Nifty
Sensex
:
:
18726.40
63142.96
127.40 (0.69%)
350.08 (0.56%)

BPO/ITeS

Rating :
42/99

BSE: 511431 | NSE: VAKRANGEE

17.80
07-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 17.75
  • 18.05
  • 17.60
  • 17.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4103220
  •  728.87
  •  45.70
  •  14.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,874.28
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,817.56
  • 0.28%
  • 15.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.60%
  • 8.29%
  • 29.93%
  • FII
  • DII
  • Others
  • 7.67%
  • 6.32%
  • 5.19%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.64
  • -34.59
  • 4.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.63
  • -30.97
  • 45.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.49
  • -30.60
  • 15.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.27
  • 58.29
  • 57.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.26
  • 1.52
  • 1.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.65
  • 32.30
  • 35.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
50.94
48.10
5.90%
250.73
208.67
20.16%
234.07
207.19
12.97%
226.03
154.02
46.75%
Expenses
46.22
41.88
10.36%
245.81
165.85
48.21%
224.43
168.46
33.22%
217.47
121.36
79.19%
EBITDA
4.72
6.22
-24.12%
4.92
42.82
-88.51%
9.64
38.73
-75.11%
8.56
32.66
-73.79%
EBIDTM
9.26%
12.93%
1.96%
20.52%
4.12%
18.69%
3.79%
21.21%
Other Income
0.86
1.49
-42.28%
0.32
0.54
-40.74%
1.36
0.47
189.36%
1.86
1.42
30.99%
Interest
1.52
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
3.39
3.97
-14.61%
4.01
4.03
-0.50%
4.19
3.92
6.89%
3.92
3.54
10.73%
PBT
0.67
3.41
-80.35%
1.23
37.97
-96.76%
6.81
35.28
-80.70%
6.50
30.54
-78.72%
Tax
-0.01
1.15
-
0.88
8.64
-89.81%
1.99
8.54
-76.70%
1.97
7.22
-72.71%
PAT
0.68
2.26
-69.91%
0.35
29.33
-98.81%
4.82
26.74
-81.97%
4.53
23.33
-80.58%
PATM
1.34%
4.70%
0.14%
14.06%
2.06%
12.91%
2.00%
15.15%
EPS
0.01
0.02
-50.00%
0.00
0.28
-100.00%
0.05
0.25
-80.00%
0.04
0.22
-81.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
761.77
778.69
314.29
685.22
1,508.23
6,502.00
4,000.46
3,190.74
2,780.48
1,951.90
1,547.15
Net Sales Growth
23.27%
147.76%
-54.13%
-54.57%
-76.80%
62.53%
25.38%
14.76%
42.45%
26.16%
 
