Nifty
:
16266.15
Sensex
:
54326.39
456.75 (2.89%)
1534.16 (2.91%)
Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Vakrangee Ltd.

BPO/ITeS

Rating :
37/99

BSE: 511431 | NSE: VAKRANGEE

NSE BSE
30.75
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  31.10
  •  31.60
  •  30.40
  •  30.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2169262
  •  670.70
  •  54.50
  •  28.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,263.26
  • 29.79
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,241.98
  • 0.32%
  • 1.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.60%
  • 12.29%
  • 25.98%
  • FII
  • DII
  • Others
  • 8.13%
  • 6.36%
  • 4.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.58
  • -39.88
  • -40.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.40
  • -50.47
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.20
  • -34.75
  • 35.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.52
  • 59.37
  • 70.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.14
  • 3.49
  • 1.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.53
  • 31.67
  • 40.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
208.81
101.85
105.02%
208.67
74.36
180.62%
207.19
70.23
195.02%
154.02
67.85
127.00%
Expenses
168.25
89.83
87.30%
165.85
67.09
147.21%
168.46
64.88
159.65%
121.36
64.53
88.07%
EBITDA
40.57
12.02
237.52%
42.82
7.28
488.19%
38.73
5.35
623.93%
32.66
3.32
883.73%
EBIDTM
19.43%
11.80%
20.52%
9.79%
18.69%
7.62%
21.21%
4.89%
Other Income
1.48
17.65
-91.61%
0.54
17.81
-96.97%
0.47
17.11
-97.25%
1.42
17.09
-91.69%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
3.97
2.11
88.15%
4.03
4.09
-1.47%
3.92
4.73
-17.12%
3.54
3.88
-8.76%
PBT
37.76
27.56
37.01%
37.97
21.00
80.81%
35.28
17.73
98.98%
30.54
16.53
84.75%
Tax
7.63
6.77
12.70%
8.64
4.20
105.71%
8.54
4.42
93.21%
7.22
4.64
55.60%
PAT
30.12
20.79
44.88%
29.33
16.80
74.58%
26.74
13.31
100.90%
23.33
11.89
96.22%
PATM
14.42%
20.41%
14.06%
22.59%
12.91%
18.95%
15.15%
17.53%
EPS
0.28
0.20
40.00%
0.28
0.16
75.00%
0.25
0.13
92.31%
0.22
0.11
100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
1,353.19
Net Sales Growth
147.76%
-54.13%
-54.57%
-76.80%
62.53%
25.38%
14.76%
42.45%
26.16%
14.33%
 
Cost Of Goods Sold
586.97
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
1,020.38
Gross Profit
191.72
250.89
254.77
193.97
1,414.94
1,105.80
910.32
785.50
647.12
530.97
332.81
GP Margin
24.62%
79.83%
37.18%
12.86%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
24.59%
Total Expenditure
623.92
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
1,111.66
Power & Fuel Cost
-
0.54
0.91
0.92
0.79
0.53
0.44
0.36
0.37
10.83
0.36
% Of Sales
-
0.17%
0.13%
0.06%
0.01%
0.01%
0.01%
0.01%
0.02%
0.70%
0.03%
Employee Cost
-
31.35
59.54
87.96
68.81
43.99
25.33
19.59
31.41
28.55
12.47
% Of Sales
-
9.97%
8.69%
5.83%
1.06%
1.10%
0.79%
0.70%
1.61%
1.85%
0.92%
Manufacturing Exp.
-
12.21
8.91
5.73
9.66
23.59
9.99
14.46
25.35
51.60
22.02
% Of Sales
-
3.88%
1.30%
0.38%
0.15%
0.59%
0.31%
0.52%
1.30%
3.34%
1.63%
General & Admin Exp.
-
18.66
36.40
26.28
20.37
18.22
15.16
14.42
49.79
55.28
53.95
% Of Sales
-
5.94%
5.31%
1.74%
0.31%
0.46%
0.48%
0.52%
2.55%
3.57%
3.99%
Selling & Distn. Exp.
-
150.10
122.40
93.20
75.35
62.22
33.04
8.61
4.22
1.69
0.77
% Of Sales
-
47.76%
17.86%
6.18%
1.16%
1.56%
1.04%
0.31%
0.22%
0.11%
0.06%
Miscellaneous Exp.
-
10.07
2.84
10.11
252.83
19.31
5.61
3.62
0.73
0.54
0.77
% Of Sales
-
3.20%
0.41%
0.67%
3.89%
0.48%
0.18%
0.13%
0.04%
0.03%
0.04%
EBITDA
154.78
27.96
23.76
-30.22
987.13
937.93
820.75
723.22
534.60
381.50
241.53
EBITDA Margin
19.88%
8.90%
3.47%
-2.00%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
17.85%
Other Income
3.91
69.66
77.48
88.53
51.22
13.36
5.64
5.91
6.16
5.21
4.64
Interest
0.00
0.00
0.00
0.00
10.31
50.09
56.32
74.95
77.89
85.96
55.80
Depreciation
15.46
14.81
14.73
8.74
4.17
73.39
164.04
164.86
180.87
157.06
87.44
PBT
141.55
82.82
86.52
49.57
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
Tax
32.03
20.03
20.27
26.11
343.41
297.02
211.18
167.48
107.01
39.36
32.05
Tax Rate
22.63%
24.18%
22.14%
50.86%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
31.14%
PAT
109.52
62.79
71.28
25.23
680.46
530.80
394.86
321.84
175.04
104.33
70.87
PAT before Minority Interest
109.52
62.79
71.28
25.23
680.46
530.80
394.86
321.84
174.98
104.33
70.87
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
PAT Margin
14.06%
19.98%
10.40%
1.67%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
5.24%
PAT Growth
74.42%
-11.91%
182.52%
-96.29%
28.20%
34.43%
22.69%
83.87%
67.78%
47.21%
 
