Nifty

:

24334.30

Sensex

:

78151.45

261.55 (1.09%)
964.58 (1.25%)

Login

Nifty
Sensex

:
:

24334.30
78151.45

261.55 (1.09%)
964.58 (1.25%)

VRL Logistics Ltd.

Logistics

Rating :

53/99

BSE: 539118 | NSE: VRLLOG

Watchlist

NSE BSE

231.96

17-Jul-2026

Open
High
Low
Previous Close

230
234
228.01
229.94

Volume
Traded Value (lacs)
52 Week High
52 Week Low

52168
12031457.26
324.3
225

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,038.42
17.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,478.49
2.17%
3.53

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.97
8.28
3.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.68
11.63
10.57

PAT CAGR (%)

10 Years
5 Years
3 Years

12.89
8.69
38.54

P:E (Median)

8 Years
5 Years
3 Years

26.52
27.23
21.38

P:BV (Average)

8 Years
5 Years
3 Years

5.04
5.65
4.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.48
11.21
10.57

Earnings Forecasts:

(Updated: 11-07-2026)

Description 2026 2027 2028 2029
Adj EPS 55 -10 9.7 12.69
P/E Ratio 4.22 -23.20 23.91 18.28
Revenue 17.37 15.63 16.18 3219.88
EBITDA 3486.59 3778.06 4061.16 642.17
Net Income 667.79 718.63 715.38 224.13
ROA 236.93 264.57 257.94 8.44
P/B Ratio 0.54 0.64 0.27 3.36
ROE 3.2 2.87 2.66 19.22
FCFF 18.99 18.68 16.13 390.53
FCFF Yield 345.95 387.43 337.09 7.35
Net Debt 6.51 7.29 6.34 505.7
BVPS 429.2 361.6 848.8 69.03

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 852.85 809.03 5.42% 826.96 825.22 0.21% 796.96 799.49 -0.32% 744.34 727.21 2.36%
Expenses 675.36 622.42 8.51% 657.00 658.81 -0.27% 645.81 666.45 -3.10% 592.73 640.31 -7.43%
EBITDA 177.49 186.61 -4.89% 169.96 166.41 2.13% 151.15 133.03 13.62% 151.61 86.90 74.46%
EBIDTM 20.81% 23.07% 20.55% 20.17% 18.97% 16.64% 20.37% 11.95%
Other Income 6.38 2.52 153.17% 3.83 5.68 -32.57% 6.97 2.50 178.80% 6.50 14.77 -55.99%
Interest 22.67 25.76 -12.00% 21.86 24.07 -9.18% 24.24 22.43 8.07% 26.21 22.57 16.13%
Depreciation 63.52 63.76 -0.38% 68.09 64.56 5.47% 64.76 63.80 1.50% 64.66 61.50 5.14%
PBT 97.68 99.61 -1.94% 83.85 83.46 0.47% 69.12 49.30 40.20% 67.23 17.60 281.99%
Tax 25.54 25.34 0.79% 19.09 24.04 -20.59% 19.23 13.48 42.66% 17.18 4.16 312.98%
PAT 72.14 74.27 -2.87% 64.75 59.42 8.97% 49.89 35.82 39.28% 50.04 13.44 272.32%
PATM 8.46% 9.18% 7.83% 7.20% 6.26% 4.48% 6.72% 1.85%
EPS 4.12 4.25 -3.06% 3.70 3.40 8.82% 2.85 2.05 39.02% 2.86 0.77 271.43%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 3,221.11 3,160.95 2,888.62 2,648.52 2,163.56 1,762.92 2,118.54 2,109.54 1,922.32 1,803.09 Net Sales Growth - 1.90% 9.43% 9.07% 22.41% 22.73% -16.79% 0.43% 9.74% 6.61% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit - 3,221.11 3,160.95 2,888.62 2,648.52 2,163.56 1,762.92 2,118.54 2,109.54 1,922.32 1,803.09 GP Margin - 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure - 2,569.25 2,585.89 2,494.16 2,245.51 1,787.58 1,514.86 1,819.69 1,865.07 1,687.50 1,587.19 Power & Fuel Cost - 818.58 881.17 886.74 818.00 653.37 518.71 582.96 586.16 502.29 477.62 % Of Sales - 25.41% 27.88% 30.70% 30.89% 30.20% 29.42% 27.52% 27.79% 26.13% 26.49% Employee Cost - 587.39 545.17 485.13 414.85 346.88 314.66 380.51 366.68 345.77 266.08 % Of Sales - 18.24% 17.25% 16.79% 15.66% 16.03% 17.85% 17.96% 17.38% 17.99% 14.76% Manufacturing Exp. - 735.03 742.68 741.14 687.23 526.47 450.99 557.15 559.00 532.15 497.67 % Of Sales - 22.82% 23.50% 25.66% 25.95% 24.33% 25.58% 26.30% 26.50% 27.68% 27.60% General & Admin Exp. - 178.82 168.41 143.33 119.08 97.77 93.05 118.10 185.35 170.72 160.51 % Of Sales - 5.55% 5.33% 4.96% 4.50% 4.52% 5.28% 5.57% 8.79% 8.88% 8.90% Selling & Distn. Exp. - 236.74 242.61 231.74 202.83 159.35 134.16 172.56 164.87 134.32 179.74 % Of Sales - 7.35% 7.68% 8.02% 7.66% 7.37% 7.61% 8.15% 7.82% 6.99% 9.97% Miscellaneous Exp. - 12.69 5.85 6.08 3.51 3.74 3.29 8.40 3.01 2.26 179.74 % Of Sales - 0.39% 0.19% 0.21% 0.13% 0.17% 0.19% 0.40% 0.14% 0.12% 0.31% EBITDA - 651.86 575.06 394.46 403.01 375.98 248.06 298.85 244.47 234.82 215.90 EBITDA Margin - 20.24% 18.19% 13.66% 15.22% 17.38% 14.07% 14.11% 11.59% 12.22% 11.97% Other Income - 23.67 24.22 21.10 14.87 16.81 12.86 10.32 7.92 14.23 9.30 Interest - 96.62 95.70 78.89 56.23 43.58 37.40 37.32 11.35 12.03 24.64 Depreciation - 261.03 253.63 216.16 159.14 144.50 159.79 167.53 100.58 97.63 95.26 PBT - 317.88 249.95 120.51 202.52 204.70 63.74 104.32 140.47 139.39 105.30 Tax - 81.05 67.03 31.94 36.38 48.55 18.67 14.20 48.56 46.83 34.83 Tax Rate - 25.50% 26.82% 26.40% 17.96% 23.72% 29.29% 13.61% 34.57% 33.60% 33.08% PAT - 236.83 182.92 89.06 166.14 156.15 45.07 90.11 91.92 92.56 70.47 PAT before Minority Interest - 236.83 182.92 89.06 166.14 156.15 45.07 90.11 91.92 92.56 70.47 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 7.35% 5.79% 3.08% 6.27% 7.22% 2.56% 4.25% 4.36% 4.82% 3.91% PAT Growth - 29.47% 105.39% -46.39% 6.40% 246.46% -49.98% -1.97% -0.69% 31.35% EPS - 13.54 10.46 5.09 9.50 8.93 2.58 5.15 5.26 5.29 4.03

