Vakrangee Ltd

₹ 7.90 1.15%

12 Dec - 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

Market Cap ₹ 856 Cr.
Current Price ₹ 7.90
High / Low ₹ 38.2 / 7.61
Stock P/E 88.4
Book Value ₹ 1.93
Dividend Yield 0.00 %
ROCE 5.86 %
ROE 3.65 %
Face Value ₹ 1.00

Add ratio to table

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 4.10 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 SmallCap BSE Allcap

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	234.07	49.15	50.94	55.59	51.54	51.56	53.89	58.70	65.25	67.88	63.18	68.84	69.08
	224.43	44.15	46.22	48.97	45.62	45.33	46.28	52.14	60.01	62.40	56.35	61.02	61.81
Operating Profit	9.64	5.00	4.72	6.62	5.92	6.23	7.61	6.56	5.24	5.48	6.83	7.82	7.27
OPM %	4.12%	10.17%	9.27%	11.91%	11.49%	12.08%	14.12%	11.18%	8.03%	8.07%	10.81%	11.36%	10.52%
	1.36	-0.05	0.86	0.31	0.87	1.32	0.39	0.89	0.82	0.75	1.55	1.51	1.64
Interest	0.00	0.00	1.52	1.99	1.83	1.93	1.96	0.45	0.60	0.38	0.40	0.36	0.35
Depreciation	4.19	4.01	3.39	3.95	3.97	3.92	3.85	3.89	4.28	4.24	4.29	4.30	4.45
Profit before tax	6.81	0.94	0.67	0.99	0.99	1.70	2.19	3.11	1.18	1.61	3.69	4.67	4.11
Tax %	29.22%	86.17%	-1.49%	49.49%	57.58%	26.47%	0.00%	27.97%	50.85%	35.40%	31.71%	28.91%	26.28%
	4.82	0.13	0.68	0.49	0.42	1.24	2.19	2.24	0.59	1.04	2.52	3.32	3.03
EPS in Rs	0.05	0.00	0.01	0.00	0.00	0.01	0.02	0.02	0.01	0.01	0.02	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	269
	1,417	2,057	2,370	3,054	5,495	1,530	661	286	176	179	186	231	242
Operating Profit	535	723	821	946	1,007	-22	24	28	18	19	26	24	27
OPM %	27%	26%	26%	24%	15%	-1%	3%	9%	9%	9%	12%	9%	10%
	6	6	6	5	34	82	83	70	2	1	3	4	5
Interest	78	75	56	50	10	0	0	0	0	2	8	2	1
Depreciation	181	165	164	73	7	9	15	15	15	16	16	17	17
Profit before tax	282	489	606	828	1,024	51	92	83	5	3	6	10	14
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	10
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	0.09
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:	17%

Compounded Profit Growth
10 Years:	-32%
5 Years:	-37%
3 Years:	%
TTM:	58%

Stock Price CAGR
10 Years:	-20%
5 Years:	-30%
3 Years:	-33%
1 Year:	-72%

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

1 Recently

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	42.60%	42.60%	42.60%	42.60%	42.60%	42.60%	41.93%	41.67%	41.67%	40.05%	40.05%	40.05%
	7.93%	7.67%	4.11%	3.97%	3.31%	3.07%	2.93%	2.74%	2.82%	3.13%	2.73%	0.83%
	6.32%	6.32%	6.32%	6.29%	6.29%	6.29%	6.18%	5.13%	4.47%	4.47%	4.47%	4.47%
	43.15%	43.41%	46.97%	47.13%	47.81%	48.04%	48.97%	50.47%	51.03%	52.34%	52.73%	54.66%
No. of Shareholders	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	4,16,787	4,16,518

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	41.60%	41.74%	41.74%	42.60%	42.60%	42.60%	42.60%	42.60%	40.05%	40.05%
	18.02%	29.12%	14.52%	11.68%	9.68%	8.13%	7.67%	3.07%	3.13%	0.83%
	11.23%	6.52%	6.45%	6.66%	6.35%	6.37%	6.32%	6.29%	4.47%	4.47%
	0.00%	0.18%	0.00%	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%	54.66%
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	4,16,518

* 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

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