Nifty
:
25330.25
Sensex
:
82693.71
91.15 (0.36%)
313.02 (0.38%)
Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

Vakrangee Ltd.

BPO/ITeS

Rating :
42/99

BSE: 511431 | NSE: VAKRANGEE

NSE BSE
9.46
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  9.38
  •  9.77
  •  9.35
  •  9.34
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5532486
  •  52973315.54
  •  38.2
  •  8.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,024.70
  • 134.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 942.82
  • N/A
  • 5.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.05%
  • 7.23%
  • 41.32%
  • FII
  • DII
  • Others
  • 2.73%
  • 4.47%
  • 4.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.33
  • -4.09
  • 8.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -31.30
  • -7.22
  • 2.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -33.52
  • -36.16
  • 88.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.45
  • 70.67
  • 173.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 6.91
  • 10.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.75
  • 54.21
  • 63.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
68.84
58.70
17.27%
63.18
53.89
17.24%
67.88
51.56
31.65%
65.25
51.54
26.60%
Expenses
61.02
52.15
17.01%
56.35
46.28
21.76%
62.40
45.34
37.63%
60.01
45.61
31.57%
EBITDA
7.82
6.55
19.39%
6.83
7.61
-10.25%
5.47
6.22
-12.06%
5.25
5.92
-11.32%
EBIDTM
11.36%
11.16%
10.81%
14.12%
8.06%
12.07%
8.04%
11.49%
Other Income
1.51
0.89
69.66%
1.55
0.71
118.31%
0.75
0.57
31.58%
0.82
0.75
9.33%
Interest
0.36
0.45
-20.00%
0.40
1.96
-79.59%
0.38
1.93
-80.31%
0.60
1.83
-67.21%
Depreciation
4.30
3.89
10.54%
4.29
3.85
11.43%
4.24
3.92
8.16%
4.28
3.96
8.08%
PBT
4.67
3.10
50.65%
3.69
2.19
68.49%
1.61
1.69
-4.73%
1.19
0.99
20.20%
Tax
1.35
0.87
55.17%
1.18
-0.01
-
0.57
0.45
26.67%
0.60
0.57
5.26%
PAT
3.32
2.23
48.88%
2.52
2.19
15.07%
1.05
1.24
-15.32%
0.59
0.43
37.21%
PATM
4.82%
3.81%
3.99%
4.07%
1.54%
2.41%
0.91%
0.82%
EPS
0.03
0.02
50.00%
0.02
0.02
0.00%
0.01
0.01
0.00%
0.01
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
265.15
255.01
212.58
197.30
193.81
314.29
685.22
1,508.23
6,502.00
4,000.46
3,190.74
Net Sales Growth
22.93%
19.96%
7.74%
1.80%
-38.33%
-54.13%
-54.57%
-76.80%
62.53%
25.38%
 
Cost Of Goods Sold
181.88
54.78
12.14
4.61
12.35
63.40
430.45
1,314.26
5,087.05
2,894.67
2,280.41
Gross Profit
83.27
200.23
200.44
192.69
181.45
250.89
254.77
193.97
1,414.94
1,105.80
910.32
GP Margin
31.40%
78.52%
94.29%
97.66%
93.62%
79.83%
37.18%
12.86%
21.76%
27.64%
28.53%
Total Expenditure
239.78
235.79
186.30
179.91
177.50
286.33
661.46
1,538.45
5,514.87
3,062.53
2,369.99
Power & Fuel Cost
-
0.59
0.40
0.51
0.49
0.54
0.91
0.92
0.79
0.53
0.44
% Of Sales
-
0.23%
0.19%
0.26%
0.25%
0.17%
0.13%
0.06%
0.01%
0.01%
0.01%
Employee Cost
-
30.26
15.65
11.35
5.86
31.35
59.54
87.96
68.81
43.99
25.33
% Of Sales
-
11.87%
7.36%
5.75%
3.02%
9.97%
8.69%
5.83%
1.06%
1.10%
0.79%
Manufacturing Exp.
-
2.58
5.89
13.47
13.05
12.21
8.91
5.73
9.66
23.59
9.99
% Of Sales
-
1.01%
2.77%
6.83%
6.73%
3.88%
1.30%
0.38%
0.15%
0.59%
0.31%
General & Admin Exp.
-
15.53
9.21
16.76
13.16
18.66
36.40
26.28
20.37
18.22
15.16
% Of Sales
-
6.09%
4.33%
8.49%
6.79%
5.94%
5.31%
1.74%
0.31%
0.46%
0.48%
Selling & Distn. Exp.
-
131.06
141.96
130.79
130.52
150.10
122.40
93.20
75.35
62.22
33.04
% Of Sales
-
51.39%
66.78%
66.29%
67.34%
47.76%
17.86%
6.18%
1.16%
1.56%
1.04%
Miscellaneous Exp.
-
0.99
1.06
2.42
2.07
10.07
2.84
10.11
252.83
19.31
33.04
% Of Sales
-
0.39%
0.50%
1.23%
1.07%
3.20%
0.41%
0.67%
3.89%
0.48%
0.18%
EBITDA
25.37
19.22
26.28
17.39
16.31
27.96
23.76
-30.22
987.13
937.93
820.75
EBITDA Margin
9.57%
7.54%
12.36%
8.81%
8.42%
8.90%
3.47%
-2.00%
15.18%
23.45%
25.72%
Other Income
4.63
8.91
2.44
2.31
5.44
69.66
77.48
88.53
51.22
13.36
5.64
Interest
1.74
1.83
7.71
1.52
0.00
0.00
0.00
0.00
10.31
50.09
56.32
Depreciation
17.11
16.70
15.69
15.51
15.46
14.81
14.73
8.74
4.17
73.39
164.04
PBT
11.16
9.60
5.32
2.68
6.29
82.82
86.52
49.57
1,023.87
827.81
606.03
Tax
3.70
3.21
1.51
1.68
4.60
20.03
20.27
26.11
343.41
297.02
211.18
Tax Rate
33.15%
33.44%
25.77%
62.69%
100.00%
24.18%
22.14%
50.86%
33.54%
35.88%
34.85%
PAT
7.48
6.66
4.35
1.00
0.00
62.79
71.28
25.23
680.46
530.80
394.86
PAT before Minority Interest
7.61
6.39
4.35
1.00
0.00
62.79
71.28
25.23
680.46
530.80
394.86
Minority Interest
0.13
0.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.82%
2.61%
2.05%
0.51%
0%
19.98%
10.40%
1.67%
10.47%
13.27%
12.38%
PAT Growth
22.82%
53.10%
335.00%
0
-100.00%
-11.91%
182.52%
-96.29%
28.20%
34.43%
 
