Loading...

Electric Vehicles And Energy Efficiency Will Reshape Performance

Published
13 Mar 25
Updated
05 Jan 26
Views
31
n/a
n/a
AnalystConsensusTarget's Fair Value
n/a
Loading
1Y
-4.3%
7D
-5.1%

Author's Valuation

₹656.413.7% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 05 Jan 26

Fair value Increased 1.55%

VARROC: EV Electronics Wins And Fair Valuation Will Shape Balanced Outlook

Analysts have raised their price target on Varroc Engineering to ₹656.4 from ₹646.4, citing updated assumptions related to the discount rate, revenue growth, profit margin, and future P/E expectations.

What's in the News

  • Varroc announced a major new business win with an electric vehicle OEM involving the supply of High Voltage electronics for e-powertrain components, including power electronics units, inverters, onboard chargers, battery management systems and DC-DC converters. These will be produced at its Romania facility over an 8 year period with a peak annual capacity of ₹8,000 million (Key Developments).
  • The new EV partnership is positioned as an expansion of Varroc's presence in global passenger vehicle electronics and aligns with its focus on electronics, lighting and electric powertrain solutions for automotive OEMs worldwide (Key Developments).
  • Varroc highlighted ongoing investment in electronics manufacturing, systems integration and design capabilities to serve growing demand for e-mobility, connectivity and advanced driver assistance systems (ADAS) (Key Developments).
  • A Special or Extraordinary Shareholders Meeting is scheduled for December 13, 2025, via postal ballot in India, with an agenda that includes considering the appointment of Avinash Ramdas Chintawar as director or whole time director (Key Developments).
  • A Board Meeting is scheduled for November 12, 2025, to consider and approve the unaudited standalone and consolidated financial results for the quarter and half year ended September 30, 2025, along with other business matters (Key Developments).

Valuation Changes

  • Fair Value Estimate increased slightly from ₹646.4 to ₹656.4 per share.
  • Discount Rate reduced marginally from 15.11% to 14.99%.
  • Revenue Growth Assumption edged up from 11.07% to 11.47%.
  • Net Profit Margin Assumption decreased from 6.55% to 6.37%.
  • Future P/E Multiple moved higher from 19.84x to 20.46x.

Key Takeaways

  • Focus on EVs, R&D, and regulatory-driven innovation positions Varroc for long-term growth, margin improvement, and operational resilience.
  • Strategic divestments, localization, and strong order wins enable financial flexibility, cost competitiveness, and improved profitability.
  • Heavy reliance on key clients, persistent overseas losses, and slow EV adaptation threaten future growth, margins, and stability amid ongoing supply chain and R&D investment risks.

Catalysts

About Varroc Engineering
    Designs, manufactures, and supplies exterior lighting systems, plastic and polymer components, electrical and electronics components, advanced safety systems, and precision metallic components worldwide.
What are the underlying business or industry changes driving this perspective?
  • The shift to electric vehicles and smart, connected automotive technologies is creating new demand for advanced lighting, electronics, and e-mobility components-Varroc's increasing order wins in EV-related segments, higher R&D investments (including a new electronics R&D setup in China), and wins with North American EV OEMs position it to capture this growth, likely leading to long-term revenue expansion and margin improvement.
  • Stricter regulatory focus on energy efficiency and sustainability is expected to accelerate adoption of lightweight, energy-efficient auto parts; Varroc's investments in R&D, patents, and renewable energy (with sourcing nearing 50%) give the company an operational edge and support future margin expansion and stable earnings growth.
  • The completion of the European lighting business divestment and ongoing net debt reduction (from China JV stake sales and strong free cash flow) provide significant financial flexibility, lowering interest costs and strengthening net margins, allowing for more focused investment in high-growth segments.
  • Strategic localization of manufacturing in India aligns with rising domestic demand, 'Make in India' policies, and the projected strong growth of the Indian automotive market, supporting both sustained volume growth and improved cost competitiveness for domestic and export markets.
  • Execution of new business wins (annualized peak revenue of ₹2,905 million in Q1, strong pipeline for Q2 onward, especially in EVs and lighting) provides higher order visibility and is likely to drive above-market revenue growth and a positive turnaround in currently loss-making overseas operations by FY '27, boosting consolidated profitability.

Varroc Engineering Earnings and Revenue Growth

Varroc Engineering Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Varroc Engineering's revenue will grow by 10.5% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 1.6% today to 6.7% in 3 years time.
  • Analysts expect earnings to reach ₹7.4 billion (and earnings per share of ₹38.21) by about September 2028, up from ₹1.3 billion today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 18.3x on those 2028 earnings, down from 65.3x today. This future PE is lower than the current PE for the IN Auto Components industry at 29.3x.
  • Analysts expect the number of shares outstanding to decline by 0.16% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 14.67%, as per the Simply Wall St company report.

Varroc Engineering Future Earnings Per Share Growth

Varroc Engineering Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company's overseas operations remain loss-making and are expected to remain so until at least the second half of next year, with management unable to provide clear guidance on profitability or return on capital employed (ROCE), which could continue to put downward pressure on consolidated net margins and overall earnings.
  • Varroc's continued high dependency on a small number of clients-Bajaj alone constitutes nearly 38–45% of new order wins-leaves top-line revenues vulnerable to customer concentration risk if key OEMs shift supply chains or reduce order volume in the future.
  • Long-standing global supply chain disruptions, particularly in rare earth magnet sourcing and logistics complications from China, have already dampened EV growth, and persistent scarcity or trade restrictions could constrain future revenue growth in the e-mobility segment while impacting gross margins due to higher costs or production delays.
  • With 75% of new order wins in the quarter still linked to traditional ICE models, slow adaptation to rapid EV adoption and the accelerating pivot toward advanced electronics and software-defined vehicles risks viability of legacy segments, threatening long-term revenues and margin expansion.
  • Elevated and rising investment in overseas R&D, especially in regions where the company presently earns limited revenue, increases ongoing operating costs without near-term payback, heightening risk to future earnings if international business recovery or scaling up in advanced automotive electronics does not materialize as anticipated.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ₹594.4 for Varroc Engineering based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹725.0, and the most bearish reporting a price target of just ₹480.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹111.8 billion, earnings will come to ₹7.4 billion, and it would be trading on a PE ratio of 18.3x, assuming you use a discount rate of 14.7%.
  • Given the current share price of ₹572.45, the analyst price target of ₹594.4 is 3.7% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Varroc Engineering?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives