Vakrangee Ltd

₹ 5.17 0.00%

30 Sep 11:38 a.m.

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 ₹ 560 Cr.
Current Price ₹ 5.17
High / Low ₹ 9.64 / 4.61
Stock P/E 52.5
Book Value ₹ 1.97
Dividend Yield 0.00 %
ROCE 7.51 %
ROE 5.39 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Debtor days have improved from 47.8 to 29.3 days.

Cons

Stock is trading at 2.63 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of -4.11% over past five years.
Company has a low return on equity of 4.06% 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	55.59	51.54	51.56	53.89	58.70	65.25	67.88	63.18	68.84	69.08	60.10	56.74	55.92
	48.97	45.62	45.33	46.28	52.14	60.01	62.40	56.35	61.02	61.81	52.31	51.97	49.28
Operating Profit	6.62	5.92	6.23	7.61	6.56	5.24	5.48	6.83	7.82	7.27	7.79	4.77	6.64
OPM %	11.91%	11.49%	12.08%	14.12%	11.18%	8.03%	8.07%	10.81%	11.36%	10.52%	12.96%	8.41%	11.87%
	0.31	0.87	1.32	0.39	0.89	0.82	0.75	1.55	1.51	1.64	1.47	2.03	1.96
Interest	1.99	1.83	1.93	1.96	0.45	0.60	0.38	0.40	0.36	0.35	0.44	0.37	0.39
Depreciation	3.95	3.97	3.92	3.85	3.89	4.28	4.24	4.29	4.30	4.45	4.61	4.24	4.54
Profit before tax	0.99	0.99	1.70	2.19	3.11	1.18	1.61	3.69	4.67	4.11	4.21	2.19	3.67
Tax %	49.49%	57.58%	26.47%	0.00%	27.97%	50.85%	35.40%	31.71%	28.91%	26.28%	25.18%	26.48%	38.42%
	0.49	0.42	1.24	2.19	2.24	0.59	1.04	2.52	3.32	3.03	3.15	1.62	2.25
EPS in Rs	0.00	0.00	0.01	0.02	0.02	0.01	0.01	0.02	0.03	0.03	0.03	0.02	0.02
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	2,780	3,191	4,000	6,502	1,508	685	314	194	197	213	255	255	242
	2,057	2,370	3,054	5,495	1,530	661	286	176	179	186	231	227	215
Operating Profit	723	821	946	1,007	-22	24	28	18	19	26	24	28	26
OPM %	26%	26%	24%	15%	-1.4%	3.5%	9%	9%	9%	12%	9%	11%	11%
	6	6	5	34	82	83	70	2	1	3	4	7	7
Interest	75	56	50	10	0	0	0	0	2	8	2	2	2
Depreciation	165	164	73	7	9	15	15	15	16	16	17	18	18
Profit before tax	489	606	828	1,024	51	92	83	5	3	6	9	15	14
Tax %	34%	35%	36%	34%	51%	22%	24%	100%	63%	26%	34%	27%
	322	395	531	680	25	71	63	0	1	4	6	11	10
EPS in Rs	3.20	3.73	5.02	6.43	0.24	0.67	0.59	0.00	0.01	0.04	0.06	0.10	0.10
Dividend Payout %	4%	17%	20%	4%	105%	37%	17%		530%	122%	0%	0%

Compounded Sales Growth
10 Years:	-22%
5 Years:	-4%
3 Years:	9%
TTM:	-9%

Compounded Profit Growth
10 Years:	-30%
5 Years:	-29%
3 Years:	117%
TTM:	40%

Stock Price CAGR
10 Years:	-26%
5 Years:	-32%
3 Years:	-33%
1 Year:	-36%

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

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	50	53	53	106	106	106	106	106	106	106	108	108
Reserves	1,157	1,530	2,001	2,487	2,496	2,531	2,558	22	18	56	94	105
	416	320	144	0	0	0	0	27	58	12	5	4
	414	189	71	400	116	182	212	178	116	126	101	94
Total Liabilities	2,037	2,092	2,268	2,993	2,718	2,819	2,876	333	298	300	308	312
	273	132	29	90	143	149	156	139	127	114	110	113
CWIP	10	0	0	3	13	5	5	6	8	10	17	13
Investments	2	2	2	29	4	3	1	2	3	7	4	52
	1,753	1,959	2,238	2,871	2,558	2,662	2,714	186	160	169	177	134
Total Assets	2,037	2,092	2,268	2,993	2,718	2,819	2,876	333	298	300	308	312

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-1	272	669	530	-708	-51	-31	21	-42	31	-19	61
	-0	-9	54	-99	35	68	50	1	-5	-7	-12	-57
	10	-112	-142	-136	-32	-30	-26	17	25	-9	28	-1
Net Cash Flow	9	151	581	294	-705	-13	-7	39	-22	15	-3	2
Free Cash Flow	-4	260	705	459	-779	-58	-52	20	-47	26	-33	45
CFO/OP	20%	69%	102%	91%	3,170%	-153%	-96%	156%	-186%	138%	-106%	230%

Ratios

Consolidated / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	157	97	75	73	319	729	1,301	79	74	75	39	29
Inventory Days	31	81									292	263
Days Payable	39	18									284	276
Cash Conversion Cycle	149	160	75	73	319	729	1,301	79	74	75	47	16
Working Capital Days	124	137	129	55	310	894	2,188	-145	-53	-6	4	-5
ROCE %	39%	37%	43%	43%	2%	3%	3%	0%	3%	7%	6%	8%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Vakrangee Kendra Outlets (Total)
Number

xx,xxx	xx,xxx	xx,xxx	x,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
		xxx	xxx		xxx	xxx	xxx
			x,xxx		x,xxx	x,xxx	x,xxx
					x.xx	xx.xx	xx.xx
					xx,xxx.xx	xx,xxx.xx	xx,xxx.xx
					x.xx	xx.xx	xx.xx
					xxx	xxx	xxx
					xx.xx	xx.xx	xx.xx

Please log in to see hidden values.

Districts Covered
Number

White Label ATMs
Number

Banking Accounts Opened
Lakh

Gross Transaction Value (GTV)
Rs. Crore

Insurance / Pension Schemes Sold
Lakh

Master Franchisees (District Level)
Number

Total Number of Transactions
Crore

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	42.60%	42.60%	42.60%	41.93%	41.67%	41.67%	40.05%	40.05%	40.05%	40.05%	40.05%	40.05%
	3.97%	3.31%	3.07%	2.93%	2.74%	2.82%	3.13%	2.73%	0.83%	0.49%	0.45%	0.35%
	6.29%	6.29%	6.29%	6.18%	5.13%	4.47%	4.47%	4.47%	4.47%	4.45%	4.13%	4.05%
	47.13%	47.81%	48.04%	48.97%	50.47%	51.03%	52.34%	52.73%	54.66%	55.01%	55.37%	55.55%
No. of Shareholders	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	4,09,892	4,00,734	3,93,406

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	41.60%	41.74%	41.74%	42.60%	42.60%	42.60%	42.60%	42.60%	40.05%	40.05%	40.05%
	18.02%	29.12%	14.52%	11.68%	9.68%	8.13%	7.67%	3.07%	3.13%	0.45%	0.35%
	11.23%	6.52%	6.45%	6.66%	6.35%	6.37%	6.32%	6.29%	4.47%	4.13%	4.05%
	0.00%	0.18%	0.00%	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%	55.37%	55.55%
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	4,00,734	3,93,406

* 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