Nifty
Sensex
:
:
11386.25
37950.11
32.00 (0.28%)
141.20 (0.37%)

BPO/ITeS

Rating :
52/99

BSE: 511431 | NSE: VAKRANGEE

51.85
0.15 (0.29%)
26-Mar-2019 | 9:39AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  52.00
  •  52.30
  •  51.75
  •  51.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  599246
  •  310.71
  •  245.25
  •  22.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,458.13
  • 57.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,983.68
  • 0.49%
  • 2.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.74%
  • 13.83%
  • 20.90%
  • FII
  • DII
  • Others
  • 0.01%
  • 6.44%
  • 17.08%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.28
  • 27.21
  • 26.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.67
  • 13.05
  • 3.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 65.55
  • 31.20
  • 19.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.38
  • 27.90
  • 29.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 7.50
  • 7.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.64
  • 14.09
  • 16.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
96.79
1,802.42
-94.63%
298.46
1,550.79
-80.75%
1,011.51
1,301.85
-22.30%
1,846.94
1,144.99
61.31%
Expenses
111.29
1,444.56
-92.30%
312.85
1,263.35
-75.24%
1,002.49
1,039.16
-3.53%
1,751.07
878.23
99.39%
EBITDA
-14.50
357.85
-
-14.39
287.44
-
9.02
262.69
-96.57%
95.87
266.76
-64.06%
EBIDTM
-14.98%
19.85%
-4.82%
18.54%
0.89%
20.18%
5.19%
23.30%
Other Income
21.86
8.17
167.56%
21.60
3.86
459.59%
16.09
2.83
468.55%
19.63
2.54
672.83%
Interest
0.00
1.29
-100.00%
0.00
2.75
-100.00%
0.00
5.86
-100.00%
0.40
9.93
-95.97%
Depreciation
2.06
0.79
160.76%
1.83
0.69
165.22%
1.84
0.79
132.91%
1.90
13.15
-85.55%
PBT
7.08
363.94
-98.05%
5.38
287.87
-98.13%
23.26
258.86
-91.01%
113.20
246.23
-54.03%
Tax
3.37
117.28
-97.13%
3.44
98.06
-96.49%
10.14
90.83
-88.84%
37.24
94.84
-60.73%
PAT
3.71
246.66
-98.50%
1.94
189.81
-98.98%
13.13
168.03
-92.19%
75.96
151.39
-49.82%
PATM
3.83%
13.68%
0.65%
12.24%
1.30%
12.91%
4.11%
13.22%
EPS
0.04
2.33
-98.28%
0.02
1.79
-98.88%
0.12
1.59
-92.45%
0.72
1.43
-49.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
3,253.70
6,502.00
4,000.46
3,190.74
2,780.48
1,951.90
1,547.15
1,353.19
889.68
427.53
294.32
Net Sales Growth
-43.90%
62.53%
25.38%
14.76%
42.45%
26.16%
14.33%
52.10%
108.10%
45.26%
 
Cost Of Goods Sold
2,840.44
5,087.05
2,894.67
2,280.41
1,994.98
1,304.78
1,016.17
1,020.38
690.83
300.24
143.19
Gross Profit
413.26
1,414.94
1,105.80
910.32
785.50
647.12
530.97
332.81
198.85
127.28
151.13
GP Margin
12.70%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
24.59%
22.35%
29.77%
51.35%
Total Expenditure
3,177.70
5,514.87
3,062.53
2,369.99
2,057.26
1,417.30
1,165.65
1,111.66
750.86
347.92
231.28
Power & Fuel Cost
-
0.79
0.53
0.44
0.36
0.37
10.83
0.36
0.70
0.91
0.33
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.02%
0.70%
0.03%
0.08%
0.21%
0.11%
Employee Cost
-
68.81
43.99
25.33
19.59
31.41
28.55
12.47
26.46
28.73
17.71
% Of Sales
-
1.06%
1.10%
0.79%
0.70%
1.61%
1.85%
0.92%
2.97%
6.72%
6.02%
Manufacturing Exp.
-
9.66
23.59
9.99
14.46
25.35
51.60
22.02
3.35
7.16
6.03
% Of Sales
-
0.15%
0.59%
0.31%
0.52%
1.30%
3.34%
1.63%
0.38%
1.67%
2.05%
General & Admin Exp.
-
20.37
18.22
15.16
14.42
49.79
55.28
53.95
26.11
9.23
11.52
% Of Sales
-
0.31%
0.46%
0.48%
0.52%
2.55%
3.57%
3.99%
2.93%
2.16%
3.91%
Selling & Distn. Exp.
-
75.35
62.22
33.04
8.61
4.22
1.69
0.77
1.64
1.04
0.46
% Of Sales
-
1.16%
1.56%
1.04%
0.31%
0.22%
0.11%
0.06%
0.18%
0.24%
0.16%
Miscellaneous Exp.
-
252.83
19.31
5.61
3.62
0.73
0.54
0.55
0.03
0.61
0.46
% Of Sales
-
3.89%
0.48%
0.18%
0.13%
0.04%
0.03%
0.04%
0.00%
0.14%
17.68%
EBITDA
76.00
987.13
937.93
820.75
723.22
534.60
381.50
241.53
138.82
79.61
63.04
EBITDA Margin
2.34%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
17.85%
15.60%
18.62%
21.42%
Other Income
79.18
51.22
13.36
5.64
5.91
6.16
5.21
4.64
0.61
0.53
0.42
Interest
0.40
10.31
50.09
56.32
74.95
77.89
85.96
55.80
17.61
6.59
3.19
Depreciation
7.63
4.17
73.39
164.04
164.86
180.87
157.06
87.44
55.01
41.98
53.18
PBT
148.92
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
31.56
7.09
Tax
54.19
343.41
297.02
211.18
167.48
107.01
39.36
32.05
18.67
8.04
2.68
Tax Rate
36.39%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
31.14%
27.94%
25.48%
37.80%
PAT
94.74
680.46
530.80
394.86
321.84
175.04
104.33
70.87
48.14
23.52
4.40
PAT before Minority Interest
94.74
680.46
530.80
394.86
321.84
174.98
104.33
70.87
48.14
23.52
4.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.91%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
5.24%
5.41%
5.50%
1.49%
PAT Growth
-87.47%
28.20%
34.43%
22.69%
83.87%
67.78%
47.21%
47.22%
104.68%
434.55%
 
