Vera Synthetic Ratios and Metrics

Market cap in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 24, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	345	326	257	361	128	159
Market Cap Growth	-1.34%	26.92%	-29.01%	181.73%	-19.50%	-62.35%
Enterprise Value	342	323	278	363	117	176
Last Close Price	69.90	66.00	52.00	73.25	26.00	32.30
PE Ratio	12.53	16.07	14.29	19.87	6.52	8.59
PS Ratio	0.77	0.77	0.65	0.89	0.36	0.57
PB Ratio	1.38	1.42	1.23	1.89	0.74	1.04
P/TBV Ratio	1.38	1.42	1.23	1.89	0.74	1.04
P/FCF Ratio	-	-	6.52	139.90	-	99.63
P/OCF Ratio	-	-	4.49	8.95	-	12.96
EV/Sales Ratio	0.77	0.77	0.71	0.89	0.33	0.63
EV/EBITDA Ratio	8.95	9.42	7.61	12.36	3.55	6.09
EV/EBIT Ratio	11.91	13.43	11.20	14.81	4.19	7.71
EV/FCF Ratio	-18.37	-	7.07	140.66	-	110.28
Debt / Equity Ratio	0.00	-	-	0.06	0.10	0.12
Debt / EBITDA Ratio	0.01	-	-	0.38	0.51	0.63
Debt / FCF Ratio	-	-	-	4.36	-	11.38
Net Debt / Equity Ratio	0.00	-0.01	-0.26	-0.04	-0.03	-0.07
Net Debt / EBITDA Ratio	-0.03	-0.08	-1.48	-0.29	-0.15	-0.39
Net Debt / FCF Ratio	0.05	0.05	-1.38	-3.32	0.36	-7.08
Asset Turnover	1.52	1.68	1.69	1.74	1.60	1.45
Inventory Turnover	6.12	5.14	6.58	11.34	11.07	7.89
Quick Ratio	1.71	1.66	3.85	3.67	2.27	2.64
Current Ratio	4.45	5.44	6.58	4.80	3.95	4.00
Return on Equity (ROE)	11.68%	9.24%	8.97%	9.98%	12.05%	12.87%
Return on Assets (ROA)	6.13%	5.99%	6.66%	6.57%	7.91%	7.36%
Return on Invested Capital (ROIC)	9.09%	9.33%	10.76%	10.37%	13.37%	12.24%
Return on Capital Employed (ROCE)	11.50%	10.50%	11.90%	12.50%	15.20%	13.80%
Earnings Yield	7.98%	6.22%	7.00%	5.03%	15.33%	11.64%
FCF Yield	-5.40%	-15.82%	15.34%	0.71%	-10.75%	1.00%
Buyback Yield / Dilution	0.24%	-	-	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.