Subscribe

Vardhman Special Steels Limited (VSSL.NS)

INR296.10 +0.50 (+0.17%)
IN NSE Basic Materials Steel
Address C-58, Focal Point 141010
Ludhiana, IN
CEO Sachit Jain
IPO 2012-05-17
ISIN INE050M01012

Explore sections of this company profile

Also trades on Bombay Stock Exchange · VSSL.BO (INR) National Stock Exchange of India · VSSL.NS (INR)
Description

Vardhman Special Steels Limited, established in 1973 and based in Ludhiana, India, is a manufacturer and international supplier of billets, steel bars, and bright bars. The company produces these products from various categories of special and alloy steels, serving key industries including engineering, automotive, tractor, and bearing sectors.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR296.10 +0.50 (+0.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
134.7K
Beta
0.42
Float Shares
7.82M
Free Float %
8.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.06% +0.16% +0.05% +19.18% -4.41% -2.88% +8.21% +36.91% +176.29% +905.64% +2,112.74%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
296.10
DCF (Unlevered) 173.61 -41.4%
DCF (Levered) 183.86 -37.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2025-04 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.26
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Steel: +1.2%
    -0.6% Q1'26: +7.0% (vs Q1'25)
  • EPS growth Steel: +17.4%
    +15.5% Q1'26: +45.0% (vs Q1'25)
  • FCF margin FCF growth · Steel: +44.2%
    +4.0% Q1'26: -13.9% (vs Q1'25)
  • EBIT margin Steel: +5.8%
    +10.0% Q1'26: +10.6% (vs Q1'25)
  • ROIC Steel: +4.3%
    +11.7% Q1'26: +12.9% (vs Q1'25)
  • Share dilution Steel: +0.0%
    +13.5% Q1'26: +18.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Steel: 0.57×
    0.45× Q1'26: 0.41× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.42) × ERP
WACC = 97% × Ke + 4% × Kd (12.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 171.69 Current price: 296.10
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
8.57B
est: 8.68B (-1.3%)
10.78B
est: 11.41B (-5.5%)
8.40B
est: 12.08B (-30.5%)
9.37B
est: 13.80B (-32.1%)
13.68B
est: 13.68B (+0.0%)
17.35B
est: 17.42B (-0.4%)
16.61B
est: 17.96B (-7.5%)
17.64B
est: 17.20B (+2.6%)
17.45B
17.45B – 17.45B
+1.5% YoY
17.84B
17.84B – 17.84B
+2.2% YoY
18.63B
18.63B – 18.63B
+4.4% YoY
EBITDA
680.37M
est: 1.00B (-32.3%)
697.16M
est: 363.15M (+92.0%)
491.21M
est: 1.40B (-64.8%)
1.15B
est: 1.60B (-27.8%)
2.03B
est: 1.58B (+28.0%)
1.80B
est: 2.01B (-10.6%)
1.71B
est: 2.08B (-17.5%)
1.77B
est: 1.98B (-10.3%)
2.01B
2.01B – 2.01B
+1.5% YoY
2.05B
2.05B – 2.05B
+2.2% YoY
2.14B
2.14B – 2.14B
+4.4% YoY
EBIT
451.94M
est: 820.78M (-44.9%)
457.98M
est: 553.73M (-17.3%)
221.62M
est: 1.14B (-80.6%)
849.88M
est: 1.30B (-34.8%)
1.75B
est: 1.29B (+35.2%)
1.52B
est: 1.65B (-7.7%)
1.38B
est: 1.70B (-18.5%)
1.44B
est: 1.66B (-13.4%)
1.68B
1.68B – 1.68B
+1.5% YoY
1.72B
1.72B – 1.72B
+2.2% YoY
1.80B
1.80B – 1.80B
+4.4% YoY
Net Income
250.36M
est: 286.76M (-12.7%)
222.06M
est: 343.00M (-35.3%)
33.40M
est: 241.52M (-86.2%)
441.95M
est: 286.55M (+54.2%)
1.01B
est: 1.02B (-0.8%)
1.00B
est: 1.14B (-11.7%)
916.28M
est: 1.21B (-24.4%)
930.88M
est: 1.13B (-17.9%)
1.12B
1.12B – 1.12B
-0.8% YoY
1.32B
1.32B – 1.32B
+17.4% YoY
1.54B
1.54B – 1.54B
+16.9% YoY
SGA
240.52M
est: 253.11M (-5.0%)
249.03M
est: 4.48B (-94.4%)
190.49M
est: 351.92M (-45.9%)
224.64M
est: 402.20M (-44.1%)
308.77M
est: 398.70M (-22.6%)
365.25M
est: 507.70M (-28.1%)
324.62M
est: 523.47M (-38.0%)
1.03B
est: 418.83M (+146.9%)
425.01M
425.01M – 425.01M
+1.5% YoY
434.51M
434.51M – 434.51M
+2.2% YoY
453.57M
453.57M – 453.57M
+4.4% YoY
EPS
3.95
est: 3.50 (+12.8%)
2.74
est: 2.95 (-7.1%)
0.44
est: 2.95 (-85.1%)
5.47
est: 3.50 (+56.3%)
12.43
est: 12.40 (+0.2%)
12.38
est: 13.90 (-10.9%)
11.26
est: 14.80 (-23.9%)
11.40
est: 12.20 (-6.6%)
12.10
12.10 – 12.10
-0.8% YoY
14.20
14.20 – 14.20
+17.4% YoY
16.60
16.60 – 16.60
+16.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-11 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-10 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-09 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-08 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-05 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-04 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-03 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-02 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-01 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-29 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-27 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-26 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-25 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-22 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-21 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-20 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-19 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-18 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-15 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-14 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-13 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-12 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-11 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-08 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-07 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-06 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-05 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-04 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-04-30 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-22 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-17 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-16 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
360.38M
OE per share TTM
4.41
Owner's Yield
1.35%
Maintenance CapEx ratio
24.61%
Maint CapEx / Avg PPE
25.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 71.8K 0.39%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 19.5K 0.28%
3 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 8.4K 0.29%
4 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.00% 229.05 0.56%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.41M
Shares Outstanding
96.69M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Sachit Jain Chairman & MD 82M male
Soumya Jain Executive Director 25M female
Rajendar Kumar Rewari PGDPM Executive Director 25M male
Sanjeev Singla Chief Financial Officer 8M male
Manuj Mehta Senior Vice President & Head of HR male
Amit Chopra Vice President and Head of New Project Planning & PPC
Jagdish Chand General Manager of Works male
Sonam Dhingra Compliance Officer & Company Secretary female
Davinder Singh Vice President & Head of Domestic Marketing
Arghya Ghoshal VP & Head of Production Department male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits