Nifty
:
25597.65
Sensex
:
83459.15
-165.70 (-0.64%)
-519.34 (-0.62%)
Nifty
Sensex
:
:
25597.65
83459.15
-165.70 (-0.64%)
-519.34 (-0.62%)

Vedavaag Systems Ltd.

IT - Software

Rating :
40/99

BSE: 533056 | NSE: Not Listed

NSE BSE
33.86
04-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  34.2
  •  34.79
  •  33.47
  •  34.24
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20160
  •  679924
  •  34.79
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 79.45
  • 9.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 79.20
  • 1.48%
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.16%
  • 4.76%
  • 55.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.60
  • 7.95
  • 7.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 0.91
  • -0.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.57
  • 3.74
  • 3.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.21
  • 14.53
  • 15.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 0.91
  • 0.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.78
  • 7.08
  • 7.18

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
31.11
22.29
39.57%
29.11
23.05
26.29%
29.49
15.84
86.17%
25.04
31.13
-19.56%
Expenses
26.88
18.96
41.77%
29.41
17.96
63.75%
21.08
13.46
56.61%
20.71
24.59
-15.78%
EBITDA
4.23
3.33
27.03%
-0.30
5.09
-
8.41
2.38
253.36%
4.32
6.54
-33.94%
EBIDTM
13.60%
14.96%
-1.03%
22.07%
28.52%
15.04%
17.27%
21.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.23
0.12
91.67%
0.73
0.19
284.21%
0.18
0.00
0
0.12
0.01
1,100.00%
Depreciation
0.96
0.52
84.62%
-1.75
2.41
-
3.96
0.94
321.28%
0.54
2.53
-78.66%
PBT
3.04
2.70
12.59%
0.72
2.49
-71.08%
4.26
1.44
195.83%
3.67
4.00
-8.25%
Tax
0.88
0.67
31.34%
0.23
0.31
-25.81%
1.11
0.34
226.47%
0.93
0.87
6.90%
PAT
2.16
2.03
6.40%
0.49
2.19
-77.63%
3.15
1.11
183.78%
2.74
3.12
-12.18%
PATM
6.93%
9.12%
1.69%
9.49%
10.69%
6.98%
10.93%
10.04%
EPS
0.92
0.89
3.37%
0.21
0.95
-77.89%
1.38
0.48
187.50%
1.19
1.36
-12.50%

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
114.75
105.79
86.70
85.01
95.46
72.18
77.17
77.34
91.70
100.48
81.83
Net Sales Growth
24.31%
22.02%
1.99%
-10.95%
32.25%
-6.47%
-0.22%
-15.66%
-8.74%
22.79%
 
