Contact Us
Current Deals

Company Details

VERSUNI INDIA HOME SOLUTIONS LIMITED

  • www.versuni.com
  • Sector: Consumer Goods
  • CHRYSEUM SCORE: 7.00/10.00
    ×

    VERSUNI INDIA HOME SOLUTIONS LIMITED

    • Sector: Consumer Goods
    • CHRYSEUM SCORE: 7.00/10.00

    Description: Manufacturing of domestic appliances

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    35.10

    AVG P/E of Key Peer/s

    38.94

    Valuation Score

    2.50

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    2.65%

    PAT Growth

    -3.19%

    ROE

    34.07%

    Growth Score

    1.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.00

    AVG Industry Debt / Equity

    0.09

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹820.00 0.00 (0.00%)

As on 17 Jul, 2026
L 580.00 52 Week Range H 1120.00
Company Description : Versuni India Home Solutions offers a wide range of products such as beauty-care, home health, and fitness products.
Company Overview
  • Name of Company VERSUNI INDIA HOME SOLUTIONS LIMITED
  • Sector Consumer Goods
  • ISIN INE0FO801019
  • Scrip Code VERSUNI
  • CIN U29308WB2020PLC238116
  • Pan No AALCP2532N
  • Face Value 10
  • Price ₹ 820.00
  • No. of Shares outstanding 11.50 Cr.
  • Market Cap ₹ 9,432.83 Cr
Financials
  • Revenue from operations ₹ 1,880.80 Cr.
  • EBITDA ₹ 202.10 Cr.
  • EBITDA Margin % 10.75%
  • Profit After Tax ₹ 124.50 Cr.
  • PAT Margin % 6.58%
  • EPS 10.82
  • Stock P/E 75.79
  • Book Value Per Share 31.76
  • P/B 25.82
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 1120.00/580.00
  • Dividend Per Share 16.00
  • Dividend Yield 1.95%
  • Sales Growth - 3 years 2.65%
  • EBITDA Growth - 3 years -0.38%
  • PAT Growth - 3 years -3.19%
  • EPS Growth - 3 years -3.20%
  • ROE 34.07%
  • ROCE 39.44%
  • Cash Equivalents 91.60
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY25
Company Name Versuni India Home Solutions Ltd Crompton Greaves Consumer Electricals Ltd
Listing Status Unlisted Listed
Revenue from Operations 1,880.80 7,863.55
Total Income 1,893.50 7,932.38
Finance Cost 7.00 47.98
Depreciation & Amortization 28.40 152.83
Total Expenses 1,726.80 7,176.17
EBITDA 202.10 957.02
PAT 124.50 564.08
No. of Shares Outstanding 11.50 64.39
EPS (in ₹) 10.82 8.76
Share Capital 57.50 128.76
Total Net Worth 365.40 3,390.13
Total Assets 825.20 6,329.78
Total Debt 0.00 299.81
Key Metrics:
CMP* 820.00 256.50
Market Cap (In Cr.) 9,432.83 16,516.04
Market Cap/Sales 4.98 2.08
EPS (Earnings Per Share) 10.82 8.76
BVPS (Book Value Per Share) 31.76 52.65
P/E 75.79 29.28
P/BV 25.82 4.87
EBITDA Margin 10.75% 12.17%
ROE 34.07% 16.64%
ROA 15.09% 8.91%
*Market Price in ₹ as on 17 Jul, 2026

Profit Loss

FY25 FY24 FY23 FY22 FY21
Revenue from operations 1,880.80 1,744.90 1,780.70 1,738.70 1,247.60
Y-o-Y Revenue Growth 7.79% -2.01% 2.42% 39.36%
Other Income 12.70 12.00 15.20 7.40 16.80
Total Income 1,893.50 1,756.90 1,795.90 1,746.10 1,264.40
Total Expenses (Excludes Interest and Depreciation) 1,691.40 1,560.60 1,577.60 1,541.70 1,157.70
Operating Profit (After deducting Depreciation) 161.00 157.40 183.20 180.20 80.50
OPM % 8.56 9.02 10.29 10.36 6.45
EBITDA 202.10 196.30 218.30 204.40 106.70
Depreciation 28.40 26.90 19.90 16.80 9.40
EBIT 173.70 169.40 198.40 187.60 97.30
Interest 7.00 5.60 2.90 2.80 1.50
EBT before Exceptional Items 166.70 163.80 195.50 184.80 95.80
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 166.70 163.80 195.50 184.80 95.80
Tax 42.20 43.10 50.60 47.60 21.10
Net Profit 124.50 120.70 144.90 137.20 74.70
EPS in Rs 10.82 10.49 12.60 11.93 6.49
EPS Change % 3.15% -16.70% 5.61% 83.67%
EBITDA Change % 2.95% -10.08% 6.80% 91.57%
Profit growth 3.15% -16.70% 5.61% 83.67%
ROCE 39.44% 41.17% 45.92% 45.81% 46.82%
ROE 34.07% 36.22% 39.09% 37.12% 43.18%
Debt / Equity Ratio 0.00 0.00 0.00 0.00 0.00
Sales growth 3Years 2.65% 11.83%
Sales growth 5Years
Dividend per share 16.00 20.00 22.50 10.00