EPS
1.03
0.59
0.67
0.24
6.42
5.01
3.73
3.04
1.65
0.98
0.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
416.90
Share Capital
105.94
105.94
105.88
105.88
52.92
52.92
50.35
50.35
50.25
25.02
Total Reserves
2,539.76
2,502.57
2,386.07
2,392.10
1,993.91
1,526.50
894.50
617.40
452.78
390.42
Non-Current Liabilities
4.43
5.76
0.31
-3.82
1.84
29.16
81.51
160.69
236.41
236.11
Secured Loans
0.00
0.00
0.00
0.00
0.00
12.22
37.41
86.21
145.69
155.96
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
3.31
3.38
1.89
3.58
2.33
1.78
0.00
0.00
0.00
0.00
Current Liabilities
207.11
174.95
109.82
392.73
210.99
479.98
748.39
784.43
629.52
460.32
Trade Payables
34.14
69.08
33.88
340.19
29.69
114.41
213.13
252.43
175.48
121.83
Other Current Liabilities
153.23
91.59
71.75
49.84
5.11
38.72
83.03
102.66
128.13
101.44
Short Term Borrowings
0.00
0.00
0.00
0.00
144.02
282.75
315.57
321.63
285.22
215.59
Short Term Provisions
19.75
14.27
4.19
2.70
32.17
44.10
136.65
107.72
40.70
21.46
Total Liabilities
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
1,116.18
Net Block
155.64
149.37
142.85
89.69
28.62
132.13
272.83
436.42
420.35
537.27
Gross Block
220.44
197.47
187.78
125.97
57.95
1,060.54
1,039.38
998.69
802.02
762.04
Accumulated Depreciation
64.79
48.10
44.93
36.28
29.33
928.40
766.54
562.28
381.67
224.77
Non Current Assets
763.50
787.11
176.55
139.29
38.79
164.05
302.90
557.58
474.36
592.34
Capital Work in Progress
4.87
4.62
13.36
3.21
0.04
0.00
10.09
48.11
16.77
14.35
Non Current Investment
1.39
3.34
3.67
28.19
1.37
1.59
1.60
2.55
2.31
1.46
Long Term Loans & Adv.
597.91
626.39
13.58
12.56
6.88
22.64
5.87
56.22
26.55
34.90
Other Non Current Assets
3.69
3.40
3.09
5.64
1.88
7.69
12.50
14.28
8.38
4.36
Current Assets
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
523.84
Current Investments
0.00
0.00
0.00
0.89
0.56
0.00
0.00
0.00
0.00
0.00
Inventories
4.97
7.81
4.11
17.15
499.19
507.06
169.36
162.49
53.77
24.43
Sundry Debtors
1,120.31
1,368.84
1,319.62
1,307.89
824.36
849.87
1,199.32
768.30
652.74
445.48
Cash & Bank
21.28
178.51
1,144.17
1,474.45
603.20
167.20
38.20
29.34
31.89
28.41
Other Current Assets
965.56
79.04
34.45
34.42
300.50
404.12
327.44
206.91
169.84
25.51
Short Term Loans & Adv.
837.39
396.70
33.44
7.24
298.13
403.54
319.54
196.28
117.48
17.29
Net Current Assets
1,905.02
1,855.95
2,425.96
2,449.30
2,016.81
1,448.26
985.95
382.61
278.71
63.52
Total Assets
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
1,116.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-30.63
-50.81
-708.33
529.87
668.75
271.85
-1.10
227.45
73.65
216.43
PBT
82.82
91.55
51.34
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
