Nifty
Sensex
:
:
11737.90
39110.21
28.80 (0.25%)
140.41 (0.36%)

BPO/ITeS

Rating :
73/99

BSE: 511431 | NSE: VAKRANGEE

48.80
-1.05 (-2.11%)
22-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  49.90
  •  50.40
  •  48.15
  •  49.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4159256
  •  2029.72
  •  73.25
  •  22.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,281.14
  • 209.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,806.69
  • 0.50%
  • 2.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.74%
  • 12.31%
  • 21.69%
  • FII
  • DII
  • Others
  • 0.01%
  • 6.44%
  • 17.81%

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
  • 29.16
  • 27.90
  • 31.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 7.35
  • 7.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.15
  • 14.84
  • 17.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
101.46
1,846.94
-94.51%
96.79
1,802.42
-94.63%
298.46
1,550.79
-80.75%
1,011.51
1,301.85
-22.30%
Expenses
103.27
1,751.07
-94.10%
111.29
1,444.56
-92.30%
312.85
1,263.35
-75.24%
1,002.49
1,039.16
-3.53%
EBITDA
-1.81
95.87
-
-14.50
357.85
-
-14.39
287.44
-
9.02
262.69
-96.57%
EBIDTM
-1.78%
5.19%
-14.98%
19.85%
-4.82%
18.54%
0.89%
20.18%
Other Income
20.42
19.63
4.02%
21.86
8.17
167.56%
21.60
3.86
459.59%
16.09
2.83
468.55%
Interest
0.00
0.40
-100.00%
0.00
1.29
-100.00%
0.00
2.75
-100.00%
0.00
5.86
-100.00%
Depreciation
3.00
1.90
57.89%
2.06
0.79
160.76%
1.83
0.69
165.22%
1.84
0.79
132.91%
PBT
15.62
113.20
-86.20%
7.08
363.94
-98.05%
5.38
287.87
-98.13%
23.26
258.86
-91.01%
Tax
9.16
37.24
-75.40%
3.37
117.28
-97.13%
3.44
98.06
-96.49%
10.14
90.83
-88.84%
PAT
6.45
75.96
-91.51%
3.71
246.66
-98.50%
1.94
189.81
-98.98%
13.13
168.03
-92.19%
PATM
6.36%
4.11%
3.83%
13.68%
0.65%
12.24%
1.30%
12.91%
EPS
0.06
0.72
-91.67%
0.04
2.33
-98.28%
0.02
1.79
-98.88%
0.12
1.59
-92.45%

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
1,508.22
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
-76.80%
62.53%
25.38%
14.76%
42.45%
26.16%
14.33%
52.10%
108.10%
45.26%
 
Cost Of Goods Sold
1,408.35
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
99.87
1,414.94
1,105.80
910.32
785.50
647.12
530.97
332.81
198.85
127.28
151.13
GP Margin
6.62%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
24.59%
22.35%
29.77%
51.35%
Total Expenditure
1,529.90
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
-21.68
987.13
937.93
820.75
723.22
534.60
381.50
241.53
138.82
79.61
63.04
EBITDA Margin
-1.44%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
17.85%
15.60%
18.62%
21.42%
Other Income
79.97
51.22
13.36
5.64
5.91
6.16
5.21
4.64
0.61
0.53
0.42
Interest
0.00
10.31
50.09
56.32
74.95
77.89
85.96
55.80
17.61
6.59
3.19
Depreciation
8.73
4.17
73.39
164.04
164.86
180.87
157.06
87.44
55.01
41.98
53.18
PBT
51.34
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
31.56
7.09
Tax
26.11
343.41
297.02
211.18
167.48
107.01
39.36
32.05
18.67
8.04
2.68
Tax Rate
50.86%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
31.14%
27.94%
25.48%
37.80%
PAT
25.23
680.46
530.80
394.86
321.84
175.04
104.33
70.87
48.14
23.52
4.40
PAT before Minority Interest
25.23
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
1.67%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
5.24%
5.41%
5.50%
1.49%
PAT Growth
-96.29%
28.20%
34.43%
22.69%
83.87%
67.78%
47.21%
47.22%
104.68%
434.55%
 
Unadjusted EPS
0.24
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 enters into partnership with ZEEL
    22nd May 2019, 11:28 AM

    Vakrangee will offer ZEE5 services to the most remote and hitherto unserved/underserved parts of the country

    Read More
  • Vakrangee - Quarterly Results
    10th May 2019, 16:30 PM

    Read More
  • Vakrangee enters into alliance with Dish TV
    8th May 2019, 08:59 AM

    This alliance will help consumers to avail the DTH services of DishTV and d2h brands

    Read More
  • Vakrangee wins ‘Financial Services Retailer of the year’ award
    2nd May 2019, 09:39 AM

    This award recognises company’s Nextgen Vakrangee Kendras’ growth and customer satisfaction in 2018-19

    Read More
  • 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

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.