EN DE

Vardhman Acrylics Limited (VARDHACRLC) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹3.6B

VA Vardhman Acrylics Limited VARDHACRLC · NSE
Price₹44.47
Fair Value₹29.54
Upside-33.6%
Quality63/100
Watch Vardhman Acrylics Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 8.6% net margin
Low debt · generates free cash flow
3.32% dividend yield
Ranks above peers (9/14)
Narrow moat 41/100
Evidence: High Range ₹26.83 – ₹38.98 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated 4 days ago

Share price +3.6% over the past month.

A solid business, but screening 34% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹38.98). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹67.39 ₹20.80 Fair Value ₹29.54 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹20.80 – ₹67.39 · fair‑value band ₹26.83 – ₹38.98 · the ₹44.47 price screens above the ₹29.54 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Vardhman Acrylics Limited (VARDHACRLC) currently trades at ₹44.47, while our model-based Fair Value estimate is ₹29.54, implying the stock looks roughly 33.6% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Vardhman Acrylics Limited generated revenue of ₹3.2B at a net margin of 8.6%. Revenue grew 15.8% year over year. It earns a return on equity of 11.1%. The balance sheet holds a net cash position of ₹59.2M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹26.83 (bear case) to ₹38.98 (bull case); at ₹44.47, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 65% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -7% fair-value upside, at -34%, VARDHACRLC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹3.03 ₹3.81 ₹5.09 80
Residual Income ₹27.95 ₹31.24 ₹48.29 76
ROIC Compounder ₹14.51 ₹16.69 ₹18.57 72
All 23 models by family
DCF Models
FCF DCF ₹2.94 ₹3.74 ₹5.19 38
Owner Earnings ₹29.14 ₹39.53 ₹58.18 31
5Y Revenue Exit ₹10.22 ₹16.57 ₹25.83 39
5Y EBITDA Exit ₹11.22 ₹18.30 ₹27.68 41
5Y P/E Exit ₹30.39 ₹51.48 ₹76.52 38
10Y Revenue Exit ₹6.85 ₹11.23 ₹16.11 36
10Y EBITDA Exit ₹7.84 ₹12.28 ₹17.17 37
10Y P/E Exit ₹19.21 ₹32.33 ₹45.19 35
Earnings-Based
Graham-Dodd ₹23.06 ₹28.18 ₹31.70 54
EPV ₹14.51 ₹16.69 ₹18.57 59
Dividend Discount
Gordon GGM ₹13.23 ₹14.42 ₹16.22 70
DDM Multi-Stage ₹13.23 ₹16.35 ₹20.61 61
Multiples
P/E Multiple ₹55.95 ₹74.60 ₹93.25 63
P/S Multiple ₹35.68 ₹47.57 ₹59.46 58
P/B Multiple ₹43.23 ₹57.64 ₹72.06 55
EV/EBIT ₹23.90 ₹31.62 ₹39.35 53
EV/EBITDA ₹19.42 ₹25.64 ₹31.87 54
EV/Revenue ₹16.35 ₹23.04 ₹29.74 43
Asset-Based
NCAV (Graham) ₹15.80 ₹21.17 ₹31.60 50
Growth DCF
Growth DCF ₹3.03 ₹3.81 ₹5.09 80
Economic Profit
Residual Income ₹27.95 ₹31.24 ₹48.29 76
ROIC Compounder ₹14.51 ₹16.69 ₹18.57 72
Growth Earnings
Growth-Adj P/E ₹39.44 ₹56.34 ₹73.24 68

Widest divergence: Growth Earnings (₹56.34) versus Growth DCF (₹3.81). Highest evidence: Growth DCF (80).

Notify me when VARDHACRLC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹3.2B
Revenue growth (YoY) +15.8%
Net margin 8.6%
Return on equity 11.1%
Free cash flow ₹19.1M FY2026
P/E ratio 13.1
More key figures
Operating margin 11.2%
EPS (TTM) ₹3.39
Dividend yield 3.3%
EPS growth (YoY) +711%
Net cash ₹59.2M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 59 · Market factors (momentum, volatility) 57

Profitability 50
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 86
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Vardhman Acrylics Limited manufactures and supplies acrylic fibers and tows in India. It offers its products under the Varlan brand name. The company was incorporated in 1990 and is headquartered in Ludhiana, India. Vardhman Acrylics Limited is a subsidiary of Vardhman Textiles Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Vardhman Acrylics Limited reported revenue of ₹3.2B in FY2026 versus ₹3.0B in FY2022, a compound +1.3%/yr. Reported net income was ₹273M in FY2026, compounding +17.0%/yr from FY2022.

Growth Quality 43/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹3.2B
Latest YoY
+13.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−9.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.6%
Avg. growth/yr (16Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.0%
Revenue +1.3%/yr
FY22 ₹3.0B
FY23 ₹4.3B
FY24 ₹3.0B
FY25 ₹2.8B
FY26 ₹3.2B
Net income +17.0%/yr
FY22 ₹146M
FY23 ₹329M
FY24 ₹175M
FY25 ₹118M
FY26 ₹273M
Character of growth · EPS growth decomposed (2015-2026) −6.1 % p.a.
Revenue per share −2.1 pp

of which total revenue −3.6 pp · buybacks/dilution +1.5 pp

EBIT margin −12.4 pp
Tax rate +2.1 pp
Residual (interest, one-offs) +6.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

VARDHACRLC screens 34% overvalued. Compare with Shenzhou International Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Vardhman Acrylics Limited Fair Value". https://www.fairvalue-calculator.com/stock/VARDHACRLC

Peer Group

Textile Manufacturing · 317 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Top 25%
Fair Value upside −34% · Below median
Return on equity (TTM) 11% · Top 25%
Return on assets 2% · Above median
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth 16% · Top 25%
Dividend yield (TTM) 3.3% · Above median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/E (TTM) 13.1× · Cheaper than median
P/B 1.43× · Pricier than median
P/S (TTM) 1.14× · Pricier than median
P/FCF 2.0× · Pricier than 75% of peers
EV/EBITDA 21.4× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 8
FUTURE 79 · sector 0
PAST 44 · sector 15
HEALTH 100 · sector 95
DIVIDEND 66 · sector 35

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$42.10 HK$68.24 +62%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.79 ¥14.35 +12%
Far Eastern New Century Corporation 1402 27.55 TWD 25.64 TWD -7%
K.P.R. Mill Limited KPRMILL ₹1,089 ₹467.49 -57%
HMT (Xiamen) New Technical Materials Co 603306 ¥71.55 ¥11.85 -83%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%
Ruentex Industries Ltd 2915 54.10 TWD 133.24 TWD +146%
Welspun Living Limited WELSPUNLIV ₹165.23 ₹47.77 -71%

Compare Vardhman Acrylics Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Vardhman Acrylics Limited (VARDHACRLC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹29.54 versus a price of ₹44.47, about −34% (overvalued).
What is the fair value of VARDHACRLC?
Our model-based fair value for Vardhman Acrylics Limited is ₹29.54 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹44.47.
What is the quality score of VARDHACRLC?
Vardhman Acrylics Limited has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Vardhman Acrylics Limited (VARDHACRLC)?
Vardhman Acrylics Limited reported trailing-twelve-month revenue of about ₹3.2B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of VARDHACRLC?
The net profit margin of Vardhman Acrylics Limited is about 8.6%, meaning it keeps roughly 8.6% of revenue as net income. Based on the latest reported figures.
Does Vardhman Acrylics Limited pay a dividend?
Vardhman Acrylics Limited currently shows a dividend yield of about 3.32% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Vardhman Acrylics Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.