Virinchi Ltd
Incorporated in 1991, Virinchi Ltd is an IT Products & Services company which offers customized solutions to companies globally[1]
- Market Cap ₹ 366 Cr.
- Current Price ₹ 38.8
- High / Low ₹ 53.7 / 28.2
- Stock P/E 15.5
- Book Value ₹ 47.1
- Dividend Yield 0.00 %
- ROCE 8.01 %
- ROE 3.31 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.83 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Promoter holding has decreased over last quarter: -2.42%
- The company has delivered a poor sales growth of -1.80% over past five years.
- Promoter holding is low: 37.3%
- Company has a low return on equity of 2.66% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
68 | 79 | 113 | 139 | 218 | 287 | 341 | 406 | 380 | 353 | 362 | 311 | 303 | |
51 | 65 | 98 | 117 | 187 | 223 | 245 | 286 | 269 | 257 | 261 | 204 | 187 | |
Operating Profit | 17 | 14 | 15 | 22 | 31 | 64 | 96 | 120 | 111 | 96 | 101 | 107 | 116 |
OPM % | 25% | 18% | 13% | 16% | 14% | 22% | 28% | 30% | 29% | 27% | 28% | 34% | 38% |
2 | 2 | 2 | 2 | 2 | 2 | 1 | 4 | 2 | 6 | 3 | 4 | 2 | |
Interest | 3 | 3 | 2 | 2 | 3 | 12 | 18 | 22 | 22 | 33 | 27 | 34 | 42 |
Depreciation | 9 | 7 | 8 | 11 | 12 | 25 | 33 | 36 | 44 | 48 | 48 | 56 | 52 |
Profit before tax | 7 | 6 | 6 | 11 | 18 | 30 | 46 | 66 | 46 | 22 | 28 | 21 | 24 |
Tax % | 26% | 35% | 40% | 25% | 11% | 20% | 28% | 11% | -2% | 88% | 50% | 38% | |
5 | 4 | 4 | 8 | 16 | 24 | 33 | 59 | 46 | 3 | 14 | 13 | 24 | |
EPS in Rs | 1.80 | 1.01 | 1.08 | 2.30 | 4.50 | 4.42 | 5.85 | 9.46 | 7.11 | 0.37 | 1.80 | 1.54 | 2.74 |
Dividend Payout % | 14% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | -2% |
3 Years: | -6% |
TTM: | -5% |
Compounded Profit Growth | |
---|---|
10 Years: | 13% |
5 Years: | -17% |
3 Years: | -35% |
TTM: | 658% |
Stock Price CAGR | |
---|---|
10 Years: | 25% |
5 Years: | -1% |
3 Years: | 18% |
1 Year: | 28% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 8% |
3 Years: | 3% |
Last Year: | 3% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 15 | 18 | 18 | 18 | 18 | 27 | 28 | 31 | 33 | 37 | 79 | 84 | 91 |
Reserves | 69 | 74 | 75 | 89 | 106 | 180 | 221 | 280 | 341 | 338 | 292 | 314 | 340 |
19 | 22 | 24 | 31 | 110 | 158 | 157 | 162 | 156 | 261 | 276 | 317 | 304 | |
12 | 12 | 10 | 12 | 30 | 53 | 87 | 61 | 40 | 51 | 56 | 72 | 59 | |
Total Liabilities | 115 | 125 | 127 | 150 | 264 | 418 | 494 | 535 | 571 | 687 | 703 | 787 | 795 |
65 | 77 | 80 | 75 | 143 | 316 | 323 | 376 | 395 | 495 | 479 | 460 | 441 | |
CWIP | 1 | 1 | 1 | 4 | 17 | 3 | 5 | 0 | 4 | 11 | 11 | 110 | 110 |
Investments | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 2 | 2 | 3 |
49 | 48 | 45 | 71 | 104 | 98 | 164 | 159 | 171 | 181 | 212 | 214 | 241 | |
Total Assets | 115 | 125 | 127 | 150 | 264 | 418 | 494 | 535 | 571 | 687 | 703 | 787 | 795 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 14 | 31 | 12 | 23 | 79 | 35 | 81 | 85 | 50 | 82 | 127 | |
-10 | -20 | -15 | -3 | -94 | -126 | -51 | -83 | -68 | -154 | -34 | -137 | |
-1 | 7 | -9 | 2 | 73 | 31 | 14 | 1 | -17 | 115 | -31 | 4 | |
Net Cash Flow | -2 | 1 | 6 | 11 | 2 | -16 | -1 | -1 | -0 | 10 | 18 | -6 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 166 | 105 | 64 | 50 | 90 | 53 | 84 | 69 | 72 | 80 | 76 | 78 |
Inventory Days | 131 | 148 | 195 | 187 | 161 | |||||||
Days Payable | 305 | 172 | 130 | 122 | 94 | |||||||
Cash Conversion Cycle | 166 | 105 | 64 | 50 | 90 | 53 | 84 | -106 | 48 | 145 | 142 | 145 |
Working Capital Days | 134 | 104 | 51 | 37 | 77 | 44 | 81 | 82 | 108 | 120 | 123 | 158 |
ROCE % | 10% | 8% | 7% | 10% | 11% | 14% | 16% | 20% | 14% | 10% | 9% | 8% |
Documents
Announcements
- Reg.40(10) PCS Certificate 1d
- Board Meeting Intimation for Approval Of Audited Financial Results (Standalone And Consolidated) For The Quarter And Year Ending March 31, 2024 1d
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 1d
-
Announcement under Regulation 30 (LODR)-Allotment
2d - Company has allotted 13,96,825 equity shares of Rs.10/-each at a premium of Rs.32/-( Total issue price being Rs.42) on conversion of warrants issued on preferential …
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
19 Apr - Company today allotted 206136 Equity Shares under Virinchi employees stock option scheme, 2022.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
May 2023TranscriptNotesPPT
-
Oct 2022TranscriptNotesPPT
-
Jul 2022TranscriptNotesPPT
-
Jan 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Mar 2020Transcript PPT
-
Nov 2019TranscriptNotesPPT
-
Jul 2019TranscriptNotesPPT
-
Mar 2019Transcript PPT
-
Jan 2019TranscriptPPT
-
Dec 2018TranscriptPPT
-
Dec 2018Transcript PPT
-
Sep 2018Transcript PPT
-
Jun 2018TranscriptPPT
-
Jan 2018TranscriptNotesPPT
Business Overview:[1][2]
Virinci is a CMMi Level 3, software products and services company. It deals in Fintech and Healthcare sector with a Loan Management System for Short Term Micro Credit Industry, Full Scale IT services with competency in Analytics & Mobility and Healthcare Delivery Business in India comprising 3 Operating Hospitals with a Pan-India Healthcare Mobility solution.