Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,728Cr
Rev Gr TTM
Revenue Growth TTM
-0.57%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VSSL
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -12.8 | -6.3 | -0.8 | 4.1 | 1.3 | 19.2 | 7.4 | -2.6 | 4.6 | -12.6 | 0.9 | 7.0 |
| 380 | 384 | 364 | 391 | 372 | 456 | 392 | 397 | 402 | 387 | 387 | 412 |
Operating Profit Operating ProfitCr |
| 7.1 | 7.5 | 8.4 | 11.1 | 10.2 | 7.9 | 8.2 | 7.3 | 7.3 | 10.5 | 10.1 | 10.1 |
Other Income Other IncomeCr | 7 | 6 | 8 | 9 | 6 | 9 | 7 | 7 | 8 | 11 | 13 | 10 |
Interest Expense Interest ExpenseCr | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 4 | 2 | 4 | 3 |
Depreciation DepreciationCr | 7 | 7 | 7 | 9 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 |
| 25 | 25 | 29 | 44 | 35 | 35 | 28 | 27 | 27 | 47 | 45 | 46 |
| 6 | 6 | 7 | 11 | 9 | 9 | 7 | 7 | 7 | 12 | 11 | 12 |
|
Growth YoY PAT Growth YoY% | -38.7 | -34.1 | -23.4 | 139.7 | 40.4 | 39.9 | -1.6 | -39.8 | -23.7 | 33.9 | 56.5 | 72.2 |
| 4.5 | 4.5 | 5.5 | 7.5 | 6.3 | 5.2 | 5.0 | 4.6 | 4.6 | 8.0 | 7.8 | 7.4 |
| 2.3 | 2.3 | 2.7 | 4.0 | 3.2 | 3.2 | 2.6 | 2.4 | 2.4 | 3.6 | 3.5 | 3.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| 78.5 | -1.3 | 3.2 | 27.5 | 30.5 | -24.5 | 10.7 | 46.0 | 26.8 | -4.2 | 6.2 | -0.6 |
| 650 | 611 | 614 | 797 | 1,053 | 806 | 834 | 1,195 | 1,594 | 1,519 | 1,616 | 1,588 |
Operating Profit Operating ProfitCr |
| 1.8 | 6.4 | 8.9 | 7.2 | 6.0 | 4.7 | 11.0 | 12.7 | 8.2 | 8.6 | 8.4 | 9.5 |
Other Income Other IncomeCr | 7 | 3 | 6 | 6 | 2 | 9 | 13 | 29 | 39 | 30 | 29 | |
Interest Expense Interest ExpenseCr | 20 | 23 | 28 | 21 | 24 | 26 | 20 | 17 | 18 | 18 | 19 | 12 |
Depreciation DepreciationCr | 14 | 17 | 18 | 22 | 24 | 26 | 30 | 27 | 28 | 31 | 33 | 33 |
| -15 | 4 | 19 | 25 | 22 | -2 | 66 | 158 | 134 | 123 | 125 | 164 |
| 0 | 0 | 0 | 0 | 0 | -6 | 22 | 58 | 34 | 31 | 32 | 42 |
|
| -60.6 | 127.9 | 353.9 | 30.8 | -11.3 | -85.0 | 1,223.2 | 128.0 | -0.3 | -8.8 | 1.6 | 31.1 |
| -2.3 | 0.7 | 2.8 | 2.9 | 2.0 | 0.4 | 4.7 | 7.4 | 5.8 | 5.5 | 5.3 | 7.0 |
| -8.2 | 0.8 | 3.8 | 4.0 | 3.1 | 0.5 | 5.5 | 12.4 | 12.4 | 11.3 | 11.4 | 13.2 |
| Financial Year | 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 Equity CapitalCr | 19 | 19 | 19 | 36 | 36 | 40 | 41 | 41 | 41 | 81 | 82 | 97 |
| 151 | 161 | 180 | 304 | 326 | 373 | 419 | 514 | 602 | 638 | 716 | 1,181 |
Current Liabilities Current LiabilitiesCr | 340 | 305 | 298 | 235 | 391 | 246 | 231 | 263 | 321 | 283 | 313 | 330 |
