Vakrangee Ltd

₹ 10.1 1.82%

04 Jul - close price

About

Incorporated in 1990, Vakrangee Ltd provides diverse solutions, and activities in the e-commerce sector, including bullion and jewellery, through its Vakrangee Kendra (on B2B and B2C basis), and handles multi-state data digitization, software, and licence^[1]

Key Points

Business Overview:^[1]
VL is one of the largest franchisee-based,
multiservice retail network. It is focused on
creating India’s extensive network of last-mile
retail outlets at every postal code in the country. The company has a presence in Rural India for its various Business verticals including the new age Fintech and Digital platforms. VL is building one of India’s largest Last Mile Distribution Platform and emerging as the Physical plus Digital Eco-system with a PAN India presence.

Website BSE NSE - BE

Market Cap ₹ 1,092 Cr.
Current Price ₹ 10.1
High / Low ₹ 38.2 / 8.81
Stock P/E 134
Book Value ₹ 1.51
Dividend Yield 0.50 %
ROCE 8.53 %
ROE 5.87 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 6.66 times its book value
Promoter holding has decreased over last quarter: -1.62%
Company has a low return on equity of 3.94% over last 3 years.
Contingent liabilities of Rs.342 Cr.

* 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

Information Technology Information Technology IT - Services IT Enabled Services

Part of BSE Information Technology BSE SmallCap BSE Allcap

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	28.07	39.04	226.00	41.89	42.92	48.13	44.48	45.14	45.89	46.78	45.40	46.21	43.68
	23.04	35.16	215.61	37.37	38.17	41.36	38.31	38.43	39.34	40.48	40.01	40.19	36.58
Operating Profit	5.03	3.88	10.39	4.52	4.75	6.77	6.17	6.71	6.55	6.30	5.39	6.02	7.10
OPM %	17.92%	9.94%	4.60%	10.79%	11.07%	14.07%	13.87%	14.86%	14.27%	13.47%	11.87%	13.03%	16.25%
	0.76	0.08	1.12	0.10	0.74	0.27	0.84	1.21	0.09	0.66	0.73	0.65	0.84
Interest	0.00	0.00	0.00	0.00	1.52	1.99	1.83	1.93	1.96	0.40	0.23	0.23	0.23
Depreciation	3.97	3.92	4.19	4.01	3.39	3.95	3.97	3.92	3.85	3.78	3.89	3.88	3.77
Profit before tax	1.82	0.04	7.32	0.61	0.58	1.10	1.21	2.07	0.83	2.78	2.00	2.56	3.94
Tax %	34.62%	675.00%	27.73%	132.79%	25.86%	44.55%	47.11%	21.74%	-21.69%	28.42%	27.00%	25.78%	28.68%
	1.20	-0.23	5.29	-0.20	0.43	0.60	0.64	1.62	1.01	1.99	1.46	1.90	2.81
EPS in Rs	0.01	-0.00	0.05	-0.00	0.00	0.01	0.01	0.02	0.01	0.02	0.01	0.02	0.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	1,965	2,775	3,169	3,949	6,379	1,450	623	227	107	165	184	182
	1,410	2,058	2,358	3,023	5,399	1,479	608	213	101	146	157	157
Operating Profit	555	718	811	926	980	-29	16	14	6	19	26	25
OPM %	28%	26%	26%	23%	15%	-2%	2%	6%	6%	11%	14%	14%
	9	10	12	16	34	80	81	68	0	1	2	3
Interest	78	75	56	50	8	0	0	0	0	2	8	1
Depreciation	180	164	164	73	4	9	15	15	15	16	16	15
Profit before tax	306	488	603	820	1,002	42	82	67	-9	2	5	11
Tax %	35%	34%	35%	36%	34%	52%	21%	24%	12%	74%	26%	28%
	199	321	392	523	663	20	65	51	-10	1	4	8
EPS in Rs	1.98	3.18	3.70	4.94	6.26	0.19	0.61	0.48	-0.09	0.01	0.04	0.08
Dividend Payout %	6%	4%	17%	20%	4%	131%	41%	21%	-53%	883%	137%	0%