Unadjusted EPS
0.90
6.43
5.02
7.62
6.39
3.48
2.08
1.42
1.07
11.00
2.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,592.41
2,053.75
1,583.15
1,207.34
779.50
513.82
416.90
355.69
300.22
268.71
Share Capital
105.88
52.92
52.92
50.35
50.35
50.25
25.02
23.71
22.50
21.40
Total Reserves
2,465.21
1,993.91
1,526.50
894.50
617.40
452.78
390.42
323.11
273.57
247.31
Non-Current Liabilities
-3.82
1.84
29.16
81.51
160.69
236.41
236.11
52.20
93.84
56.96
Secured Loans
0.00
0.00
12.22
37.41
86.21
145.69
155.96
0.00
51.54
22.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
0.00
Long Term Provisions
3.58
2.33
1.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
392.73
210.99
479.98
748.39
784.43
629.52
460.32
281.47
109.90
15.45
Trade Payables
346.56
29.69
114.41
213.13
252.43
175.48
121.83
86.82
59.40
7.88
Other Current Liabilities
43.92
5.11
38.72
83.03
102.66
128.13
101.44
17.50
41.00
4.09
Short Term Borrowings
0.00
144.02
282.75
315.57
321.63
285.22
215.59
163.43
0.00
0.00
Short Term Provisions
2.26
32.17
44.10
136.65
107.72
40.70
21.46
13.73
9.49
3.48
Total Liabilities
2,981.32
2,266.58
2,092.29
2,037.24
1,724.62
1,382.60
1,116.18
689.36
503.96
341.12
Net Block
89.69
28.62
132.13
272.83
436.42
420.35
537.27
272.36
287.26
265.78
Gross Block
125.97
57.95
1,060.54
1,039.38
998.69
802.02
762.04
412.75
375.49
312.20
Accumulated Depreciation
33.50
29.33
928.40
766.54
562.28
381.67
224.77
140.40
88.23
46.42
Non Current Assets
138.30
38.79
164.05
302.90
557.58
474.36
592.34
307.62
289.36
267.88
Capital Work in Progress
3.21
0.04
0.00
10.09
48.11
16.77
14.35
0.00
0.00
0.00
Non Current Investment
28.19
1.37
1.59
1.60
2.55
2.31
1.46
3.35
2.10
2.10
Long Term Loans & Adv.
11.57
6.88
22.64
5.87
56.22
26.55
34.90
31.30
0.00
0.00
Other Non Current Assets
5.64
1.88
7.69
12.50
14.28
8.38
4.36
0.61
0.00
0.00
Current Assets
2,843.02
2,227.80
1,928.24
1,734.34
1,167.04
908.23
523.84
381.74
214.59
72.83
Current Investments
0.89
0.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
17.15
499.19
507.06
169.36
162.49
53.77
24.43
17.75
20.85
14.09
Sundry Debtors
1,307.89
824.36
849.87
1,199.32
768.30
652.74
445.48
274.52
169.67
42.54
Cash & Bank
1,474.45
603.20
167.20
38.20
29.34
31.89
28.41
17.59
4.89
4.48
Other Current Assets
42.66
2.37
0.58
7.90
206.91
169.84
25.51
71.89
19.17
11.72
Short Term Loans & Adv.
14.08
298.13
403.54
319.54
196.28
117.48
17.29
64.15
19.17
11.72
Net Current Assets
2,450.29
2,016.81
1,448.26
985.95
382.61
278.71
63.52
100.27
104.70
57.38
Total Assets
2,981.32
2,266.59
2,092.29
2,037.24
1,724.62
1,382.59
1,116.18
689.36
503.95
341.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
529.87
668.75
271.85
-1.10
227.45
73.65
216.43
-45.17
14.24
15.65
PBT
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
31.56
7.09
Adjustment
-5.60
128.04
212.65
228.74
252.78
236.55
133.92
72.33
48.22
56.67
Changes in Working Capital
-104.24
7.40
-254.66
-576.97
-209.86
-280.16
-0.47
-173.46
-64.66
-34.59
Cash after chg. in Working capital
914.03
963.25
564.02