Balance Sheet

FY25 FY24 FY23 FY22 FY21
Share Capital 57.50 57.50 57.50 57.50 57.50
Reserves 307.90 275.70 313.20 312.10 115.50
Total shareholders' funds 365.40 333.20 370.70 369.60 173.00
Borrowings 0.00 0.00 0.00 0.00 0.00
Other Liabilities 18.30 36.60 22.60 20.80 23.10
Total Liabilities 459.80 340.20 300.80 340.20 385.70
Fixed Assets 138.60 142.50 79.10 75.10 57.30
Capital WIP 4.60 1.50 0.00 0.00 2.20
Investments 0.00 0.00 0.00 0.00 0.00
Other Assets 51.00 14.00 15.30 21.30 19.10
Total Assets 825.20 751.70 732.90 709.70 558.70
Cash Equivalents 91.60 154.50 183.30 113.00 12.10
Total Current liability 384.80 340.20 300.80 300.20 350.90
Total Assets -Total Current liabilty 440.40 411.50 432.10 409.50 207.80

Cash Flow

FY25 FY24 FY23 FY22 FY21
Net Cash from / (used in) Operating Activity 59.30 179.40 228.30 122.20 67.00
Net Cash from / (used in) Investing Activity -18.50 -34.40 -6.50 -15.00 10.20
Net Cash from / (used in) Financing Activity -107.10 -170.30 -151.40 -6.30 -3.20
Net Inc/Dec In Cash And Cash Equivalents -66.40 -25.30 70.30 100.90 74.00

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 11.06 96.13%
Non Promoters 0.45 3.87%

News

VERSUNI INDIA HOME SOLUTIONS LIMITED

  • www.versuni.com
  • Sector: Consumer Goods
  • CHRYSEUM SCORE: 7.00/10.00
    ×

    VERSUNI INDIA HOME SOLUTIONS LIMITED

    • Sector: Consumer Goods
    • CHRYSEUM SCORE: 7.00/10.00

    Description: Manufacturing of domestic appliances

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    35.10

    AVG P/E of Key Peer/s

    38.94

    Valuation Score

    2.50

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    2.65%

    PAT Growth

    -3.19%

    ROE

    34.07%

    Growth Score

    1.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.00

    AVG Industry Debt / Equity

    0.09

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹820.00 0.00 (0.00%)

As on 17 Jul, 2026
L 580.00 52 Week Range H 1120.00
Company Description : Versuni India Home Solutions offers a wide range of products such as beauty-care, home health, and fitness products.
Company Overview
  • Name of Company VERSUNI INDIA HOME SOLUTIONS LIMITED
  • Sector Consumer Goods
  • ISIN INE0FO801019
  • Scrip Code VERSUNI
  • CIN U29308WB2020PLC238116
  • Pan No AALCP2532N
  • Face Value 10
  • Price ₹ 820.00
  • No. of Shares outstanding 11.50 Cr.
  • Market Cap ₹ 9,432.83 Cr
Financials
  • Revenue from operations ₹ 1,880.80 Cr.
  • EBITDA ₹ 202.10 Cr.
  • EBITDA Margin % 10.75%
  • Profit After Tax ₹ 124.50 Cr.
  • PAT Margin % 6.58%
  • EPS 10.82
  • Stock P/E 75.79
  • Book Value Per Share 31.76
  • P/B 25.82
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 1120.00/580.00
  • Dividend Per Share 16.00
  • Dividend Yield 1.95%
  • Sales Growth - 3 years 2.65%
  • EBITDA Growth - 3 years -0.38%
  • PAT Growth - 3 years -3.19%
  • EPS Growth - 3 years -3.20%
  • ROE 34.07%
  • ROCE 39.44%
  • Cash Equivalents 91.60
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY25
Company Name Versuni India Home Solutions Ltd Crompton Greaves Consumer Electricals Ltd
Listing Status Unlisted Listed
Revenue from Operations 1,880.80 7,863.55
Total Income 1,893.50 7,932.38
Finance Cost 7.00 47.98
Depreciation & Amortization 28.40 152.83
Total Expenses 1,726.80 7,176.17
EBITDA 202.10 957.02
PAT 124.50 564.08
No. of Shares Outstanding 11.50 64.39
EPS (in ₹) 10.82 8.76
Share Capital 57.50 128.76
Total Net Worth 365.40 3,390.13
Total Assets 825.20 6,329.78
Total Debt 0.00 299.81
Key Metrics:
CMP* 820.00 256.50
Market Cap (In Cr.) 9,432.83 16,516.04
Market Cap/Sales 4.98 2.08
EPS (Earnings Per Share) 10.82 8.76
BVPS (Book Value Per Share) 31.76 52.65
P/E 75.79 29.28
P/BV 25.82 4.87
EBITDA Margin 10.75% 12.17%
ROE 34.07% 16.64%
ROA 15.09% 8.91%
*Market Price in ₹ as on 17 Jul, 2026