Compounded Sales Growth
10 Years:	-24%
5 Years:	-22%
3 Years:	19%
TTM:	-1%

Compounded Profit Growth
10 Years:	-31%
5 Years:	-33%
3 Years:	44%
TTM:	135%

Stock Price CAGR
10 Years:	-18%
5 Years:	-20%
3 Years:	-26%
1 Year:	-55%

Return on Equity
10 Years:	11%
5 Years:	1%
3 Years:	4%
Last Year:	6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	50	50	53	53	106	106	106	106	106	106	106	108
Reserves	755	1,181	1,561	2,008	2,476	2,481	2,509	2,524	-25	-30	8	56
	477	400	320	144	0	0	0	0	0	58	12	0
	446	406	178	63	394	107	174	203	163	111	122	76
Total Liabilities	1,728	2,037	2,112	2,268	2,976	2,694	2,789	2,832	244	245	248	240
	435	272	132	29	90	143	149	156	139	127	114	108
CWIP	48	10	0	0	3	13	5	5	6	5	7	7
Investments	4	3	3	20	57	32	31	29	18	19	23	57
	1,241	1,753	1,977	2,219	2,826	2,506	2,604	2,643	81	94	104	68
Total Assets	1,728	2,037	2,112	2,268	2,976	2,694	2,789	2,832	244	245	248	240

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	233	-7	272	680	500	-690	-45	-29	20	-69	32	-9
	-232	5	-25	39	-97	40	66	49	26	-2	-8	-37
	-3	10	-96	-142	-134	-32	-30	-26	-10	52	-9	30
Net Cash Flow	-2	8	150	577	269	-682	-8	-7	36	-18	15	-16

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	147	161	100	78	73	323	778	1,727	5	4	11	4
Inventory Days	37	24	74					147	163			2
Days Payable	70	38	18					790	935			24
Cash Conversion Cycle	113	147	157	78	73	323	778	1,085	-766	4	11	-18
Working Capital Days	129	169	184	141	54	309	941	2,895	-433	-92	-111	-50
ROCE %	33%	39%	37%	42%	42%	2%	3%	3%	-1%	4%	10%	9%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	42.60%	42.60%	42.60%	42.60%	42.60%	42.60%	42.60%	42.60%	41.93%	41.67%	41.67%	40.05%
	8.25%	7.92%	7.93%	7.67%	4.11%	3.97%	3.31%	3.07%	2.93%	2.74%	2.82%	3.13%
	6.37%	6.37%	6.32%	6.32%	6.32%	6.29%	6.29%	6.29%	6.18%	5.13%	4.47%	4.47%
	42.78%	43.11%	43.15%	43.41%	46.97%	47.13%	47.81%	48.04%	48.97%	50.47%	51.03%	52.34%
No. of Shareholders	2,06,716	2,00,620	2,16,531	2,21,470	2,40,102	3,20,150	3,72,415	4,74,822	4,21,227	4,01,236	3,83,849	4,11,213

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	41.60%	41.74%	41.74%	42.60%	42.60%	42.60%	42.60%	42.60%	40.05%
	18.02%	29.12%	14.52%	11.68%	9.68%	8.13%	7.67%	3.07%	3.13%
	11.23%	6.52%	6.45%	6.66%	6.35%	6.37%	6.32%	6.29%	4.47%
	0.00%	0.18%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	29.14%	22.44%	37.29%	39.06%	41.36%	42.90%	43.41%	48.04%	52.34%
No. of Shareholders	18,237	78,424	1,56,774	1,35,564	1,28,069	2,00,108	2,21,470	4,74,822	4,11,213

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Aug 2024

Transcript

Notes
PPT
May 2024

Transcript

Notes
PPT
Jul 2023
Transcript
PPT
Jun 2023
Transcript PPT
Feb 2023
Transcript
PPT
Oct 2022
Transcript
PPT
Jul 2022
Transcript
PPT
Jun 2022
Transcript PPT
Apr 2022

Transcript

Notes
PPT
Jul 2021

Transcript

Notes
PPT
Feb 2021

Transcript

Notes
PPT
Oct 2020
Transcript PPT
Jul 2020

Transcript

Notes
PPT
Nov 2019

Transcript

Notes
PPT
Jan 2018

Transcript

Notes
PPT
Nov 2017

Transcript

Notes
PPT
Jul 2017

Transcript

Notes
PPT
May 2017

Transcript

Notes
PPT
Feb 2017

Transcript

Notes
PPT
Nov 2016

Transcript

Notes
PPT
Aug 2016

Transcript

Notes
PPT
Aug 2015

Transcript

Notes
PPT