141.10
324.92
100.08
236.37
-34.32
15.13
29.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-384.16
-294.50
-292.17
-142.19
-97.46
-26.43
-19.93
-10.85
-1.30
-9.35
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
-4.17
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-98.89
53.69
-9.04
-0.24
-226.12
-39.84
-361.71
-40.89
-63.05
-29.48
Net Fixed Assets
-71.14
1,002.38
-11.07
-2.66
-244.77
-87.95
-359.62
-34.58
-55.45
43.44
Net Investments
-37.15
-17.09
0.01
0.95
7.91
46.70
1.69
-6.94
-0.96
-0.01
Others
9.40
-931.60
2.02
1.47
10.74
1.41
-3.78
0.63
-6.64
-72.91
Cash from Financing Activity
-136.50
-141.86
-112.10
10.20
-3.88
-30.33
156.09
98.75
49.23
13.53
Net Cash Inflow / Outflow
294.48
580.59
150.70
8.86
-2.54
3.48
10.82
12.70
0.41
-0.30
Opening Cash & Equivalents
438.42
-142.17
-292.87
29.34
31.89
28.41
17.59
4.89
4.48
4.78
Closing Cash & Equivalent
732.89
438.42
-142.17
38.20
29.34
31.89
28.41
17.59
4.89
4.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
24.28
19.34
14.92
9.38
6.63
5.01
0.42
3.66
3.29
3.13
ROA
25.93%
24.35%
19.12%
17.11%
11.26%
8.35%
7.85%
8.07%
5.57%
1.27%
ROE
29.47%
29.28%
31.28%
39.92%
29.89%
22.72%
18.60%
14.98%
8.33%
1.63%
ROCE
43.18%
42.82%
37.57%
38.98%
30.93%
23.78%
22.75%
19.29%
11.79%
3.65%
Fixed Asset Turnover
70.71
7.15
3.04
2.73
2.17
1.98
2.30
2.26
1.24
0.88
Receivable days
59.85
76.38
117.21
129.15
132.86
129.54
97.10
91.12
90.59
50.22
Inventory Days
14.49
45.90
38.69
21.78
20.22
9.22
5.69
7.92
14.91
9.70
Payable days
13.06
8.47
23.77
38.56
50.42
42.67
33.26
31.32
26.25
31.14
Cash Conversion Cycle
61.28
113.81
132.13
112.37
102.66
96.10
69.53
67.71
79.25
28.79
Total Debt/Equity
0.00
0.07
0.20
0.44
0.74
1.08
1.10
0.47
0.19
0.08
Interest Cover
100.35
17.53
11.76
7.53
4.62
2.67
2.84
4.79
5.79
3.22

News Update:


  • RBI renews authorization issued to Vakrangee for White Label ATMs
    19th Mar 2019, 09:29 AM

    The validity has been extended till March 31, 2020

    Read More
  • Vakrangee enters Guinness World Records by opening 1,107 stores
    4th Feb 2019, 10:11 AM

    These 1,107 stores were part of the 3,300+ Nextgen Vakrangee Kendras which were launched on January 14, 2019

    Read More
  • Vakrangee - Quarterly Results
    25th Jan 2019, 15:23 PM

    Read More
  • Vakrangee launches 3,300+ NextGen Vakrangee Kendras across India
    14th Jan 2019, 16:58 PM

    Overall in the Pilot phase, the company plans to have 4,000+ Nextgen Vakrangee Kendra stores

    Read More
  • Vakrangee to launch 3,300+ NextGen Vakrangee Kendras across India
    26th Dec 2018, 14:22 PM

    These Nextgen outlets are spread across 20 states, 350+ districts and 2,000+ postal codes of the country

    Read More
  • Vakrangee in partnership with Eko India launches domestic money transfer services
    20th Dec 2018, 11:39 AM

    The Domestic Money Transfer service can be availed across the company’s nation-wide franchisee network of Nextgen Vakrangee Kendras

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.