Profit Loss

FY25 FY24 FY23 FY22 FY21
Revenue from operations 1,880.80 1,744.90 1,780.70 1,738.70 1,247.60
Y-o-Y Revenue Growth 7.79% -2.01% 2.42% 39.36%
Other Income 12.70 12.00 15.20 7.40 16.80
Total Income 1,893.50 1,756.90 1,795.90 1,746.10 1,264.40
Total Expenses (Excludes Interest and Depreciation) 1,691.40 1,560.60 1,577.60 1,541.70 1,157.70
Operating Profit (After deducting Depreciation) 161.00 157.40 183.20 180.20 80.50
OPM % 8.56 9.02 10.29 10.36 6.45
EBITDA 202.10 196.30 218.30 204.40 106.70
Depreciation 28.40 26.90 19.90 16.80 9.40
EBIT 173.70 169.40 198.40 187.60 97.30
Interest 7.00 5.60 2.90 2.80 1.50
EBT before Exceptional Items 166.70 163.80 195.50 184.80 95.80
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 166.70 163.80 195.50 184.80 95.80
Tax 42.20 43.10 50.60 47.60 21.10
Net Profit 124.50 120.70 144.90 137.20 74.70
EPS in Rs 10.82 10.49 12.60 11.93 6.49
EPS Change % 3.15% -16.70% 5.61% 83.67%
EBITDA Change % 2.95% -10.08% 6.80% 91.57%
Profit growth 3.15% -16.70% 5.61% 83.67%
ROCE 39.44% 41.17% 45.92% 45.81% 46.82%
ROE 34.07% 36.22% 39.09% 37.12% 43.18%
Debt / Equity Ratio 0.00 0.00 0.00 0.00 0.00
Sales growth 3Years 2.65% 11.83%
Sales growth 5Years
Dividend per share 16.00 20.00 22.50 10.00

Balance Sheet

FY25 FY24 FY23 FY22 FY21
Share Capital 57.50 57.50 57.50 57.50 57.50
Reserves 307.90 275.70 313.20 312.10 115.50
Total shareholders' funds 365.40 333.20 370.70 369.60 173.00
Borrowings 0.00 0.00 0.00 0.00 0.00
Other Liabilities 18.30 36.60 22.60 20.80 23.10
Total Liabilities 459.80 340.20 300.80 340.20 385.70
Fixed Assets 138.60 142.50 79.10 75.10 57.30
Capital WIP 4.60 1.50 0.00 0.00 2.20
Investments 0.00 0.00 0.00 0.00 0.00
Other Assets 51.00 14.00 15.30 21.30 19.10
Total Assets 825.20 751.70 732.90 709.70 558.70
Cash Equivalents 91.60 154.50 183.30 113.00 12.10
Total Current liability 384.80 340.20 300.80 300.20 350.90
Total Assets -Total Current liabilty 440.40 411.50 432.10 409.50 207.80

Cash Flow

FY25 FY24 FY23 FY22 FY21
Net Cash from / (used in) Operating Activity 59.30 179.40 228.30 122.20 67.00
Net Cash from / (used in) Investing Activity -18.50 -34.40 -6.50 -15.00 10.20
Net Cash from / (used in) Financing Activity -107.10 -170.30 -151.40 -6.30 -3.20
Net Inc/Dec In Cash And Cash Equivalents -66.40 -25.30 70.30 100.90 74.00

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 11.06 96.13%
Non Promoters 0.45 3.87%

News

India’s First Private Market Benchmark. Providing institutional clarity to the unlisted securities market.

  • +91 98925 31672
  • info@chryseum.in
  • For latest updates
  • © 2026 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626