Non Current Liabilities Non Current LiabilitiesCr | 105 | 130 | 116 | 102 | 137 | 111 | 113 | 103 | 67 | 37 | 25 | 26 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 350 | 347 | 335 | 388 | 546 | 361 | 482 | 597 | 699 | 674 | 661 | 955 |
Non Current Assets Non Current AssetsCr | 265 | 267 | 278 | 289 | 344 | 409 | 320 | 324 | 332 | 365 | 475 | 678 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | -33 | 46 | 68 | 11 | -19 | 135 | 87 | 59 | 74 | 142 | 127 | 106 |
Investing Cash Flow Investing Cash FlowCr | -4 | -16 | -16 | -16 | -70 | -88 | 7 | -9 | -15 | -50 | -127 | -427 |
Financing Cash Flow Financing Cash FlowCr | 31 | -35 | -50 | 7 | 82 | -45 | -94 | -52 | -49 | -94 | 3 | 317 |
|
Free Cash Flow Free Cash FlowCr | -61 | 27 | 36 | -1 | -98 | 101 | 78 | 24 | 45 | 76 | 9 | |
| 216.5 | 1,100.0 | 355.5 | 44.8 | -84.9 | 4,054.9 | 197.4 | 58.4 | 73.3 | 155.4 | 136.3 | 86.8 |
CFO To EBITDA CFO To EBITDA% | -283.1 | 111.5 | 113.7 | 18.1 | -27.8 | 340.9 | 84.4 | 33.9 | 52.1 | 100.0 | 85.7 | 63.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 60 | 98 | 272 | 514 | 349 | 164 | 558 | 924 | 1,620 | 1,728 | 1,626 | 2,003 |
Price To Earnings Price To Earnings | 0.0 | 23.1 | 14.2 | 20.6 | 15.7 | 48.9 | 12.6 | 9.2 | 16.1 | 18.9 | 17.5 | 16.4 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.4 | 0.6 | 0.3 | 0.2 | 0.6 | 0.7 | 0.9 | 1.0 | 0.9 | 1.1 |
Price To Book Price To Book | 0.3 | 0.5 | 1.4 | 1.5 | 1.0 | 0.4 | 1.2 | 1.7 | 2.5 | 2.4 | 2.0 | 1.6 |
| 34.1 | 9.4 | 8.7 | 11.7 | 9.9 | 10.6 | 6.5 | 6.2 | 12.4 | 12.7 | 11.7 | 12.2 |
Profitability Ratios Profitability Ratios |
| 38.4 | 45.6 | 47.7 | 45.3 | 40.1 | 36.4 | 44.0 | 41.8 | 36.1 | 39.1 | 38.6 | 30.1 |
| 1.8 | 6.4 | 8.9 | 7.2 | 6.0 | 4.7 | 11.0 | 12.7 | 8.2 | 8.6 | 8.4 | 9.5 |
| -2.3 | 0.7 | 2.8 | 2.9 | 2.0 | 0.4 | 4.7 | 7.4 | 5.8 | 5.5 | 5.3 | 7.0 |
| 1.0 | 5.7 | 10.5 | 8.3 | 6.7 | 3.5 | 13.7 | 24.5 | 19.3 | 17.6 | 15.7 | 12.8 |
| -8.9 | 2.4 | 9.7 | 7.4 | 6.1 | 0.8 | 9.6 | 18.1 | 15.6 | 12.7 | 11.7 | 9.6 |
| -2.5 | 0.7 | 3.1 | 3.7 | 2.5 | 0.4 | 5.5 | 10.9 | 9.8 | 8.8 | 8.2 | 7.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Vardhman Special Steels Ltd. (VSSL) is one of India’s leading manufacturers of premium special and alloy steels, headquartered in **Ludhiana, Punjab**. The company, incorporated in **2010**, primarily serves automotive, engineering, tractor, bearing, and allied industries. It produces **billets, steel bars, rods, and bright bars** using cutting-edge, environmentally sustainable electric arc furnace (EAF) technology, positioning itself as a pioneer in **green steel manufacturing** in India.
