Vertoz Ltd

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

Vertoz Ltd

₹ 8.75 -1.13%
21 May - close price
vertoz.com NSE: VERTOZ
About

Incorporated in 2012, Vertoz Ltd provides programmatic online advertising services and other allied services to domestic/ overseas clients[1]

Key Points

Business Overview:[1][2]
VL is an AI-driven platform specializing in MadTech and CloudTech, serving advertisers, publishers, and agencies with solutions in digital marketing, advertising, and monetization. It currently has over 25,000 MadTech customers, 18,000+ CloudTech customers, a reach of 350 million+ audiences, and has processed over 2.17 million domains. Additionally, through its Connect Reseller platform, VL is the world’s second-largest player in domain processing, managing 3.48 lakh active domains.

Website NSE - BE
  • Market Cap ₹ 746 Cr.
  • Current Price ₹ 8.75
  • High / Low ₹ 41.6 / 7.83
  • Stock P/E 173
  • Book Value ₹ 1.49
  • Dividend Yield 0.00 %
  • ROCE 4.13 %
  • ROE 2.85 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Stock is trading at 5.86 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Tax rate seems low
  • Company has a low return on equity of 5.90% over last 3 years.
  • Earnings include an other income of Rs.3.59 Cr.
  • Company has high debtors of 302 days.
  • Working capital days have increased from 260 days to 456 days

* 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

Sector: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
6.06 5.69 7.13 13.40 15.09 18.54 11.38 9.92 10.13 10.35 11.71 11.80 16.59
4.20 3.25 5.55 11.90 13.10 16.69 10.42 8.72 9.29 9.06 9.83 12.59 13.79
Operating Profit 1.86 2.44 1.58 1.50 1.99 1.85 0.96 1.20 0.84 1.29 1.88 -0.79 2.80
OPM % 30.69% 42.88% 22.16% 11.19% 13.19% 9.98% 8.44% 12.10% 8.29% 12.46% 16.05% -6.69% 16.88%
0.06 0.12 0.03 0.15 0.32 -0.10 1.00 0.07 0.07 0.08 0.05 3.32 0.14
Interest 0.16 0.15 0.17 0.09 0.15 0.58 0.23 0.68 0.08 0.11 0.33 0.60 0.38
Depreciation 0.43 0.43 0.34 0.34 0.33 0.33 0.29 0.31 0.43 0.55 0.62 0.69 0.47
Profit before tax 1.33 1.98 1.10 1.22 1.83 0.84 1.44 0.28 0.40 0.71 0.98 1.24 2.09
Tax % 24.06% 28.28% 25.45% 31.97% 22.95% 17.86% 22.22% 14.29% 40.00% -36.62% 5.10% 20.97% 31.10%
1.01 1.42 0.83 0.82 1.41 0.68 1.13 0.24 0.25 0.97 0.92 0.98 1.44
EPS in Rs 0.04 0.06 0.03 0.03 0.06 0.03 0.05 0.01 0.01 0.01 0.01 0.01 0.02
Raw PDF
Upcoming result date: 26 May 2025

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
5.77 10.62 15.20 21.30 15.36 16.58 20.52 54.17 41.78 50.45
5.43 7.80 12.05 17.04 11.90 11.33 13.29 46.64 37.20 45.27
Operating Profit 0.34 2.82 3.15 4.26 3.46 5.25 7.23 7.53 4.58 5.18
OPM % 5.89% 26.55% 20.72% 20.00% 22.53% 31.66% 35.23% 13.90% 10.96% 10.27%
0.09 0.18 0.68 0.65 1.24 1.96 0.43 0.40 1.22 3.59
Interest 0.06 0.39 0.45 0.46 1.07 1.18 0.92 1.60 1.39 1.42
Depreciation 0.18 0.79 0.90 0.59 0.77 2.35 1.72 1.34 1.58 2.33
Profit before tax 0.19 1.82 2.48 3.86 2.86 3.68 5.02 4.99 2.83 5.02
Tax % 26.32% 39.56% 27.02% 28.50% 31.12% 25.00% 26.29% 26.65% 8.83%
0.14 1.11 1.81 2.75 1.97 2.77 3.70 3.67 2.59 4.31
EPS in Rs 0.08 0.11 0.08 0.12 0.15 0.15 0.03 0.05
Dividend Payout % 0.00% 0.00% 0.00% 2.18% 6.08% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 14%
3 Years: 36%
TTM: 1%
Compounded Profit Growth
10 Years: %
5 Years: -1%
3 Years: -2%
TTM: 87%
Stock Price CAGR
10 Years: %
5 Years: 19%
3 Years: 28%
1 Year: -77%
Return on Equity
10 Years: %
5 Years: 7%
3 Years: 6%
Last Year: 3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 0.02 0.02 5.99 5.99 11.97 11.97 11.97 11.97 42.03 85.23
Reserves 0.45 1.57 16.22 18.98 14.78 17.37 21.51 47.55 80.28 42.11
0.34 4.49 3.20 4.93 10.57 11.77 8.32 8.70 13.89 31.45
2.57 2.98 3.05 5.24 5.49 7.58 6.77 11.16 8.25 10.89
Total Liabilities 3.38 9.06 28.46 35.14 42.81 48.69 48.57 79.38 144.45 169.68
0.58 2.17 1.42 0.91 8.50 6.16 4.49 3.35 8.33 8.73
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.44 0.44 1.41 24.16 25.03 26.93 27.63 30.27 68.32 77.06
2.36 6.45 25.63 10.07 9.28 15.60 16.45 45.76 67.80 83.89
Total Assets 3.38 9.06 28.46 35.14 42.81 48.69 48.57 79.38 144.45 169.68

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0.27 -8.99 14.90 6.75 0.21 1.55 -16.97 -15.37
-2.20 -0.42 -22.19 -6.39 0.05 0.37 -0.34 -43.22
3.76 18.24 -0.82 -1.10 -0.53 -1.61 18.57 62.12
Net Cash Flow 1.29 8.82 -8.11 -0.74 -0.27 0.31 1.25 3.54

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 37.95 114.79 309.29 101.79 136.88 272.54 229.64 107.81 301.75
Inventory Days
Days Payable
Cash Conversion Cycle 37.95 114.79 309.29 101.79 136.88 272.54 229.64 107.81 301.75
Working Capital Days -121.46 33.68 258.38 16.79 18.77 111.61 120.78 204.77 455.94
ROCE % 64.15% 18.61% 15.62% 11.69% 12.39% 14.33% 11.98% 4.13%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
56.33% 56.33% 56.33% 56.33% 56.33% 48.96% 48.96% 37.52% 64.47% 64.74% 64.74% 64.74%
0.00% 0.00% 0.31% 0.82% 0.83% 3.30% 7.14% 23.06% 11.38% 4.28% 2.75% 2.95%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00% 0.00%
43.67% 43.67% 43.36% 42.86% 42.84% 47.74% 43.89% 39.43% 24.14% 30.96% 32.51% 32.31%
No. of Shareholders 18,07115,26811,21710,09311,4769,96310,50212,09913,67770,79686,61189,532

* 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

DRHP

Concalls