Cost Of Goods Sold
691.41
422.66
63.40
430.45
1,314.26
5,087.05
2,894.67
2,280.41
1,994.98
1,304.78
1,016.17
Gross Profit
70.36
356.03
250.89
254.77
193.97
1,414.94
1,105.80
910.32
785.50
647.12
530.97
GP Margin
9.24%
45.72%
79.83%
37.18%
12.86%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
Total Expenditure
733.93
623.91
286.33
661.46
1,538.45
5,514.87
3,062.53
2,369.99
2,057.26
1,417.30
1,165.65
Power & Fuel Cost
-
0.49
0.54
0.91
0.92
0.79
0.53
0.44
0.36
0.37
10.83
% Of Sales
-
0.06%
0.17%
0.13%
0.06%
0.01%
0.01%
0.01%
0.01%
0.02%
0.70%
Employee Cost
-
11.56
31.35
59.54
87.96
68.81
43.99
25.33
19.59
31.41
28.55
% Of Sales
-
1.48%
9.97%
8.69%
5.83%
1.06%
1.10%
0.79%
0.70%
1.61%
1.85%
Manufacturing Exp.
-
12.87
12.21
8.91
5.73
9.66
23.59
9.99
14.46
25.35
51.60
% Of Sales
-
1.65%
3.88%
1.30%
0.38%
0.15%
0.59%
0.31%
0.52%
1.30%
3.34%
General & Admin Exp.
-
20.02
18.66
36.40
26.28
20.37
18.22
15.16
14.42
49.79
55.28
% Of Sales
-
2.57%
5.94%
5.31%
1.74%
0.31%
0.46%
0.48%
0.52%
2.55%
3.57%
Selling & Distn. Exp.
-
152.93
150.10
122.40
93.20
75.35
62.22
33.04
8.61
4.22
1.69
% Of Sales
-
19.64%
47.76%
17.86%
6.18%
1.16%
1.56%
1.04%
0.31%
0.22%
0.11%
Miscellaneous Exp.
-
3.40
10.07
2.84
10.11
252.83
19.31
5.61
3.62
0.73
1.69
% Of Sales
-
0.44%
3.20%
0.41%
0.67%
3.89%
0.48%
0.18%
0.13%
0.04%
0.03%
EBITDA
27.84
154.78
27.96
23.76
-30.22
987.13
937.93
820.75
723.22
534.60
381.50
EBITDA Margin
3.65%
19.88%
8.90%
3.47%
-2.00%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
Other Income
4.40
3.91
69.66
77.48
88.53
51.22
13.36
5.64
5.91
6.16
5.21
Interest
1.52
0.00
0.00
0.00
0.00
10.31
50.09
56.32
74.95
77.89
85.96
Depreciation
15.51
15.46
14.81
14.73
8.74
4.17
73.39
164.04
164.86
180.87
157.06
PBT
15.21
143.23
82.82
86.52
49.57
1,023.87
827.81
606.03
489.33
281.99
143.69
Tax
4.83
32.02
20.03
20.27
26.11
343.41
297.02
211.18
167.48
107.01
39.36
Tax Rate
31.76%
22.62%
24.18%
22.14%
50.86%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
PAT
10.38
109.52
62.79
71.28
25.23
680.46
530.80
394.86
321.84
175.04
104.33
PAT before Minority Interest
10.38
109.52
62.79
71.28
25.23
680.46
530.80
394.86
321.84
174.98
104.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
PAT Margin
1.36%
14.06%
19.98%
10.40%
1.67%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
PAT Growth
-87.29%
74.42%
-11.91%
182.52%
-96.29%
28.20%
34.43%
22.69%
83.87%
67.78%
 