Cost Of Goods Sold
0.00
0.45
3.29
20.95
26.65
12.29
25.18
22.36
21.25
52.48
45.63
Gross Profit
114.75
105.33
83.41
64.06
68.81
59.88
51.99
54.98
70.45
47.99
36.20
GP Margin
100.00%
99.57%
96.21%
75.36%
72.08%
82.96%
67.37%
71.09%
76.83%
47.76%
44.24%
Total Expenditure
98.08
90.14
69.99
68.65
78.37
57.22
63.22
60.70
66.43
84.21
69.91
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.01%
Employee Cost
-
13.29
14.53
7.32
8.74
8.66
8.57
11.76
3.07
3.44
4.12
% Of Sales
-
12.56%
16.76%
8.61%
9.16%
12.00%
11.11%
15.21%
3.35%
3.42%
5.03%
Manufacturing Exp.
-
73.05
48.85
36.72
39.30
30.57
24.18
19.13
40.37
26.84
18.90
% Of Sales
-
69.05%
56.34%
43.19%
41.17%
42.35%
31.33%
24.73%
44.02%
26.71%
23.10%
General & Admin Exp.
-
3.33
3.29
3.53
3.51
5.59
4.23
7.32
1.57
1.31
1.06
% Of Sales
-
3.15%
3.79%
4.15%
3.68%
7.74%
5.48%
9.46%
1.71%
1.30%
1.30%
Selling & Distn. Exp.
-
0.00
0.02
0.12
0.13
0.00
1.03
0.10
0.10
0.12
0.15
% Of Sales
-
0%
0.02%
0.14%
0.14%
0%
1.33%
0.13%
0.11%
0.12%
0.18%
Miscellaneous Exp.
-
0.01
0.00
0.01
0.04
0.10
0.04
0.01
0.07
0.02
0.15
% Of Sales
-
0.01%
0%
0.01%
0.04%
0.14%
0.05%
0.01%
0.08%
0.02%
0.05%
EBITDA
16.66
15.65
16.71
16.36
17.09
14.96
13.95
16.64
25.27
16.27
11.92
EBITDA Margin
14.52%
14.79%
19.27%
19.24%
17.90%
20.73%
18.08%
21.52%
27.56%
16.19%
14.57%
Other Income
0.00
0.14
0.09
0.15
0.10
0.55
0.28
0.90
0.40
1.15
1.75
Interest
1.26
1.18
0.22
0.06
0.13
0.08
0.17
0.19
0.06
0.04
0.07
Depreciation
3.71
3.27
6.68
6.30
5.93
5.76
5.71
4.56
4.06
3.24
7.30
PBT
11.69
11.34
9.90
10.14
11.14
9.66
8.35
12.79
21.56
14.14
6.31
Tax
3.15
2.93
2.01
2.57
2.83
2.66
2.10
2.80
6.57
3.88
0.93
Tax Rate
26.95%
25.84%
20.30%
25.35%
25.40%
27.54%
25.15%
21.89%
30.47%
27.44%
14.74%
PAT
8.54
8.41
7.89
7.58
8.30
7.00
6.25
9.99
14.99
10.26
5.38
PAT before Minority Interest
8.54
8.41
7.89
7.58
8.30
7.00
6.25
9.99
14.99
10.26
5.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.44%
7.95%
9.10%
8.92%
8.69%
9.70%
8.10%
12.92%
16.35%
10.21%
6.57%
PAT Growth
1.07%
6.59%
4.09%
-8.67%
18.57%
12.00%
-37.44%
-33.36%
46.10%
90.71%
 
EPS
3.63
3.58
3.36
3.23
3.53
2.98
2.66
4.25
6.38
4.37
2.29

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
148.32
132.91
127.18
121.42
115.25
109.64
105.69
78.01
58.17
38.69
Share Capital
23.22
22.93
22.93
22.93
22.93
22.93
22.93
15.94
14.25
14.13
Total Reserves
111.77
108.69
102.97
97.21
91.04
85.43
81.47
53.97
34.17
24.53
Non-Current Liabilities
17.12
10.76
6.91
6.71
5.80
6.87
7.37
7.04
3.77
3.78
Secured Loans
2.60
1.08
0.12
0.21
0.29
0.25
0.35
0.48
0.05
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
21.67
25.92
24.95
20.27
18.95
18.14
14.52
34.28
36.57
34.81
Trade Payables
4.76
5.81
5.89
5.73
5.68
1.21
8.02
16.93
23.16
24.10
Other Current Liabilities
14.15
15.96
12.16
6.70
6.68
10.26
2.45
9.82
9.30
7.47
Short Term Borrowings
0.00
0.51
3.81
4.54
4.15
5.04
0.00
4.44
0.00
0.00
Short Term Provisions
2.77
3.64
3.09
3.30
2.44
1.64
4.05
3.08
4.12
3.23
Total Liabilities
187.11
169.59
159.04
148.40
140.00
134.65
127.58
119.33
98.51
77.28
Net Block
27.94
25.10
31.87
31.21
36.52
36.66
31.03
32.37
26.11
13.14
Gross Block
97.72
91.62
91.70
84.74
84.12
78.50
67.16
63.94
77.63
61.41
Accumulated Depreciation
69.78
66.52
59.83
53.53
47.60
41.84
36.13
31.57
51.51
48.27
Non Current Assets
45.66
43.30
49.71
49.58
65.84
59.10
38.92
32.97
26.74
13.14
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
7.87
0.00
0.00
0.00
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
17.71
18.19
17.83
18.36
29.31
22.44
0.03
0.60
0.62
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
141.45
126.29
109.35
98.82
74.17
75.56
88.65
86.35
71.78
64.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.75
1.92
0.97
1.27
0.99
1.05
0.94
1.18
16.12
13.78
Sundry Debtors
44.21
31.86
28.51
20.92
11.56
21.86
41.51
56.60
29.26
24.84
Cash & Bank
4.94
3.84
3.04
2.98
2.85
2.43
3.34
2.32
8.37
5.67
Other Current Assets
91.55
0.00
0.00
0.00
58.76
50.22
42.86
26.25
18.03
19.84
Short Term Loans & Adv.
91.55
88.67
76.83
73.66
58.64
50.20
21.90
26.25
10.61
4.58
Net Current Assets
119.78
100.37
84.39
78.55
55.22
57.41
74.14
52.08
35.21
29.33
Total Assets
187.11
169.59
159.06
148.40
140.01
134.66
127.57
119.32
98.52
77.27

