Nifty
Sensex
:
:
18068.90
60767.45
-109.20 (-0.60%)
-156.05 (-0.26%)

BPO/ITeS

Rating :
42/99

BSE: 511431 | NSE: VAKRANGEE

39.55
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  40.05
  •  40.60
  •  39.25
  •  40.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2887935
  •  1151.56
  •  69.85
  •  26.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,200.54
  • 66.90
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,179.26
  • 0.25%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.60%
  • 14.64%
  • 22.08%
  • FII
  • DII
  • Others
  • 9.71%
  • 6.36%
  • 4.61%

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
  • 37.63
  • 51.22
  • 70.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.59
  • 4.33
  • 1.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.57
  • 29.30
  • 36.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
207.19
70.23
195.02%
154.02
67.85
127.00%
101.85
207.39
-50.89%
74.36
199.20
-62.67%
Expenses
168.46
64.88
159.65%
121.36
64.53
88.07%
89.83
192.36
-53.30%
67.09
188.78
-64.46%
EBITDA
38.73
5.35
623.93%
32.66
3.32
883.73%
12.02
15.03
-20.03%
7.28
10.42
-30.13%
EBIDTM
18.69%
7.62%
21.21%
4.89%
11.80%
7.25%
9.79%
5.23%
Other Income
0.47
17.11
-97.25%
1.42
17.09
-91.69%
17.65
16.60
6.33%
17.81
19.47
-8.53%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
3.92
4.73
-17.12%
3.54
3.88
-8.76%
2.11
3.85
-45.19%
4.09
3.77
8.49%
PBT
35.28
17.73
98.98%
30.54
16.53
84.75%
27.56
30.54
-9.76%
21.00
28.40
-26.06%
Tax
8.54
4.42
93.21%
7.22
4.64
55.60%
6.77
-0.62
-
4.20
6.96
-39.66%
PAT
26.74
13.31
100.90%
23.33
11.89
96.22%
20.79
31.16
-33.28%
16.80
21.44
-21.64%
PATM
12.91%
18.95%
15.15%
17.53%
20.41%
15.02%
22.59%
10.76%
EPS
0.25
0.13
92.31%
0.22
0.11
100.00%
0.20
0.29
-31.03%
0.16
0.20
-20.00%

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
537.42
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
-1.33%
-54.13%
-54.57%
-76.80%
62.53%
25.38%
14.76%
42.45%
26.16%
14.33%
 
Cost Of Goods Sold
397.28
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
140.14
250.89
254.77
193.97
1,414.94
1,105.80
910.32
785.50
647.12
530.97
332.81
GP Margin
26.08%
79.83%
37.18%
12.86%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
24.59%
Total Expenditure
446.74
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
90.69
27.96
23.76
-30.22
987.13
937.93
820.75
723.22
534.60
381.50
241.53
EBITDA Margin
16.88%
8.90%
3.47%
-2.00%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
17.85%
Other Income
37.35
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
13.66
14.81
14.73
8.74
4.17
73.39
164.04
164.86
180.87
157.06
87.44
PBT
114.38
82.82
86.52
49.57
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
Tax
26.73
20.03
20.27
26.11
343.41
297.02
211.18
167.48
107.01
39.36
32.05
Tax Rate
23.37%
24.18%
22.14%
50.86%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
31.14%
PAT
87.66
62.79
71.28
25.23
680.46
530.80
394.86
321.84
175.04
104.33
70.87
PAT before Minority Interest
87.66
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
16.31%
19.98%
10.40%
1.67%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
5.24%
PAT Growth
12.67%
-11.91%
182.52%
-96.29%
28.20%
34.43%
22.69%
83.87%
67.78%
47.21%
 
EPS
0.83
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
68.70
28.62
45.33
12.84
8.47
23.77
38.56
50.42
42.67
33.26
Cash Conversion Cycle
1384.10
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

News Update:


  • Vakrangee ties up with Servify
    18th Oct 2021, 09:43 AM

    Servify offers the world’s most advanced post-purchase service platform to deliver great customer experience

    Read More
  • Vakrangee reports 2-fold jump in Q2 consolidated net profit
    11th Oct 2021, 11:50 AM

    Total consolidated income of the company also reported 2-fold jump at Rs 207.66 crore for Q2FY22

    Read More
  • Vakrangee plans demerger of businesses
    11th Oct 2021, 11:07 AM

    The Board of Directors of Vakrangee in its meeting, approved the demerger of its E-Governance and IT/ITES division into a separate entity

    Read More
  • Vakrangee - Quarterly Results
    9th Oct 2021, 13:24 PM

    Read More
  • Vakrangee emerges as winner at ESG India Leadership Awards 2021
    8th Oct 2021, 11:55 AM

    The company is also certified with ISO 27701 Privacy Information Management System

    Read More
  • Vakrangee ties up with LendDenClub
    7th Oct 2021, 16:10 PM

    Under this partnership, Vakrangee, through its Nextgen Kendras and BharatEasy app, will now offer lending and borrowing platforms in remote parts of the country

    Read More
  • Vakrangee ties up with BigHaat Agro
    4th Oct 2021, 10:24 AM

    Under this partnership, Vakrangee through its Nextgen Kendras and BharatEasy app will now be able to provide wide range of quality inputs such as seeds, pesticides, fertilizers, nutrients and farm implements

    Read More
  • Vakrangee renews agreement with Indian Bank
    2nd Sep 2021, 16:38 PM

    The company has renewed its agreement to provide BC banking and end to end Financial Inclusion services for ‘Pan India’ at Vakrangee Kendra outlets

    Read More
  • Vakrangee inks pact with Punjab National Bank
    27th Aug 2021, 10:50 AM

    The company is well on track to increase the operational NextGen store footprint from current 11,900 to 25,000 stores by March 2022

    Read More
  • Vakrangee achieves 100% Green Consumer Certification through Tata Power
    18th Aug 2021, 09:32 AM

    The company has always been a Responsible and Socially Conscious Company

    Read More
  • Vakrangee digitizes complete Franchisee Lifecycle Management processes
    16th Aug 2021, 10:39 AM

    This would result into robust scalability and quicker turnaround of the prospective franchisees

    Read More
  • Vakrangee launches complete travel services across its platform
    10th Aug 2021, 09:26 AM

    The company had partnered with TSI Yatra to offer Assisted Online travel services

    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.