Vakrangee Ltd

Vakrangee is engaged in providing diverse solutions, activities in e-governance and e-commerce sector, including bullion and jewellery, through its Vakrangee Kendra (on B2B and B2C basis) with special competencies in handling massive, multi-state, and e-governance enrollment projects, data digitization.

  • Market Cap: 4,826 Cr.
  • Current Price: 45.55
  • 52 weeks High / Low 71.00 / 22.75
  • Book Value: 24.56
  • Stock P/E: 107.59
  • Dividend Yield: 0.55 %
  • ROCE: 1.91 %
  • ROE: 0.94 %
  • Sales Growth (3Yrs): -22.10 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Pros:
Company is virtually debt free.
Company has been maintaining a healthy dividend payout of 42.91%
Cons:
The company has delivered a poor growth of -5.03% over past five years.
Earnings include an other income of Rs.83.59 Cr.
Company has high debtors of 319.36 days.

Peer Comparison Sector: IT - Software // Industry: Computers - Software - Converts

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
1,145 1,302 1,551 1,802 1,847 1,012 298 97 101 127 152 199
878 1,039 1,263 1,445 1,751 1,002 313 111 103 128 152 189
Operating Profit 267 263 287 358 96 9 -14 -14 -2 -1 -0 10
OPM % 23% 20% 19% 20% 5% 1% -5% -15% -2% -1% -0% 5%
Other Income 3 3 4 8 20 16 22 24 20 21 21 22
Interest 10 6 3 1 0 0 0 0 0 0 0 0
Depreciation 13 1 1 1 2 2 2 2 3 4 4 4
Profit before tax 246 259 288 364 113 23 5 7 16 16 17 28
Tax % 39% 35% 34% 32% 33% 44% 64% 48% 59% 50% 35% 25%
Net Profit 151 168 190 247 76 13 2 4 6 8 11 21
EPS in Rs 1.43 1.59 1.80 2.33 0.72 0.12 0.02 0.04 0.06 0.07 0.11 0.20
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
224 294 428 890 1,353 1,547 1,952 2,780 3,191 4,000 6,502 1,508 579
122 182 348 750 1,112 1,166 1,417 2,057 2,370 3,054 5,495 1,530 572
Operating Profit 102 112 80 140 242 382 535 723 821 946 1,007 -22 7
OPM % 45% 38% 19% 16% 18% 25% 27% 26% 26% 24% 15% -1% 1%
Other Income 2 -49 0 -0 5 5 6 6 6 5 34 82 84
Interest 0 3 7 18 56 86 78 75 56 50 10 0 0
Depreciation 29 53 42 55 87 157 181 165 164 73 7 9 14
Profit before tax 74 7 32 67 103 144 282 489 606 828 1,024 51 77
Tax % 33% 38% 25% 28% 31% 27% 38% 34% 35% 36% 34% 51%
Net Profit 50 4 24 48 71 104 175 322 395 531 680 25 47
EPS in Rs 0.57 0.05 0.25 0.50 0.07 1.02 1.71 3.17 3.70 5.01 6.43 0.24 0.44
Dividend Payout % 9% 49% 14% 10% 7% 10% 7% 4% 17% 20% 4% 105%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:17.75%
5 Years:-5.03%
3 Years:-22.10%
TTM:-82.20%
Compounded Profit Growth
10 Years:-7.17%
5 Years:-32.59%
3 Years:-60.46%
TTM:-52.20%
Stock Price CAGR
10 Years:36.56%
5 Years:-6.84%
3 Years:-33.68%
1 Year:7.43%
Return on Equity
10 Years:21.77%
5 Years:22.06%
3 Years:18.28%
Last Year:0.94%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
21 21 22 24 25 50 50 50 53 53 106 106 106
Reserves 250 247 274 323 392 464 627 907 1,530 2,001 2,487 2,496 2,496
Borrowings 1 22 69 163 459 542 492 416 320 144 0 0 0
83 50 148 179 240 327 555 664 190 79 400 116 185
Total Liabilities 355 341 512 689 1,116 1,383 1,725 2,037 2,092 2,277 2,993 2,718 2,787
290 266 287 272 537 420 436 273 132 29 90 143 152
CWIP 0 0 0 0 14 17 48 10 0 0 3 13 2
Investments 2 2 2 3 1 2 3 2 2 2 29 4 4
63 73 223 414 563 943 1,238 1,753 1,959 2,246 2,871 2,558 2,629
Total Assets 355 341 512 689 1,116 1,383 1,725 2,037 2,092 2,277 2,993 2,718 2,787

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
100 16 14 -45 216 74 227 -1 272 669 530 -708
-146 -29 -63 -41 -362 -40 -226 -0 -9 54 -99 35
46 14 49 99 156 -30 -4 10 -112 -142 -136 -32
Net Cash Flow -1 -0 0 13 11 3 -3 9 151 581 294 -705

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 33% 21% 12% 20% 22% 24% 32% 44% 40% 43% 43% 2%
Debtor Days 63 53 145 113 120 154 144 157 97 75 73 319
Inventory Turnover 8.91 37.59 24.47 46.09 64.16 39.57 18.05 16.76 9.43 7.95 25.18 141.88