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
0.22
4.76
9.59
2.62
8.27
4.13
-8.39
-6.98
8.97
0.71
PBT
11.34
9.90
10.14
11.14
9.66
8.35
12.79
21.56
14.14
6.31
Adjustment
4.29
6.81
6.21
5.98
5.75
3.49
1.74
2.52
3.19
5.54
Changes in Working Capital
-12.65
-8.49
-3.68
-11.20
-4.70
-5.61
-20.12
-26.43
-6.16
-10.21
Cash after chg. in Working capital
2.99
8.21
12.68
5.92
10.71
6.23
-5.59
-2.35
11.18
1.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.77
-3.45
-3.09
-3.30
-2.44
-2.10
-2.80
-4.63
-2.21
-0.93
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
-5.97
0.16
-6.84
-0.56
-5.55
-11.27
-10.98
-10.26
-16.16
1.50
Net Fixed Assets
-6.10
0.08
0.30
-0.61
-0.94
-3.47
-3.22
13.69
-5.07
Net Investments
0.00
-11.00
0.00
-0.01
-0.01
0.00
0.00
-4.00
-3.00
Others
0.13
11.08
-7.14
0.06
-4.60
-7.80
-7.76
-19.95
-8.09
Cash from Financing Activity
6.85
-4.13
-2.67
-1.94
-2.29
6.22
20.40
11.19
9.88
0.40
Net Cash Inflow / Outflow
1.10
0.80
0.07
0.13
0.42
-0.92
1.03
-6.05
2.69
2.61
Opening Cash & Equivalents
3.84
3.04
2.98
2.85
2.43
3.34
2.32
8.37
5.67
3.06
Closing Cash & Equivalent
4.94
3.84
3.04
2.98
2.85
2.43
3.34
2.32
8.37
5.67

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.)
58.14
57.41
54.91
52.40
49.71
47.26
45.54
43.87
33.98
27.36
ROA
4.72%
4.80%
4.93%
5.76%
5.10%
4.76%
8.09%
13.76%
11.68%
6.96%
ROE
6.31%
6.13%
6.16%
7.09%
6.30%
5.87%
11.46%
25.33%
23.57%
13.91%
ROCE
8.69%
7.59%
7.93%
9.15%
8.29%
7.70%
13.71%
30.59%
29.25%
16.49%
Fixed Asset Turnover
1.12
0.95
0.96
1.13
0.89
1.06
1.18
1.30
1.45
1.33
Receivable days
131.23
127.06
106.11
62.08
84.49
149.88
231.51
170.88
98.27
110.80
Inventory Days
4.60
6.08
4.81
4.32
5.16
4.71
5.02
34.45
54.33
61.49
Payable days
4232.87
648.10
101.23
78.12
102.23
66.88
78.60
106.26
100.15
115.27
Cash Conversion Cycle
-4097.04
-514.96
9.68
-11.72
-12.58
87.71
157.93
99.07
52.45
57.02
Total Debt/Equity
0.03
0.02
0.03
0.04
0.04
0.05
0.00
0.07
0.00
0.00
Interest Cover
10.62
46.30
162.78
86.79
126.39
49.79
69.16
369.75
383.27
93.02

Annual Reports:

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

News Update:


  • Vedavaag Systems - Quarterly Results
    14th Aug 2025, 17:50 PM

    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.