Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

BPO/ITeS

Rating :
38/99

BSE: 511431 | NSE: VAKRANGEE

25.00
0.40 (1.63%)
19-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  24.80
  •  25.50
  •  24.00
  •  24.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4412036
  •  1103.01
  •  515.00
  •  22.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,609.95
  • 7.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,135.50
  • 1.01%
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.74%
  • 0.00%
  • 18.18%
  • FII
  • DII
  • Others
  • 0.01%
  • 6.44%
  • 33.63%

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
  • 28.51
  • 28.92
  • 29.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 7.94
  • 8.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.49
  • 14.13
  • 16.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
298.46
1,550.79
-80.75%
1,011.51
1,301.85
-22.30%
1,846.94
1,144.99
61.31%
1,802.42
978.86
84.13%
Expenses
312.85
1,263.35
-75.24%
1,002.49
1,039.16
-3.53%
1,751.07
878.23
99.39%
1,444.56
746.28
93.57%
EBITDA
-14.39
287.44
-
9.02
262.69
-96.57%
95.87
266.76
-64.06%
357.85
232.58
53.86%
EBIDTM
-4.82%
18.54%
0.89%
20.18%
5.19%
23.30%
19.85%
23.76%
Other Income
21.60
3.86
459.59%
16.09
2.83
468.55%
19.63
2.54
672.83%
8.17
0.78
947.44%
Interest
0.00
2.75
-100.00%
0.00
5.86
-100.00%
0.40
9.93
-95.97%
1.29
13.19
-90.22%
Depreciation
1.83
0.69
165.22%
1.84
0.79
132.91%
1.90
13.15
-85.55%
0.79
19.07
-95.86%
PBT
5.38
287.87
-98.13%
23.26
258.86
-91.01%
113.20
246.23
-54.03%
363.94
201.09
80.98%
Tax
3.44
98.06
-96.49%
10.14
90.83
-88.84%
37.24
94.84
-60.73%
117.28
69.54
68.65%
PAT
1.94
189.81
-98.98%
13.13
168.03
-92.19%
75.96
151.39
-49.82%
246.66
131.55
87.50%
PATM
0.65%
12.24%
1.30%
12.91%
4.11%
13.22%
13.68%
13.44%
EPS
0.02
1.79
-98.88%
0.12
1.59
-92.45%
0.72
1.43
-49.65%
2.33
1.24
87.90%

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
4,959.33
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
-0.34%
62.53%
25.38%
14.76%
42.45%
26.16%
14.33%
52.10%
108.10%
45.26%
 
Cost Of Goods Sold
4,167.71
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
791.62
1,414.94
1,105.80
910.32
785.50
647.12
530.97
332.81
198.85
127.28
151.13
GP Margin
15.96%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
24.59%
22.35%
29.77%
51.35%
Total Expenditure
4,510.97
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
448.35
987.13
937.93
820.75
723.22
534.60
381.50
241.53
138.82
79.61
63.04
EBITDA Margin
9.04%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
17.85%
15.60%
18.62%
21.42%
Other Income
65.49
51.22
13.36
5.64
5.91
6.16
5.21
4.64
0.61
0.53
0.42
Interest
1.69
10.31
50.09
56.32
74.95
77.89
85.96
55.80
17.61
6.59
3.19
Depreciation
6.36
4.17
73.39
164.04
164.86
180.87
157.06
87.44
55.01
41.98
53.18
PBT
505.78
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
31.56
7.09
Tax
168.10
343.41
297.02
211.18
167.48
107.01
39.36
32.05
18.67
8.04
2.68
Tax Rate
33.24%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
31.14%
27.94%
25.48%
37.80%
PAT
337.69
680.46
530.80
394.86
321.84
175.04
104.33
70.87
48.14
23.52
4.40
PAT before Minority Interest
337.69
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
6.81%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
5.24%
5.41%
5.50%
1.49%
PAT Growth
-47.30%
28.20%
34.43%
22.69%
83.87%
67.78%
47.21%
47.22%
104.68%
434.55%
 
Unadjusted EPS
3.19
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:


  • Vakrangee - Quarterly Results
    30th Oct 2018, 16:33 PM

    Read More
  • Vakrangee launches over 40 NextGen Vakrangee Kendras in New Delhi
    15th Oct 2018, 10:17 AM

    The Kendras have been launched in the sub-urban and semi-rural areas of Delhi

    Read More
  • Vakrangee enters into distribution agreement with Aditya Birla Housing Finance
    25th Sep 2018, 10:00 AM

    This tie-up further expands the company's bouquet of services available to citizens through Vakrangee Next Gen Kendras

    Read More
  • Vakrangee enters into agreement with Aditya Birla Finance
    6th Sep 2018, 15:14 PM

    This tie-up further expands the company's bouquet of services available to citizens through Vakrangee Next Gen Kendras

    Read More
  • Vakrangee enters into alliance with Eko India Financial Services
    5th Sep 2018, 11:40 AM

    This tie-up further expands the company's bouquet of services available to citizens through Vakrangee Kendras

    Read More
  • Vakrangee launches 50+ NextGen Vakrangee Kendras in MMR
    13th Aug 2018, 14:21 PM

    The company has launched these new stores or Kendras in the sub-urban and semi-rural areas of Mumbai

    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.