EPS
0.07
0.06
0.04
0.01
0.00
0.58
0.66
0.23
6.28
4.90
3.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
202.44
162.11
123.85
127.92
2,664.08
2,637.30
2,602.20
2,592.41
2,053.75
1,583.15
Share Capital
108.32
105.95
105.95
105.95
105.94
105.94
105.88
105.88
52.92
52.92
Total Reserves
68.09
14.12
15.26
19.87
2,539.76
2,502.57
2,386.07
2,392.10
1,993.91
1,526.50
Non-Current Liabilities
23.82
25.97
32.48
5.16
4.43
5.76
0.31
-3.82
1.84
29.16
Secured Loans
0.00
7.60
12.43
0.00
0.00
0.00
0.00
0.00
0.00
12.22
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
4.89
3.80
3.36
3.08
3.31
3.38
1.89
3.58
2.33
1.78
Current Liabilities
73.15
111.91
141.73
200.32
207.11
174.95
109.82
392.73
210.99
479.98
Trade Payables
17.79
19.37
18.24
27.61
34.14
69.08
33.88
340.19
29.69
114.41
Other Current Liabilities
41.48
78.96
60.67
126.93
153.23
91.59
71.75
49.84
5.11
38.72
Short Term Borrowings
0.00
0.00
44.97
27.27
0.00
0.00
0.00
0.00
144.02
282.75
Short Term Provisions
13.88
13.58
17.85
18.51
19.75
14.27
4.19
2.70
32.17
44.10
Total Liabilities
308.64
299.99
298.06
333.40
2,875.62
2,818.01
2,712.33
2,981.32
2,266.58
2,092.29
Net Block
110.34
113.94
127.09
138.53
155.64
149.37
142.85
89.69
28.62
132.13
Gross Block
235.00
210.92
210.51
206.83
220.44
197.47
187.78
125.97
57.95
1,060.54
Accumulated Depreciation
124.66
96.98
83.42
68.30
64.79
48.10
44.93
36.28
29.33
928.40
Non Current Assets
151.13
143.06
148.97
153.24
763.50
787.11
176.55
139.29
38.79
164.05
Capital Work in Progress
16.71
10.49
7.82
6.32
4.87
4.62
13.36
3.21
0.04
0.00
Non Current Investment
4.39
6.87
2.99
2.41
1.39
3.34
3.67
28.19
1.37
1.59
Long Term Loans & Adv.
2.60
8.95
5.78
1.95
597.91
626.39
13.58
12.56
6.88
22.64
Other Non Current Assets
17.08
2.81
5.29
4.03
3.69
3.40
3.09
5.64
1.88
7.69
Current Assets
157.51
156.94
149.09
180.15
2,112.13
2,030.90
2,535.79
2,842.03
2,227.80
1,928.24
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.89
0.56
0.00
Inventories
18.30
0.71
2.21
4.10
4.97
7.81
4.11
17.15
499.19
507.06
Sundry Debtors
27.02
43.89
40.07
42.16
1,120.31
1,368.84
1,319.62
1,307.89
824.36
849.87
Cash & Bank
81.88
48.68
35.76
56.68
21.28
178.51
1,144.17
1,474.45
603.20
167.20
Other Current Assets
30.31
25.92
37.73
9.87
965.56
475.74
67.89
41.66
300.50
404.12
Short Term Loans & Adv.
15.46
37.74
33.33
67.34
837.39
396.70
33.44
7.24
298.13
403.54
Net Current Assets
84.36
45.03
7.36
-20.17
1,905.02
1,855.95
2,425.96
2,449.30
2,016.81
1,448.26
Total Assets
308.64
300.00
298.06
333.39
2,875.63
2,818.01
2,712.34
2,981.32
2,266.59
2,092.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-20.58
31.11
-41.62
21.47
-30.63
-50.81
-708.33
529.87
668.75
271.85
PBT
9.60
5.86
2.68
4.60
82.82
91.55
51.34
1,023.87
827.81
606.03
Adjustment
20.04
10.54
8.66
-2,513.92
-63.40
-71.72
-57.46
-5.60
128.04
212.65
Changes in Working Capital
-56.53
20.10
-45.82
2,537.77
-46.14
-56.40
-680.84
-104.24
7.40
-254.66