EPS
0.10
1.03
0.59
0.67
0.24
6.42
5.01
3.73
3.04
1.65
0.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,747.72
2,664.08
2,637.30
2,602.20
2,592.41
2,053.75
1,583.15
1,207.34
779.50
513.82
Share Capital
105.95
105.94
105.94
105.88
105.88
52.92
52.92
50.35
50.35
50.25
Total Reserves
2,639.67
2,539.76
2,502.57
2,386.07
2,392.10
1,993.91
1,526.50
894.50
617.40
452.78
Non-Current Liabilities
4.35
4.43
5.76
0.31
-3.82
1.84
29.16
81.51
160.69
236.41
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
12.22
37.41
86.21
145.69
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.08
3.31
3.38
1.89
3.58
2.33
1.78
0.00
0.00
0.00
Current Liabilities
183.89
207.11
174.95
109.82
392.73
210.99
479.98
748.39
784.43
629.52
Trade Payables
36.50
34.14
69.08
33.88
340.19
29.69
114.41
213.13
252.43
175.48
Other Current Liabilities
104.99
153.23
91.59
71.75
49.84
5.11
38.72
83.03
102.66
128.13
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
144.02
282.75
315.57
321.63
285.22
Short Term Provisions
42.41
19.75
14.27
4.19
2.70
32.17
44.10
136.65
107.72
40.70
Total Liabilities
2,935.96
2,875.62
2,818.01
2,712.33
2,981.32
2,266.58
2,092.29
2,037.24
1,724.62
1,382.60
Net Block
138.53
155.64
149.37
142.85
89.69
28.62
132.13
272.83
436.42
420.35
Gross Block
206.91
220.44
197.47
187.78
125.97
57.95
1,060.54
1,039.38
998.69
802.02
Accumulated Depreciation
68.38
64.79
48.10
44.93
36.28
29.33
928.40
766.54
562.28
381.67
Non Current Assets
742.85
763.50
787.11
176.55
139.29
38.79
164.05
302.90
557.58
474.36
Capital Work in Progress
6.32
4.87
4.62
13.36
3.21
0.04
0.00
10.09
48.11
16.77
Non Current Investment
2.41
1.39
3.34
3.67
28.19
1.37
1.59
1.60
2.55
2.31
Long Term Loans & Adv.
591.56
597.91
626.39
13.58
12.56
6.88
22.64
5.87
56.22
26.55
Other Non Current Assets
4.03
3.69
3.40
3.09
5.64
1.88
7.69
12.50
14.28
8.38
Current Assets
2,193.11
2,112.13
2,030.90
2,535.79
2,842.03
2,227.80
1,928.24
1,734.34
1,167.04
908.23
Current Investments
0.00
0.00
0.00
0.00
0.89
0.56
0.00
0.00
0.00
0.00
Inventories
4.10
4.97
7.81
4.11
17.15
499.19
507.06
169.36
162.49
53.77
Sundry Debtors
955.43
1,120.31
1,368.84
1,319.62
1,307.89
824.36
849.87
1,199.32
768.30
652.74
Cash & Bank
56.72
21.28
178.51
1,144.17
1,474.45
603.20
167.20
38.20
29.34
31.89
Other Current Assets
1,176.85
128.17
79.04
34.45
41.66
300.50
404.12
327.44
206.91
169.84
Short Term Loans & Adv.
1,007.68
837.39
396.70
33.44
7.24
298.13
403.54
319.54
196.28
117.48
Net Current Assets
2,009.22
1,905.02
1,855.95
2,425.96
2,449.30
2,016.81
1,448.26
985.95
382.61
278.71
Total Assets
2,935.96
2,875.63
2,818.01
2,712.34
2,981.32
2,266.59
2,092.29
2,037.24
1,724.62
1,382.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
48.42
-30.63
-50.81
-708.33
529.87
668.75
271.85
-1.10
227.45
73.65
PBT
141.55
82.82
91.55
51.34
1,023.87
827.81
606.03
489.33
281.99
143.69
Adjustment
-0.79
-63.40
-71.72
-57.46
-5.60
128.04
212.65
228.74
252.78
236.55
Changes in Working Capital
-81.31
-46.14
-56.40
-680.84
-104.24
7.40
-254.66
-576.97
-209.86
-280.16
Cash after chg. in Working capital
59.45
-26.72
-36.56
-686.95
914.03
963.25
564.02
141.10
324.92
100.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.03
-3.90
-14.24
-21.37
-384.16
-294.50
-292.17
-142.19
-97.46
-26.43
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
1.21
50.24
68.25
35.04
-98.89
53.69
-9.04
-0.24
-226.12
-39.84
Net Fixed Assets
12.07
-23.22
-0.94
-71.97
-71.14
1,002.38
-11.07
-2.66
-244.77
-87.95
Net Investments
-1.03
1.95
0.33
25.41
-37.15
-17.09
0.01
0.95
7.91
46.70
Others
-9.83
71.51
68.86
81.60
9.40
-931.60
2.02
1.47
10.74
1.41
Cash from Financing Activity
-10.35
-26.49
-30.09
-31.91
-136.50
-141.86
-112.10
10.20
-3.88
-30.33
Net Cash Inflow / Outflow
39.28
-6.87
-12.64
-705.19
294.48
580.59
150.70
8.86
-2.54
3.48
Opening Cash & Equivalents
8.19
15.05
27.70
732.89
438.42
-142.17
-292.87
29.34
31.89
28.41
Closing Cash & Equivalent
47.47
8.19
15.05
27.70
732.89
438.42
-142.17
38.20
29.34
31.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
25.91
24.97
24.62
23.54
23.59
19.34
14.92
9.38
6.63
5.01
ROA
3.77%
2.21%
2.58%
0.89%
25.93%
24.35%
19.12%
17.11%
11.26%
8.35%
ROE
4.06%
2.39%
2.80%
1.01%
29.94%
29.28%
31.28%
39.92%
29.89%
22.72%
ROCE
5.23%
3.12%
3.49%
1.98%
43.18%
42.82%
37.57%
38.98%
30.93%
23.78%
Fixed Asset Turnover
3.64
1.50
3.56
9.61
70.71
7.15
3.04
2.73
2.17
1.98
Receivable days
486.49
1445.38
716.04
317.94
59.85
76.38
117.21
129.15
132.86
129.54
Inventory Days
2.13
7.42
3.17
2.57
14.49
45.90
38.69
21.78
20.22
9.22
Payable days
30.50
297.11
28.62
45.33
12.84
8.47
23.77
38.56
50.42
42.67
Cash Conversion Cycle
458.11
1155.69
690.60
275.18
61.50
113.81
132.13
112.37
102.66
96.10
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.07
0.20
0.44
0.74
1.08
Interest Cover
0.00
0.00
0.00
0.00
100.35
17.53
11.76
7.53
4.62
2.67

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