login
Current Deals

company details

VERSUNI INDIA HOME SOLUTIONS LIMITED

  • www.versuni.com
  • Sector: Consumer Goods
  • CHRYSEUM SCORE: 9.00/10.00
    ×

    VERSUNI INDIA HOME SOLUTIONS LIMITED

    • Sector: Consumer Goods
    • CHRYSEUM SCORE: 9.00/10.00

    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

    27.38

    AVG P/E of Key Peer/s

    62.20

    Valuation Score

    3.50

    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

    11.83%

    PAT Growth

    17.34%

    ROE

    36.22%

    Growth Score

    2.50

    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

    0.17

    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.

₹575.00 0.00 (0.00%)

As on 18 Apr, 2025
L 550.00 52 Week Range H 705.00
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 ₹ 575.00
  • No. of Shares outstanding 5.75 Cr.
  • Market Cap ₹ 3,307.24 Cr
Financials
  • Revenue from operations ₹ 1,744.90 Cr.
  • EBITDA ₹ 196.30 Cr.
  • EBITDA Margin % 11.25%
  • Profit After Tax ₹ 120.70 Cr.
  • PAT Margin % 6.87%
  • EPS 21.00
  • Stock P/E 27.38
  • Book Value Per Share 57.93
  • P/B 9.93
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 705.00/550.00
  • Dividend Per Share 0.00
  • Dividend Yield 0.00%
  • Sales Growth - 3 years 11.83%
  • EBITDA Growth - 3 years 22.53%
  • PAT Growth - 3 years 17.34%
  • EPS Growth - 3 years 5.27%
  • ROE 36.22%
  • ROCE 41.17%
  • Cash Equivalents 154.50
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY24
Company Name Versuni India Home Solutions Ltd Crompton Greaves Consumer Electricals Ltd
Listing Status Unlisted Listed
Revenue from Operations 1,744.90 7,312.81
Total Income 1,756.90 7,380.20
Finance Cost 5.60 79.19
Depreciation & Amortization 26.90 128.82
Total Expenses 1,593.10 6,807.13
EBITDA 196.30 781.08
PAT 120.70 441.78
No. of Shares Outstanding 5.75 63.97
EPS (in ₹) 21.00 6.88
Share Capital 57.50 128.62
Total Net Worth 333.20 3,448.97
Total Assets 751.70 6,081.70
Total Debt 0.00 598.97
Key Metrics:
CMP* 575.00 332.20
Market Cap (In Cr.) 3,307.24 21,250.83
Market Cap/Sales 1.88 2.88
EPS (Earnings Per Share) 21.00 6.88
BVPS (Book Value Per Share) 57.93 53.92
P/E 27.38 48.28
P/BV 9.93 6.16
EBITDA Margin 11.25% 10.68%
ROE 36.22% 12.81%
ROA 16.06% 7.26%
*Market Price in ₹ as on 18 Apr, 2025

Profit Loss

FY24 FY23 FY22 FY21
Revenue from operations 1,744.90 1,780.70 1,738.70 1,247.60
Y-o-Y Revenue Growth -2.01% 2.42% 39.36%
Other Income 12.00 15.20 7.40 16.80
Total Income 1,756.90 1,795.90 1,746.10 1,264.40
Total Expenses (Excludes Interest and Depreciation) 1,560.60 1,577.60 1,541.70 1,157.70
Operating Profit (After deducting Depreciation) 157.40 183.20 180.20 80.50
OPM % 9.02 10.29 10.36 6.45
EBITDA 196.30 218.30 204.40 106.70
Depreciation 26.90 19.90 16.80 9.40
EBIT 169.40 198.40 187.60 97.30
Interest 5.60 2.90 2.80 1.50
EBT before Exceptional Items 163.80 195.50 184.80 95.80
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00
Profit before tax/EBT 163.80 195.50 184.80 95.80
Tax 43.10 50.60 47.60 21.10
Net Profit 120.70 144.90 137.20 74.70
EPS in Rs 21.00 25.19 23.85 18.00
EPS Change % -16.63% 5.62% 32.50%
EBITDA Change % -10.08% 6.80% 91.57%
Profit growth -16.70% 5.61% 83.67%
ROCE 41.17% 45.92% 45.81% 46.82%
ROE 36.22% 39.09% 37.12% 43.18%
Debt / Equity Ratio 0.00 0.00 0.00 0.00
Sales growth 3Years 11.83%
Sales growth 5Years
Dividend per share 0.00 22.50 10.00

Balance Sheet

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

Cash Flow

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

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 5.53 96.13%
Non Promoters 0.22 3.87%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in