VSSL operates a state-of-the-art facility in Ludhiana with a current rated capacity of **300,000 metric tonnes per annum (MTPA)** for billets and **200,000 MTPA** for rolled bars. The company is on a strategic transformation journey to become **India’s leading special steel manufacturer**, targeting an integrated capacity of **0.8–1 million tons annually**.
---
### **Key Strategic Partnerships & Global Linkages**
- **Aichi Steel Corporation (Toyota Group):** A transformative strategic alliance initiated in **2019**, strengthened by multiple milestones:
- Aichi increased its stake from **11.33% to 24.90%** (as of Sep–Oct 2025), transitioning from a passive investor to a fully integrated **strategic and technical partner**.
- Joint development of **Japanese-quality steel in India** at competitive costs, aligned with Toyota Group manufacturing standards (Toyota Production System, 5S, quality control).
- Aichi has recommended VSSL to its forging divisions in **Thailand, Philippines, and Japan**, and is actively promoting VSSL’s steel to other Japanese OEMs in ASEAN.
- Ongoing technical collaboration to co-develop **specialty steel grades for electric vehicles (EVs), hybrids, and hydrogen fuel cell vehicles**.
- Aichi has stationed Japanese engineers at VSSL to upgrade operations in safety, quality, and productivity.
- **Global Customer Base:** Serves over **200 long-term reputable customers** worldwide, including:
- **Automotive OEMs**: Toyota, Maruti Suzuki, Hyundai, Hero MotoCorp, Hino Motors, Bajaj, Honda, and now a **European OEM** (product approval received in FY25).
- **Industrial OEMs**: Caterpillar.
---
### **Market Position & Supply Chain Role**
- VSSL occupies a **Tier 2/3 position** in the automotive supply chain. However, it has secured **direct Tier 1 supplier status** with a major Indian automobile OEM in 2024–25, replacing imported Japanese steel from Sanyo and Daido.
- Products used in **critical automotive components**: gears, axles, drive shafts, connecting rods, tie rods, steering systems, bearings, and piston pins.
- Strong participation in **Atmanirbhar Bharat** initiative — successfully replaced imported gear steel for **Maruti Suzuki** in FY2025.
---
### **Sustainability & ESG Leadership**
- **Low carbon footprint**: Currently at **0.72 tonnes of CO₂ per ton of steel**, well below India’s green steel benchmark (2.2) and global competitors (2.5–3.0).
- **Future targets**:
- **0.45–0.48** with a **new solar power plant** (under group captive policy).
- **0.2 tonnes** long-term by switching to **renewable grid power**.
- **EAF production route** enables high **scrap recycling**, reducing reliance on iron ore and coal.
- Recognized as **India’s most sustainable special steel producer**; already approved by **atypical European OEM** based on green certifications.
- Commitment to **zero liquid discharge, water conservation, afforestation** (over 33,000 trees planted), and **natural gas fuel shift** from furnace oil.
---
### **Product Innovation & R&D**
- Invested in advanced **R&D infrastructure**:
- Eddy current testers, gas analyzers, high-end microscopes, and non-destructive testing (NDT) lines.
- Developing a **dedicated R&D center** with Aichi.
- Focus areas:
- High-specification steels for **EVs, hybrid vehicles, aerospace, defense, windmill shafts, tool & die steels, and bearings**.
- Development of **patented steel grades** for low competition, high-margin applications.
- In-house capabilities enable faster **product approvals** and **faster time-to-market**.
---
### **Financial & Operational Strengths**
- **Debt-free status as of Aug 2025** — Aichi’s ₹385 crore investment used to retire debt; surplus held in fixed deposits.
- Capital structure: Conservative **debt/equity target of 0.5:1** during plant ramp-up.
- High **backward integration (~90%)** — produces own ingots and billets, enabling **better cost control and pass-through mechanisms**.
- Top 5 customers contribute ~30% of revenue; ~70–75% business from **passenger vehicle and two-wheeler** segments.
- Operating leverage strong: Capacity utilization near 95–100%, supporting margin visibility.