Nifty
:
9039.25
Sensex
:
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)
Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Vakrangee Ltd.

BPO/ITeS

Rating :
43/99

BSE: 511431 | NSE: VAKRANGEE

NSE BSE
26.15
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  25.90
  •  26.30
  •  25.90
  •  26.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  937259
  •  245.03
  •  55.70
  •  17.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,775.64
  • 59.60
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,631.48
  • 0.95%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.60%
  • 9.65%
  • 20.77%
  • FII
  • DII
  • Others
  • 11.68%
  • 6.32%
  • 8.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.44
  • -11.52
  • -27.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.70
  • -39.90
  • -63.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.33
  • 31.38
  • 49.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 6.04
  • 4.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.30
  • 20.82
  • 25.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
199.20
96.79
105.81%
151.85
298.46
-49.12%
126.78
1,011.51
-87.47%
101.46
1,846.94
-94.51%
Expenses
188.78
111.29
69.63%
152.29
312.85
-51.32%
128.03
1,002.49
-87.23%
103.27
1,751.07
-94.10%
EBITDA
10.42
-14.50
-
-0.44
-14.39
-
-1.25
9.02
-
-1.81
95.87
-
EBIDTM
5.23%
-14.98%
-0.29%
-4.82%
-0.99%
0.89%
-1.78%
5.19%
Other Income
19.47
21.86
-10.93%
20.89
21.60
-3.29%
20.52
16.09
27.53%
20.42
19.63
4.02%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.40
-100.00%
Depreciation
3.77
2.06
83.01%
3.60
1.83
96.72%
3.50
1.84
90.22%
3.00
1.90
57.89%
PBT
28.40
7.08
301.13%
16.86
5.38
213.38%
15.76
23.26
-32.24%
15.62
113.20
-86.20%
Tax
6.96
3.37
106.53%
5.99
3.44
74.13%
7.95
10.14
-21.60%
9.16
37.24
-75.40%
PAT
21.44
3.71
477.90%
10.87
1.94
460.31%
7.81
13.13
-40.52%
6.45
75.96
-91.51%
PATM
10.76%
3.83%
7.16%
0.65%
6.16%
1.30%
6.36%
4.11%
EPS
0.20
0.04
400.00%
0.10
0.02
400.00%
0.07
0.12
-41.67%
0.06
0.72
-91.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
579.29
1,508.23
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
Net Sales Growth
-82.20%
-76.80%
62.53%
25.38%
14.76%
42.45%
26.16%
14.33%
52.10%
108.10%
 
Cost Of Goods Sold
439.41
1,314.26
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
Gross Profit
139.88
193.97
1,414.94
1,105.80
910.32
785.50
647.12
530.97
332.81
198.85
127.28
GP Margin
24.15%
12.86%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
24.59%
22.35%
29.77%
Total Expenditure
572.37
1,538.45
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
Power & Fuel Cost
-
0.92
0.79
0.53
0.44
0.36
0.37
10.83
0.36
0.70
0.91
% Of Sales
-
0.06%
0.01%
0.01%
0.01%
0.01%
0.02%
0.70%
0.03%
0.08%
0.21%
Employee Cost
-
87.96
68.81
43.99
25.33
19.59
31.41
28.55
12.47
26.46
28.73
% Of Sales
-
5.83%
1.06%
1.10%
0.79%
0.70%
1.61%
1.85%
0.92%
2.97%
6.72%
Manufacturing Exp.
-
5.73
9.66
23.59
9.99
14.46
25.35
51.60
22.02
3.35
7.16
% Of Sales
-
0.38%
0.15%
0.59%
0.31%
0.52%
1.30%
3.34%
1.63%
0.38%
1.67%
General & Admin Exp.
-
26.28
20.37
18.22
15.16
14.42
49.79
55.28
53.95
26.11
9.23
% Of Sales
-
1.74%
0.31%
0.46%
0.48%
0.52%
2.55%
3.57%
3.99%
2.93%
2.16%
Selling & Distn. Exp.
-
93.20
75.35
62.22
33.04
8.61
4.22
1.69
0.77
1.64
1.04
% Of Sales
-
6.18%
1.16%
1.56%
1.04%
0.31%
0.22%
0.11%
0.06%
0.18%
0.24%
Miscellaneous Exp.
-
10.11
252.83
19.31
5.61
3.62
0.73
0.54
0.55
0.03
1.04
% Of Sales
-
0.67%
3.89%
0.48%
0.18%
0.13%
0.04%
0.03%
0.04%
0.00%
0.14%
EBITDA
6.92
-30.22
987.13
937.93
820.75
723.22
534.60
381.50
241.53
138.82
79.61
EBITDA Margin
1.19%
-2.00%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
17.85%
15.60%
18.62%
Other Income
81.30
88.53
51.22
13.36
5.64
5.91
6.16
5.21
4.64
0.61
0.53
Interest
0.00
0.00
10.31
50.09
56.32
74.95
77.89
85.96
55.80
17.61
6.59
Depreciation
13.87
8.74
4.17
73.39
164.04
164.86
180.87
157.06
87.44
55.01
41.98
PBT
76.64
49.57
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
31.56
Tax
30.06
26.11
343.41
297.02
211.18
167.48
107.01
39.36
32.05
18.67
8.04
Tax Rate
39.22%
50.86%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
31.14%
27.94%
25.48%
PAT
46.57
25.23
680.46
530.80
394.86
321.84
175.04
104.33
70.87
48.14
23.52
PAT before Minority Interest
46.57
25.23
680.46
530.80
394.86
321.84
174.98
104.33
70.87
48.14
23.52
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.00
PAT Margin
8.04%
1.67%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
5.24%
5.41%
5.50%
PAT Growth
-50.84%
-96.29%
28.20%
34.43%
22.69%
83.87%
67.78%
47.21%
47.22%
104.68%
 
