint Venture with **Dell’Orto** for Electronic Fuel Injection (EFI) systems in 2W/3W.<br> - **CarIQ acquisition (95%)** enabled launch of **Varroc Connect**, India’s first connected vehicle platform. |
---
### **Product Portfolio Highlights (Nov 2025)**
| **Segment** | **Key Offerings** |
|-----------|------------------|
| **E-Mobility** | Traction motors, motor controllers, DC-DC converters, BMS, on-board/off-board chargers, e-transmissions (single/double-speed gears). |
| **Lighting** | LED, Matrix, Xenon, Laser, ADB, ORIGAMI Light Engines, MLE.1 Matrix Controller, Welcome lamps, smart LCUs. |
| **Electronics (4W & 2W)** | ADAS, DMS, telematics, infotainment, TFT clusters, switch systems, HMI, FOTA/COTA, BLE connectivity. |
| **Polymer Solutions** | Painted body panels, 2K/3i molded parts, instrument panels, door trims, air filters, EV battery protection systems. |
| **Metallic Components** | Engine valves (sodium-filled, titanium), transmission assemblies, crankshafts, gears, forged EV drivetrain parts. |
| **Aftermarket (AMD)** | Hiker brand accessories, lighting, electricals, lubricants, engine parts – distributed in 30+ countries. |
| **Connected Mobility (Varroc Connect)** | IoT-based telematics with big data engine (5B+ km data processed), OBD/BLE/TCU hardware, AI analytics, driver coaching, fleet management. |
---
### **Geographic Presence**
- **India**: Core hub; 14+ polymer plants, 10+ electronics/lighting units, 5 metallic plants.
- **Europe**: Romania (electronics, R&D), Italy (lighting), Poland (ADAS R&D).
- **Asia**: Thailand (new export hub), Vietnam (2W lighting), China (R&D, JV for lighting), Japan (sales office).
- **Other**: Netherlands (holding), global sales offices and logistics networks.
---
### **Customer and Market Positioning**
- **Two-Wheeler Dominance**: Supplies nearly all major Indian OEMs; **75% revenue from 2W segment**.
- **EV Market Penetration**: Over 55% of new business wins are from EV OEMs; products include full powertrain systems.
- **Global Lighting Presence**: Leading supplier of 2W lighting in Europe and emerging supplier of 4W lighting in Asia.
- **OEM Partnerships**: Positioned as an **"early development partner"** with deep integration into customer platforms.
- **Aftermarket Strength**: AMD growing at >15% CAGR, reducing OEM dependence and improving profitability.
---
### **Recent Business Wins (FY25–26)**
- **Lifetime business wins**: ₹10,847 million annualized peak revenue in 1H FY25, predominantly from EV platforms.
- **Overseas wins**:
- Front and Rear Drive Inverters and Interior Ambient Lighting for EVs (production starts FY27).
- New order from a **premium European OEM (€3M/year)**, starting FY27.
- **India growth**: Outperforming industry (20% YoY growth vs 15%) driven by increased electronics and lighting content.