Nifty

:

25114.00

Sensex

:

81904.70

108.50 (0.43%)
355.97 (0.44%)

Login

Nifty
Sensex

:
:

25114.00
81904.70

108.50 (0.43%)
355.97 (0.44%)

Venus Pipes & Tubes Ltd.

Steel & Iron Products

Rating :

51/99

BSE: 543528 | NSE: VENUSPIPES

Watchlist

NSE BSE

1340.70

12-Sep-2025

Open
High
Low
Previous Close

1386.7
1386.7
1325.4
1378.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

49433
66886279.3
2358.85
1005.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,762.66
30.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,941.21
0.07%
4.83

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
25.38
20.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
36.96
19.38

PAT CAGR (%)

10 Years
5 Years
3 Years

-
31.49
28.08

P:E (Median)

8 Years
5 Years
3 Years

-
-
44.95

P:BV (Average)

8 Years
5 Years
3 Years

-
-
7.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
25.75

Earnings Forecasts:

(Updated: 08-09-2025)

Description 2024 2025 2026 2027
Adj EPS 45.46 56.92 78.27 103.58
P/E Ratio 29.49 23.55 17.13 12.94
Revenue 958.53 1266.03 1571.95 1957.85
EBITDA 167.6 212.47 270.03 337.15
Net Income 92.89 117 161.15 212.95
ROA 10.52 9.42 10.89 12.54
P/B Ratio 5.15 4.05 3.31 2.81
ROE 19.81 19.1 21.03 23.07
FCFF -66.1 -46.47 58.73 140.7
FCFF Yield -1.89 -1.33 1.68 4.02
Net Debt 175.2
BVPS 260.13 330.83 404.54 476.35

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 276.41 240.14 15.10% 258.14 224.10 15.19% 231.30 207.13 11.67% 228.95 191.35 19.65%
Expenses 231.61 192.20 20.50% 216.53 179.08 20.91% 194.20 168.09 15.53% 188.00 156.68 19.99%
EBITDA 44.80 47.94 -6.55% 41.61 45.02 -7.57% 37.11 39.04 -4.94% 40.95 34.68 18.08%
EBIDTM 16.21% 19.96% 16.12% 20.09% 16.04% 18.85% 17.89% 18.12%
Other Income 3.92 1.02 284.31% 5.01 0.14 3,478.57% 0.97 2.00 -51.50% 3.65 0.48 660.42%
Interest 9.79 7.65 27.97% 9.42 7.53 25.10% 9.11 6.20 46.94% 8.18 5.05 61.98%
Depreciation 5.22 4.34 20.28% 4.79 3.83 25.07% 4.76 3.68 29.35% 4.64 2.87 61.67%
PBT 33.71 36.97 -8.82% 32.41 33.81 -4.14% 24.20 31.16 -22.34% 31.79 27.24 16.70%
Tax 8.95 9.41 -4.89% 8.71 8.77 -0.68% 6.23 7.88 -20.94% 8.13 6.99 16.31%
PAT 24.76 27.56 -10.16% 23.71 25.04 -5.31% 17.97 23.27 -22.78% 23.66 20.26 16.78%
PATM 8.96% 11.48% 9.18% 11.17% 7.77% 11.24% 10.33% 10.59%
EPS 12.14 13.51 -10.14% 11.62 12.27 -5.30% 8.81 11.41 -22.79% 11.60 9.93 16.82%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 994.80 958.53 802.20 552.40 386.95 309.33 177.81 Net Sales Growth 15.31% 19.49% 45.22% 42.76% 25.09% 73.97% Cost Of Goods Sold 664.19 639.51 575.29 444.59 315.05 261.47 156.99 Gross Profit 330.61 319.02 226.90 107.81 71.91 47.85 20.82 GP Margin 33.23% 33.28% 28.28% 19.52% 18.58% 15.47% 11.71% Total Expenditure 830.34 790.93 655.88 483.29 337.71 274.55 166.17 Power & Fuel Cost - 31.22 16.93 6.03 3.04 1.83 1.68 % Of Sales - 3.26% 2.11% 1.09% 0.79% 0.59% 0.94% Employee Cost - 37.95 22.37 10.18 6.25 3.20 2.67 % Of Sales - 3.96% 2.79% 1.84% 1.62% 1.03% 1.50% Manufacturing Exp. - 34.54 19.20 10.01 7.07 3.65 2.04 % Of Sales - 3.60% 2.39% 1.81% 1.83% 1.18% 1.15% General & Admin Exp. - 11.64 7.17 3.45 2.07 1.16 1.06 % Of Sales - 1.21% 0.89% 0.62% 0.53% 0.38% 0.60% Selling & Distn. Exp. - 31.05 11.55 6.48 3.05 1.89 1.01 % Of Sales - 3.24% 1.44% 1.17% 0.79% 0.61% 0.57% Miscellaneous Exp. - 5.03 3.37 2.56 1.20 1.35 0.72 % Of Sales - 0.52% 0.42% 0.46% 0.31% 0.44% 0.40% EBITDA 164.47 167.60 146.32 69.11 49.24 34.78 11.64 EBITDA Margin 16.53% 17.49% 18.24% 12.51% 12.73% 11.24% 6.55% Other Income 13.55 10.65 3.18 2.40 2.12 2.70 1.51 Interest 36.50 34.35 22.08 9.84 7.06 5.56 4.55 Depreciation 19.41 18.53 11.77 1.97 1.43 0.97 2.11 PBT 122.11 125.37 115.64 59.69 42.88 30.95 6.49 Tax 32.02 32.48 29.66 15.48 11.21 7.32 2.36 Tax Rate 26.22% 25.91% 25.65% 25.93% 26.14% 23.65% 36.36% PAT 90.10 92.89 85.98 44.21 31.67 23.63 4.13 PAT before Minority Interest 90.10 92.89 85.98 44.21 31.67 23.63 4.13 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.06% 9.69% 10.72% 8.00% 8.18% 7.64% 2.32% PAT Growth -6.27% 8.04% 94.48% 39.60% 34.02% 472.15% EPS 44.17 45.53 42.15 21.67 15.52 11.58 2.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 531.48 406.09 322.20 128.53 39.93 16.28 Share Capital 20.43 20.30 20.30 15.22 8.73 8.73 Total Reserves 498.94 385.80 301.91 113.31 31.20 7.54 Non-Current Liabilities 42.15 42.48 26.74 15.56 19.45 20.06 Secured Loans 28.02 33.95 24.69 5.59 8.00 4.86 Unsecured Loans 0.00 0.00 0.00 8.67 10.49 13.73 Long Term Provisions 1.80 1.07 0.58 0.34 0.22 0.16 Current Liabilities 443.14 322.91 167.03 105.03 78.28 70.88 Trade Payables 239.87 173.83 74.11 38.46 42.42 41.30 Other Current Liabilities 27.73 25.19 21.68 11.09 10.65 6.83 Short Term Borrowings 148.07 100.17 56.47 44.08 14.81 20.35 Short Term Provisions 27.47 23.72 14.78 11.40 10.40 2.41 Total Liabilities 1,016.77 771.48 515.97 249.12 137.66 107.22 Net Block 309.51 281.82 59.86 21.36 19.60 12.28 Gross Block 347.96 301.73 68.00 27.85 24.66 16.38 Accumulated Depreciation 38.44 19.91 8.14 6.49 5.07 4.10 Non Current Assets 395.75 302.21 206.56 30.40 20.91 17.53 Capital Work in Progress 66.54 12.12 121.59 7.35 0.00 3.20 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 16.11 8.22 24.86 0.35 1.29 0.29 Other Non Current Assets 3.59 0.05 0.26 1.34 0.03 1.75 Current Assets 621.02 469.26 309.41 218.73 116.75 89.69 Current Investments 3.35 3.12 2.89 1.39 0.00 0.00 Inventories 342.78 225.94 166.94 93.46 44.18 44.28 Sundry Debtors 192.01 177.14 70.49 73.52 45.07 30.75 Cash & Bank 12.99 7.64 25.98 7.34 4.46 5.35 Other Current Assets 69.88 2.67 0.95 1.76 23.05 9.31 Short Term Loans & Adv. 67.39 52.76 42.16 41.26 22.54 9.30 Net Current Assets 177.88 146.36 142.38 113.70 38.47 18.81 Total Assets 1,016.77 771.47 515.97 249.13 137.66 107.22