Unadjusted EPS
0.43
0.24
6.43
5.02
7.62
6.39
3.48
2.08
1.42
1.07
11.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,602.20
2,592.41
2,053.75
1,583.15
1,207.34
779.50
513.82
416.90
355.69
300.22
Share Capital
105.88
105.88
52.92
52.92
50.35
50.35
50.25
25.02
23.71
22.50
Total Reserves
2,386.07
2,392.10
1,993.91
1,526.50
894.50
617.40
452.78
390.42
323.11
273.57
Non-Current Liabilities
0.31
-3.82
1.84
29.16
81.51
160.69
236.41
236.11
52.20
93.84
Secured Loans
0.00
0.00
0.00
12.22
37.41
86.21
145.69
155.96
0.00
51.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.50
Long Term Provisions
1.89
3.58
2.33
1.78
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
109.82
392.73
210.99
479.98
748.39
784.43
629.52
460.32
281.47
109.90
Trade Payables
33.88
340.19
29.69
114.41
213.13
252.43
175.48
121.83
86.82
59.40
Other Current Liabilities
71.75
49.84
5.11
38.72
83.03
102.66
128.13
101.44
17.50
41.00
Short Term Borrowings
0.00
0.00
144.02
282.75
315.57
321.63
285.22
215.59
163.43
0.00
Short Term Provisions
4.19
2.70
32.17
44.10
136.65
107.72
40.70
21.46
13.73
9.49
Total Liabilities
2,712.33
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
Net Block
142.85
89.69
28.62
132.13
272.83
436.42
420.35
537.27
272.36
287.26
Gross Block
187.78
125.97
57.95
1,060.54
1,039.38
998.69
802.02
762.04
412.75
375.49
Accumulated Depreciation
44.93
36.28
29.33
928.40
766.54
562.28
381.67
224.77
140.40
88.23
Non Current Assets
176.55
139.29
38.79
164.05
302.90
557.58
474.36
592.34
307.62
289.36
Capital Work in Progress
13.36
3.21
0.04
0.00
10.09
48.11
16.77
14.35
0.00
0.00
Non Current Investment
3.67
28.19
1.37
1.59
1.60
2.55
2.31
1.46
3.35
2.10
Long Term Loans & Adv.
13.58
12.56
6.88
22.64
5.87
56.22
26.55
34.90
31.30
0.00
Other Non Current Assets
3.09
5.64
1.88
7.69
12.50
14.28
8.38
4.36
0.61
0.00
Current Assets
2,535.79
2,842.03
2,227.80
1,928.24
1,734.34
1,167.04
908.23
523.84
381.74
214.59
Current Investments
0.00
0.89
0.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.11
17.15
499.19
507.06
169.36
162.49
53.77
24.43
17.75
20.85
Sundry Debtors
1,319.62
1,307.89
824.36
849.87
1,199.32
768.30
652.74
445.48
274.52
169.67
Cash & Bank
1,144.17
1,474.45
603.20
167.20
38.20
29.34
31.89
28.41
17.59
4.89
Other Current Assets
67.89
34.42
2.37
0.58
327.44
206.91
169.84
25.51
71.89
19.17
Short Term Loans & Adv.
33.44
7.24
298.13
403.54
319.54
196.28
117.48
17.29
64.15
19.17
Net Current Assets
2,425.96
2,449.30
2,016.81
1,448.26
985.95
382.61
278.71
63.52
100.27
104.70
Total Assets
2,712.34
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-708.33
529.87
668.75
271.85
-1.10
227.45
73.65
216.43
-45.17
14.24
PBT
51.34
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
31.56
Adjustment
-57.46
-5.60
128.04
212.65
228.74
252.78
236.55
133.92
72.33
48.22
Changes in Working Capital
-680.84
-104.24
7.40
-254.66
-576.97
-209.86
-280.16
-0.47
-173.46
-64.66
Cash after chg. in Working capital
-686.95
914.03
963.25
564.02
141.10
324.92
100.08
236.37
-34.32
15.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.37
-384.16
-294.50
-292.17
-142.19
-97.46
-26.43
-19.93
-10.85
-1.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
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
35.04
-98.89
53.69
-9.04
-0.24
-226.12
-39.84
-361.71
-40.89
-63.05
Net Fixed Assets
-71.97
-71.14
1,002.38
-11.07
-2.66
-244.77
-87.95
-359.62
-34.58
-55.45
Net Investments
25.41
-37.15
-17.09
0.01
0.95
7.91
46.70
1.69
-6.94
-0.96
Others
81.60
9.40
-931.60
2.02
1.47
10.74
1.41
-3.78
0.63
-6.64
Cash from Financing Activity
-31.91
-136.50
-141.86
-112.10
10.20
-3.88
-30.33
156.09
98.75
49.23
Net Cash Inflow / Outflow
-705.19
294.48
580.59
150.70
8.86
-2.54
3.48
10.82
12.70
0.41
Opening Cash & Equivalents
732.89
438.42
-142.17
-292.87
29.34
31.89
28.41
17.59
4.89
4.48
Closing Cash & Equivalent
27.70
732.89
438.42
-142.17
38.20
29.34
31.89
28.41
17.59
4.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
23.54
23.59
19.34
14.92
9.38
6.63
5.01
0.42
3.66
3.29
ROA
0.89%
25.93%
24.35%
19.12%
17.11%
11.26%
8.35%
7.85%
8.07%
5.57%
ROE
1.01%
29.94%
29.28%
31.28%
39.92%
29.89%
22.72%
18.60%
14.98%
8.33%
ROCE
1.98%
43.18%
42.82%
37.57%
38.98%
30.93%
23.78%
22.75%
19.29%
11.79%
Fixed Asset Turnover
9.61
70.71
7.15
3.04
2.73
2.17
1.98
2.30
2.26
1.24
Receivable days
317.94
59.85
76.38
117.21
129.15
132.86
129.54
97.10
91.12
90.59
Inventory Days
2.57
14.49
45.90
38.69
21.78
20.22
9.22
5.69
7.92
14.91
Payable days
45.33
12.84
8.47
23.77
38.56
50.42
42.67
33.26
31.32
26.25
Cash Conversion Cycle
275.18
61.50
113.81
132.13
112.37
102.66
96.10
69.53
67.71
79.25
Total Debt/Equity
0.00
0.00
0.07
0.20
0.44
0.74
1.08
1.10
0.47
0.19
Interest Cover
0.00
100.35
17.53
11.76
7.53
4.62
2.67
2.84
4.79
5.79