Cash after chg. in Working capital
-26.89
36.50
-34.48
28.45
-26.72
-36.56
-686.95
914.03
963.25
564.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
6.30
-5.39
-7.14
-6.98
-3.90
-14.24
-21.37
-384.16
-294.50
-292.17
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
-12.03
-6.63
-5.16
0.86
50.24
68.25
35.04
-98.89
53.69
-9.04
Net Fixed Assets
-10.31
-1.69
-2.66
12.07
-23.22
-0.94
-71.97
-71.14
1,002.38
-11.07
Net Investments
-33.76
-3.88
-0.58
10.97
1.95
0.33
25.41
-37.15
-17.09
0.01
Others
32.04
-1.06
-1.92
-22.18
71.51
68.86
81.60
9.40
-931.60
2.02
Cash from Financing Activity
29.74
-9.26
25.22
16.92
-26.49
-30.09
-31.91
-136.50
-141.86
-112.10
Net Cash Inflow / Outflow
-2.87
15.22
-21.55
39.25
-6.87
-12.64
-705.19
294.48
580.59
150.70
Opening Cash & Equivalents
41.10
25.88
47.44
8.19
15.05
27.70
732.89
438.42
-142.17
-292.87
Closing Cash & Equivalent
38.23
41.10
25.88
47.44
8.19
15.05
27.70
732.89
438.42
-142.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1.63
1.13
1.14
1.19
24.97
24.62
23.54
23.59
19.34
14.92
ROA
2.10%
1.46%
0.32%
0.00%
2.21%
2.58%
0.89%
25.93%
24.35%
19.12%
ROE
4.31%
3.61%
0.81%
0.00%
2.39%
2.80%
1.01%
29.94%
29.28%
31.28%
ROCE
6.07%
7.63%
2.49%
0.33%
3.12%
3.49%
1.98%
43.18%
42.82%
37.57%
Fixed Asset Turnover
1.14
1.01
0.95
0.91
1.50
3.56
9.61
70.71
7.15
3.04
Receivable days
50.74
72.08
76.06
1094.65
1445.38
716.04
317.94
59.85
76.38
117.21
Inventory Days
13.60
2.50
5.84
8.55
7.42
3.17
2.57
14.49
45.90
38.69
Payable days
123.79
565.48
1815.05
912.08
297.11
28.62
45.33
12.84
8.47
23.77
Cash Conversion Cycle
-59.44
-490.89
-1733.15
191.12
1155.69
690.60
275.18
61.50
113.81
132.13
Total Debt/Equity
0.00
0.10
0.48
0.22
0.00
0.00
0.00
0.00
0.07
0.20
Interest Cover
6.25
1.76
2.77
0.00
0.00
0.00
0.00
100.35
17.53
11.76

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Vakrangee partners with SBI General Insurance Company
    4th Sep 2025, 17:47 PM

    The collaboration is focused on driving insurance penetration in underserved rural and semi-urban areas, where access to such financial protection remains limited

    Read More
  • Vakrangee enters into partnership with Muthoot Fincorp
    2nd Sep 2025, 12:09 PM

    The partnership aims to offer a comprehensive suite of loan products through its extensive network of Vakrangee Kendras across the country

    Read More
  • Vakrangee's arm secures order worth Rs 12.81 crore
    1st Aug 2025, 14:23 PM

    Vortex signed a Service Level Agreement with UCO Bank for the supply, installation, and maintenance of 300 new ATM machines

    Read More
  • Vakrangee - Quarterly Results
    25th Jul 2025, 13:09 PM

    Read More
  • Vakrangee collaborates with Ageas Federal Life Insurance Company
    23rd Jun 2025, 16:13 PM

    This partnership marks a significant step in advancing financial inclusion and addressing the insurance protection gap

    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.