Vakrangee Ltd

Vakrangee Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vakrangee Ltd

₹ 6.87 -1.29%
06 Feb 1:15 p.m.
vakrangee.in BSE: 511431 NSE: VAKRANGEE
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
  • Market Cap ₹ 744 Cr.
  • Current Price ₹ 6.87
  • High / Low ₹ 18.0 / 6.21
  • Stock P/E 63.7
  • Book Value ₹ 1.93
  • Dividend Yield 0.00 %
  • ROCE 5.86 %
  • ROE 3.65 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Debtor days have improved from 62.7 to 38.7 days.

Cons

  • Stock is trading at 3.55 times its book value
  • The company has delivered a poor sales growth of -17.9% over past five years.
  • Company has a low return on equity of 2.60% 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

Information Technology Information Technology IT - Services IT Enabled Services

Part of BSE Information Technology BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
49.15 50.94 55.59 51.54 51.56 53.89 58.70 65.25 67.88 63.18 68.84 69.08 60.10
44.15 46.22 48.97 45.62 45.33 46.28 52.14 60.01 62.40 56.35 61.02 61.81 52.31
Operating Profit 5.00 4.72 6.62 5.92 6.23 7.61 6.56 5.24 5.48 6.83 7.82 7.27 7.79
OPM % 10.17% 9.27% 11.91% 11.49% 12.08% 14.12% 11.18% 8.03% 8.07% 10.81% 11.36% 10.52% 12.96%
-0.05 0.86 0.31 0.87 1.32 0.39 0.89 0.82 0.75 1.55 1.51 1.64 1.47
Interest 0.00 1.52 1.99 1.83 1.93 1.96 0.45 0.60 0.38 0.40 0.36 0.35 0.44
Depreciation 4.01 3.39 3.95 3.97 3.92 3.85 3.89 4.28 4.24 4.29 4.30 4.45 4.61
Profit before tax 0.94 0.67 0.99 0.99 1.70 2.19 3.11 1.18 1.61 3.69 4.67 4.11 4.21
Tax % 86.17% -1.49% 49.49% 57.58% 26.47% 0.00% 27.97% 50.85% 35.40% 31.71% 28.91% 26.28% 25.18%
0.13 0.68 0.49 0.42 1.24 2.19 2.24 0.59 1.04 2.52 3.32 3.03 3.15
EPS in Rs 0.00 0.01 0.00 0.00 0.01 0.02 0.02 0.01 0.01 0.02 0.03 0.03 0.03
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
1,952 2,780 3,191 4,000 6,502 1,508 685 314 194 197 213 255 261
1,417 2,057 2,370 3,054 5,495 1,530 661 286 176 179 186 231 231
Operating Profit 535 723 821 946 1,007 -22 24 28 18 19 26 24 30
OPM % 27% 26% 26% 24% 15% -1% 3% 9% 9% 9% 12% 9% 11%
6 6 6 5 34 82 83 70 2 1 3 4 6
Interest 78 75 56 50 10 0 0 0 0 2 8 2 2
Depreciation 181 165 164 73 7 9 15 15 15 16 16 17 18
Profit before tax 282 489 606 828 1,024 51 92 83 5 3 6 10 17
Tax % 38% 34% 35% 36% 34% 51% 22% 24% 100% 63% 26% 33%
175 322 395 531 680 25 71 63 0 1 4 6 12
EPS in Rs 1.74 3.20 3.73 5.02 6.43 0.24 0.67 0.59 0.00 0.01 0.04 0.06 0.11
Dividend Payout % 7% 4% 17% 20% 4% 105% 37% 17% 530% 122% 0%
Compounded Sales Growth
10 Years: -21%
5 Years: -18%
3 Years: 10%
TTM: 6%
Compounded Profit Growth
10 Years: -32%
5 Years: -37%
3 Years: %
TTM: 77%
Stock Price CAGR
10 Years: -23%
5 Years: -32%
3 Years: -33%
1 Year: -62%
Return on Equity
10 Years: 12%
5 Years: 2%
3 Years: 3%
Last Year: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 50 50 53 53 106 106 106 106 106 106 106 108 108
Reserves 729 1,157 1,530 2,001 2,487 2,496 2,531 2,558 22 18 56 94 100
492 416 320 144 0 0 0 0 27 58 12 5 4
453 414 189 71 400 116 182 212 178 116 126 102 130
Total Liabilities 1,725 2,037 2,092 2,268 2,993 2,718 2,819 2,876 333 298 300 309 343
436 273 132 29 90 143 149 156 139 127 114 110 119
CWIP 48 10 0 0 3 13 5 5 6 8 10 17 9
Investments 3 2 2 2 29 4 3 1 2 3 7 4 5
1,238 1,753 1,959 2,238 2,871 2,558 2,662 2,714 186 160 169 177 210
Total Assets 1,725 2,037 2,092 2,268 2,993 2,718 2,819 2,876 333 298 300 309 343

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
227 -1 272 669 530 -708 -51 -31 21 -42 31 -21
-226 -0 -9 54 -99 35 68 50 1 -5 -7 -12
-4 10 -112 -142 -136 -32 -30 -26 17 25 -9 30
Net Cash Flow -3 9 151 581 294 -705 -13 -7 39 -22 15 -3

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 144 157 97 75 73 319 729 1,301 79 74 75 39
Inventory Days 45 31 81 223
Days Payable 71 39 18 217
Cash Conversion Cycle 119 149 160 75 73 319 729 1,301 79 74 75 45
Working Capital Days 66 124 137 129 55 310 894 2,188 -145 -53 -6 4
ROCE % 31% 39% 37% 43% 43% 2% 3% 3% 0% 3% 7% 6%

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
42.60% 42.60% 42.60% 42.60% 42.60% 41.93% 41.67% 41.67% 40.05% 40.05% 40.05% 40.05%
7.67% 4.11% 3.97% 3.31% 3.07% 2.93% 2.74% 2.82% 3.13% 2.73% 0.83% 0.49%
6.32% 6.32% 6.29% 6.29% 6.29% 6.18% 5.13% 4.47% 4.47% 4.47% 4.47% 4.45%
43.41% 46.97% 47.13% 47.81% 48.04% 48.97% 50.47% 51.03% 52.34% 52.73% 54.66% 55.01%
No. of Shareholders 2,21,4702,40,1023,20,1503,72,4154,74,8224,21,2274,01,2363,83,8494,11,2134,16,7874,16,5184,09,892

* 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

Annual reports

Credit ratings

Concalls

  • Aug 2024
    Transcript
    AI Summary
    PPT
  • May 2024
    Transcript
    AI Summary
    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
    AI Summary
    PPT
  • Jul 2021
    Transcript
    AI Summary
    PPT
  • Feb 2021
    Transcript
    AI Summary
    PPT
  • Oct 2020
    Transcript PPT
  • Jul 2020
    Transcript
    AI Summary
    PPT
  • Nov 2019
    Transcript
    AI Summary
    PPT
  • Jan 2018
    Transcript
    AI Summary
    PPT
  • Nov 2017
    Transcript
    AI Summary
    PPT
  • Jul 2017
    Transcript
    AI Summary
    PPT
  • May 2017
    Transcript
    AI Summary
    PPT
  • Feb 2017
    Transcript
    AI Summary
    PPT
  • Nov 2016
    Transcript
    AI Summary
    PPT
  • Aug 2016
    Transcript
    AI Summary
    PPT
  • Aug 2015
    Transcript
    AI Summary
    PPT