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 68.66 52.23 8.69 -60.00 11.33 2.41 PBT 125.37 115.64 59.69 42.88 30.95 6.49 Adjustment 44.35 29.72 7.06 5.57 5.12 4.13 Changes in Working Capital -82.76 -73.02 -39.37 -97.44 -24.01 -7.10 Cash after chg. in Working capital 86.95 72.34 27.38 -48.99 12.06 3.51 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.29 -20.11 -18.69 -11.02 -0.73 -1.10 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -114.19 -99.73 -167.38 -22.83 -2.42 -12.36 Net Fixed Assets -100.65 -124.26 -154.39 -10.54 -5.08 Net Investments -0.23 -0.23 -1.50 -1.39 0.00 Others -13.31 24.76 -11.49 -10.90 2.66 Cash from Financing Activity 47.43 37.78 169.45 82.77 -9.19 10.02 Net Cash Inflow / Outflow 1.89 -9.72 10.75 -0.06 -0.28 0.07 Opening Cash & Equivalents 1.04 10.76 0.01 0.07 0.35 0.28 Closing Cash & Equivalent 2.94 1.04 10.77 0.01 0.07 0.35

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 254.21 200.09 158.75 84.44 30.48 18.64 ROA 10.39% 13.36% 11.56% 16.37% 19.30% 4.43% ROE 20.07% 23.61% 19.62% 37.60% 84.09% 29.02% ROCE 24.99% 28.45% 22.99% 37.04% 53.57% 21.98% Fixed Asset Turnover 2.95 4.34 11.53 14.74 15.07 12.64 Receivable days 70.28 56.33 47.58 55.93 44.73 53.76 Inventory Days 108.28 89.38 86.03 64.92 52.19 82.57 Payable days 118.06 78.65 46.21 46.85 58.43 85.74 Cash Conversion Cycle 60.51 67.06 87.40 73.99 38.48 50.58 Total Debt/Equity 0.37 0.37 0.28 0.50 0.94 2.62 Interest Cover 4.65 6.24 7.06 7.08 6.57 2.42

Top Investors:

kotak mahindra life insurance company ltd.

pioneer investment fund scheme ii

nippon life india trustee ltd

mahesh himatlal puj

ambit india ascension fund

alchemy emerging leaders of tomorrow

Annual Reports:

News Update:

Venus Pipes & Tubes - Quarterly Results
12th Aug 2025, 14:16 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback