Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

BPO/ITeS

Rating :
42/99

BSE: 511431 | NSE: VAKRANGEE

37.70
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  39.50
  •  39.70
  •  37.25
  •  37.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3508530
  •  1336.31
  •  69.85
  •  24.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,940.99
  • 62.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,762.48
  • 0.67%
  • 1.48

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
  • -2.58
  • -26.48
  • -52.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.33
  • -54.38
  • -56.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.00
  • -28.99
  • -52.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.81
  • 45.90
  • 69.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.74
  • 4.66
  • 1.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.64
  • 27.98
  • 33.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
154.02
67.85
127.00%
101.85
207.39
-50.89%
74.36
199.20
-62.67%
70.23
151.85
-53.75%
Expenses
121.36
64.53
88.07%
89.83
192.36
-53.30%
67.09
188.78
-64.46%
64.88
152.29
-57.40%
EBITDA
32.66
3.32
883.73%
12.02
15.03
-20.03%
7.28
10.42
-30.13%
5.35
-0.44
-
EBIDTM
21.21%
4.89%
11.80%
7.25%
9.79%
5.23%
7.62%
-0.29%
Other Income
1.42
17.09
-91.69%
17.65
16.60
6.33%
17.81
19.47
-8.53%
17.11
20.89
-18.09%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
3.54
3.88
-8.76%
2.11
3.85
-45.19%
4.09
3.77
8.49%
4.73
3.60
31.39%
PBT
30.54
16.53
84.75%
27.56
30.54
-9.76%
21.00
28.40
-26.06%
17.73
16.86
5.16%
Tax
7.22
4.64
55.60%
6.77
-0.62
-
4.20
6.96
-39.66%
4.42
5.99
-26.21%
PAT
23.33
11.89
96.22%
20.79
31.16
-33.28%
16.80
21.44
-21.64%
13.31
10.87
22.45%
PATM
15.15%
17.53%
20.41%
15.02%
22.59%
10.76%
18.95%
7.16%
EPS
0.22
0.11
100.00%
0.20
0.29
-31.03%
0.16
0.20
-20.00%
0.13
0.10
30.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
400.46
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
889.68
Net Sales Growth
-36.06%
-54.57%
-76.80%
62.53%
25.38%
14.76%
42.45%
26.16%
14.33%
52.10%
 
Cost Of Goods Sold
292.98
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
690.83
Gross Profit
107.48
254.77
193.97
1,414.94
1,105.80
910.32
785.50
647.12
530.97
332.81
198.85
GP Margin
26.84%
37.18%
12.86%
21.76%
27.64%
28.53%
28.25%
33.15%
34.32%
24.59%
22.35%
Total Expenditure
343.16
669.01
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
Power & Fuel Cost
-
0.91
0.92
0.79
0.53
0.44
0.36
0.37
10.83
0.36
0.70
% Of Sales
-
0.13%
0.06%
0.01%
0.01%
0.01%
0.01%
0.02%
0.70%
0.03%
0.08%
Employee Cost
-
59.54
87.96
68.81
43.99
25.33
19.59
31.41
28.55
12.47
26.46
% Of Sales
-
8.69%
5.83%
1.06%
1.10%
0.79%
0.70%
1.61%
1.85%
0.92%
2.97%
Manufacturing Exp.
-
8.91
5.73
9.66
23.59
9.99
14.46
25.35
51.60
22.02
3.35
% Of Sales
-
1.30%
0.38%
0.15%
0.59%
0.31%
0.52%
1.30%
3.34%
1.63%
0.38%
General & Admin Exp.
-
36.40
26.28
20.37
18.22
15.16
14.42
49.79
55.28
53.95
26.11
% Of Sales
-
5.31%
1.74%
0.31%
0.46%
0.48%
0.52%
2.55%
3.57%
3.99%
2.93%
Selling & Distn. Exp.
-
122.40
93.20
75.35
62.22
33.04
8.61
4.22
1.69
0.77
1.64
% Of Sales
-
17.86%
6.18%
1.16%
1.56%
1.04%
0.31%
0.22%
0.11%
0.06%
0.18%
Miscellaneous Exp.
-
10.39
10.11
252.83
19.31
5.61
3.62
0.73
0.54
0.55
1.64
% Of Sales
-
1.52%
0.67%
3.89%
0.48%
0.18%
0.13%
0.04%
0.03%
0.04%
0.00%
EBITDA
57.31
16.21
-30.22
987.13
937.93
820.75
723.22
534.60
381.50
241.53
138.82
EBITDA Margin
14.31%
2.37%
-2.00%
15.18%
23.45%
25.72%
26.01%
27.39%
24.66%
17.85%
15.60%
Other Income
53.99
85.03
88.53
51.22
13.36
5.64
5.91
6.16
5.21
4.64
0.61
Interest
0.00
0.00
0.00
10.31
50.09
56.32
74.95
77.89
85.96
55.80
17.61
Depreciation
14.47
14.73
8.74
4.17
73.39
164.04
164.86
180.87
157.06
87.44
55.01
PBT
96.83
86.52
49.57
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
Tax
22.61
20.27
26.11
343.41
297.02
211.18
167.48
107.01
39.36
32.05
18.67
Tax Rate
23.35%
22.14%
50.86%
33.54%
35.88%
34.85%
34.23%
37.95%
27.39%
31.14%
27.94%
PAT
74.23
71.28
25.23
680.46
530.80
394.86
321.84
175.04
104.33
70.87
48.14
PAT before Minority Interest
74.23
71.28
25.23
680.46
530.80
394.86
321.84
174.98
104.33
70.87
48.14
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
0.00
PAT Margin
18.54%
10.40%
1.67%
10.47%
13.27%
12.38%
11.57%
8.97%
6.74%
5.24%
5.41%
PAT Growth
-1.50%
182.52%
-96.29%
28.20%
34.43%
22.69%
83.87%
67.78%
47.21%
47.22%
 
EPS
0.70
0.67
0.24
6.42
5.01
3.73
3.04
1.65
0.98
0.67
0.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,637.30
2,602.20
2,592.41
2,053.75
1,583.15
1,207.34
779.50
513.82
416.90
355.69
Share Capital
105.94
105.88
105.88
52.92
52.92
50.35
50.35
50.25
25.02
23.71
Total Reserves
2,471.86
2,386.07
2,392.10
1,993.91
1,526.50
894.50
617.40
452.78
390.42
323.11
Non-Current Liabilities
5.76
0.31
-3.82
1.84
29.16
81.51
160.69
236.41
236.11
52.20
Secured Loans
0.00
0.00
0.00
0.00
12.22
37.41
86.21
145.69
155.96
0.00
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
3.38
1.89
3.58
2.33
1.78
0.00
0.00
0.00
0.00
0.00
Current Liabilities
174.95
109.82
392.73
210.99
479.98
748.39
784.43
629.52
460.32
281.47
Trade Payables
69.08
33.88
340.19
29.69
114.41
213.13
252.43
175.48
121.83
86.82
Other Current Liabilities
91.59
71.75
49.84
5.11
38.72
83.03
102.66
128.13
101.44
17.50
Short Term Borrowings
0.00
0.00
0.00
144.02
282.75
315.57
321.63
285.22
215.59
163.43
Short Term Provisions
14.27
4.19
2.70
32.17
44.10
136.65
107.72
40.70
21.46
13.73
Total Liabilities
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
689.36
Net Block
149.37
142.85
89.69
28.62
132.13
272.83
436.42
420.35
537.27
272.36
Gross Block
197.47
187.78
125.97
57.95
1,060.54
1,039.38
998.69
802.02
762.04
412.75
Accumulated Depreciation
47.94
44.93
36.28
29.33
928.40
766.54
562.28
381.67
224.77
140.40
Non Current Assets
787.11
176.55
139.29
38.79
164.05
302.90
557.58
474.36
592.34
307.62
Capital Work in Progress
4.62
13.36
3.21
0.04
0.00
10.09
48.11
16.77
14.35
0.00
Non Current Investment
3.34
3.67
28.19
1.37
1.59
1.60
2.55
2.31
1.46
3.35
Long Term Loans & Adv.
626.39
13.58
12.56
6.88
22.64
5.87
56.22
26.55
34.90
31.30
Other Non Current Assets
3.40
3.09
5.64
1.88
7.69
12.50
14.28
8.38
4.36
0.61
Current Assets
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
381.74
Current Investments
0.00
0.00
0.89
0.56
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.81
4.11
17.15
499.19
507.06
169.36
162.49
53.77
24.43
17.75
Sundry Debtors
1,368.84
1,319.62
1,307.89
824.36
849.87
1,199.32
768.30
652.74
445.48
274.52
Cash & Bank
178.51
1,144.17
1,474.45
603.20
167.20
38.20
29.34
31.89
28.41
17.59
Other Current Assets
475.74
34.45
34.42
2.37
404.12
327.44
206.91
169.84
25.51
71.89
Short Term Loans & Adv.
396.70
33.44
7.24
298.13
403.54
319.54
196.28
117.48
17.29
64.15
Net Current Assets
1,855.95
2,425.96
2,449.30
2,016.81
1,448.26
985.95
382.61
278.71
63.52
100.27
Total Assets
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
689.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-50.81
-708.33
529.87
668.75
271.85
-1.10
227.45
73.65
216.43
-45.17
PBT
91.55
51.34
1,023.87
827.81
606.03
489.33
281.99
143.69
102.92
66.81
Adjustment
-71.72
-57.46
-5.60
128.04
212.65
228.74
252.78
236.55
133.92
72.33
Changes in Working Capital
-56.40
-680.84
-104.24
7.40
-254.66
-576.97
-209.86
-280.16
-0.47
-173.46
Cash after chg. in Working capital
-36.56
-686.95
914.03
963.25
564.02
141.10
324.92
100.08
236.37
-34.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.24
-21.37
-384.16
-294.50
-292.17
-142.19
-97.46
-26.43
-19.93
-10.85
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
68.25
35.04
-98.89
53.69
-9.04
-0.24
-226.12
-39.84
-361.71
-40.89
Net Fixed Assets
-0.94
-71.97
-71.14
1,002.38
-11.07
-2.66
-244.77
-87.95
-359.62
-34.58
Net Investments
0.33
25.41
-37.15
-17.09
0.01
0.95
7.91
46.70
1.69
-6.94
Others
68.86
81.60
9.40
-931.60
2.02
1.47
10.74
1.41
-3.78
0.63
Cash from Financing Activity
-30.09
-31.91
-136.50
-141.86
-112.10
10.20
-3.88
-30.33
156.09
98.75
Net Cash Inflow / Outflow
-12.64
-705.19
294.48
580.59
150.70
8.86
-2.54
3.48
10.82
12.70
Opening Cash & Equivalents
27.70
732.89
438.42
-142.17
-292.87
29.34
31.89
28.41
17.59
4.89
Closing Cash & Equivalent
15.05
27.70
732.89
438.42
-142.17
38.20
29.34
31.89
28.41
17.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
24.33
23.54
23.59
19.34
14.92
9.38
6.63
5.01
0.42
3.66
ROA
2.58%
0.89%
25.93%
24.35%
19.12%
17.11%
11.26%
8.35%
7.85%
8.07%
ROE
2.81%
1.01%
29.94%
29.28%
31.28%
39.92%
29.89%
22.72%
18.60%
14.98%
ROCE
3.49%
1.98%
43.18%
42.82%
37.57%
38.98%
30.93%
23.78%
22.75%
19.29%
Fixed Asset Turnover
3.56
9.61
70.71
7.15
3.04
2.73
2.17
1.98
2.30
2.26
Receivable days
716.04
317.94
59.85
76.38
117.21
129.15
132.86
129.54
97.10
91.12
Inventory Days
3.17
2.57
14.49
45.90
38.69
21.78
20.22
9.22
5.69
7.92
Payable days
28.62
45.33
12.84
8.47
23.77
38.56
50.42
42.67
33.26
31.32
Cash Conversion Cycle
690.60
275.18
61.50
113.81
132.13
112.37
102.66
96.10
69.53
67.71
Total Debt/Equity
0.00
0.00
0.00
0.07
0.20
0.44
0.74
1.08
1.10
0.47
Interest Cover
0.00
0.00
100.35
17.53
11.76
7.53
4.62
2.67
2.84
4.79

News Update:


  • Vakrangee inks pact with Edusaksham
    6th Jul 2021, 09:27 AM

    This tie-up further expands our bouquet of services available to citizens through Vakrangee Kendras

    Read More
  • Vakrangee reports 33% fall in Q4 consolidated net profit
    21st Jun 2021, 13:47 PM

    The company has reported a standalone net profit of Rs 17.71 crore for the quarter ended March 31, 2021

    Read More
  • Vakrangee enters into partnership with NSDL Payments Bank
    7th Jun 2021, 10:58 AM

    The company has entered into partnership to provide Banking Business Correspondent services on a Pan India basis through its network of Nextgen Vakrangee Kendra’s

    Read More
  • Vakrangee launches comprehensive COVID care plan in partnership with vHealth by Aetna
    31st May 2021, 08:59 AM

    The package includes various tests and consultations which can be used to determine if a patient is likely to have COVID infection

    Read More
  • Vakrangee enters online space with launch of digital services
    6th May 2021, 14:34 PM

    This is in addition to the growing physical network of Vakrangee Kendra outlets leading to company’s Omni presence i.e., Physical to Online

    Read More
  • Sebi levies fine of Rs 1.75 crore on several entities in Vakrangee case
    27th Apr 2021, 10:36 AM

    The entities have violated Prohibition of Fraudulent and Unfair Trade Practices norms

    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.