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Vakrangee partners with Chhattisgarh Rajya Gramin Bank
    22nd May 2020, 10:37 AM

    The partnership is for Banking Business Correspondent point service for Nextgen Vakrangee Kendra for the state of Chhattisgarh

    Read More
  • Vakrangee to facilitate registrations for vHealth by Aetna’s 30 days free virtual doctor consultation service
    24th Apr 2020, 15:17 PM

    This initiative will focus on providing free medical guidance to people visiting company’s outlets for essential services

    Read More
  • Vakrangee launches mobile van facility to provide ATM, other key essential services to citizens
    16th Apr 2020, 11:17 AM

    The Company plans to extend these services across India shortly

    Read More
  • Vakrangee putting best efforts to keep Kendras operational during pandemic lockdown
    25th Mar 2020, 11:26 AM

    More than 10,000 Vakrangee Kendras are operational to provide the key essential services such as Banking Services

    Read More
  • RBI renews authorization issued to Vakrangee for WLA
    18th Mar 2020, 16:37 PM

    The validity has been extended till March 31, 2021

    Read More
  • Vakrangee introduces vHealth by Aetna primary care services at Vakrangee Kendras
    18th Mar 2020, 09:22 AM

    vHealth is a fully owned subsidiary of Aetna Inc, a CVS Health Company, one of the world’s leading health services providers.

    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.