Adjustment
-63.40
-71.72
-57.46
-5.60
128.04
212.65
228.74
252.78
236.55
133.92
Changes in Working Capital
-46.14
-56.40
-680.84
-104.24
7.40
-254.66
-576.97
-209.86
-280.16
-0.47
Cash after chg. in Working capital
-26.72
-36.56
-686.95
914.03
963.25
564.02
141.10
324.92
100.08
236.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.90
-14.24
-21.37
-384.16
-294.50
-292.17
-142.19
-97.46
-26.43
-19.93
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
50.24
68.25
35.04
-98.89
53.69
-9.04
-0.24
-226.12
-39.84
-361.71
Net Fixed Assets
-23.22
-0.94
-71.97
-71.14
1,002.38
-11.07
-2.66
-244.77
-87.95
-359.62
Net Investments
1.95
0.33
25.41
-37.15
-17.09
0.01
0.95
7.91
46.70
1.69
Others
71.51
68.86
81.60
9.40
-931.60
2.02
1.47
10.74
1.41
-3.78
Cash from Financing Activity
-26.49
-30.09
-31.91
-136.50
-141.86
-112.10
10.20
-3.88
-30.33
156.09
Net Cash Inflow / Outflow
-6.87
-12.64
-705.19
294.48
580.59
150.70
8.86
-2.54
3.48
10.82
Opening Cash & Equivalents
15.05
27.70
732.89
438.42
-142.17
-292.87
29.34
31.89
28.41
17.59
Closing Cash & Equivalent
8.19
15.05
27.70
732.89
438.42
-142.17
38.20
29.34
31.89
28.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
24.97
24.62
23.54
23.59
19.34
14.92
9.38
6.63
5.01
0.42
ROA
2.21%
2.58%
0.89%
25.93%
24.35%
19.12%
17.11%
11.26%
8.35%
7.85%
ROE
2.39%
2.80%
1.01%
29.94%
29.28%
31.28%
39.92%
29.89%
22.72%
18.60%
ROCE
3.12%
3.49%
1.98%
43.18%
42.82%
37.57%
38.98%
30.93%
23.78%
22.75%
Fixed Asset Turnover
1.50
3.56
9.61
70.71
7.15
3.04
2.73
2.17
1.98
2.30
Receivable days
1445.38
716.04
317.94
59.85
76.38
117.21
129.15
132.86
129.54
97.10
Inventory Days
7.42
3.17
2.57
14.49
45.90
38.69
21.78
20.22
9.22
5.69
Payable days
297.11
28.62
45.33
12.84
8.47
23.77
38.56
50.42
42.67
33.26
Cash Conversion Cycle
1155.69
690.60
275.18
61.50
113.81
132.13
112.37
102.66
96.10
69.53
Total Debt/Equity
0.00
0.00
0.00
0.00
0.07
0.20
0.44
0.74
1.08
1.10
Interest Cover
0.00
0.00
0.00
100.35
17.53
11.76
7.53
4.62
2.67
2.84

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Vakrangee inks pact with SUD Life
    22nd Mar 2022, 10:23 AM

    The partnership of SUD Life with Vakrangee will help the insurer expand its base in the interior areas of the country

    Read More
  • RBI renews authorization issued to Vakrangee for White Label ATMs
    10th Mar 2022, 11:30 AM

    The validity has been extended till March 31, 2023

    Read More
  • Vakrangee partners with Protean eGov Technologies
    24th Feb 2022, 14:26 PM

    The company will work as a PAN Service Agency of Protean eGov Technologies

    Read More

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.