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 1,142.44 1,084.55 945.79 975.84 651.63 597.14 616.87 645.94 593.22 541.23 Share Capital 174.94 87.47 87.47 88.34 88.34 88.34 90.34 90.34 90.34 91.24 Total Reserves 967.50 997.08 858.32 887.50 563.29 508.80 526.53 555.59 502.88 449.99 Non-Current Liabilities 1,351.44 1,464.56 881.72 609.73 463.48 342.87 355.45 208.00 109.17 168.34 Secured Loans 334.14 367.23 183.04 107.32 81.40 39.48 95.02 103.36 4.94 59.55 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 373.52 403.02 34.70 28.09 29.10 20.70 20.79 16.44 8.92 5.03 Current Liabilities 529.45 436.97 386.45 306.15 265.18 258.57 252.89 123.88 159.87 187.11 Trade Payables 26.25 30.86 15.26 14.21 20.06 13.55 3.46 6.11 6.83 4.43 Other Current Liabilities 327.21 329.38 313.96 231.28 194.58 163.47 164.01 76.74 76.50 112.93 Short Term Borrowings 28.34 0.00 39.16 43.71 34.31 64.23 70.66 27.36 63.91 63.15 Short Term Provisions 147.65 76.73 18.08 16.96 16.22 17.32 14.75 13.68 12.63 6.60 Total Liabilities 3,023.33 2,986.08 2,213.96 1,891.72 1,380.29 1,198.58 1,225.21 977.82 862.26 896.68 Net Block 2,303.74 2,241.82 1,899.67 1,481.34 1,097.10 951.97 987.88 702.56 622.42 691.28 Gross Block 3,494.15 3,253.84 2,720.17 2,158.95 1,841.13 1,582.33 1,507.81 1,080.81 901.75 874.89 Accumulated Depreciation 1,190.41 1,012.02 820.50 677.61 744.03 630.36 519.94 378.25 279.33 183.60 Non Current Assets 2,703.90 2,696.02 2,005.16 1,612.86 1,209.20 1,021.86 1,043.66 806.15 690.85 746.70 Capital Work in Progress 22.50 15.08 23.56 38.37 34.98 6.08 4.39 41.64 7.64 1.77 Non Current Investment 0.06 0.06 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 Long Term Loans & Adv. 375.98 436.96 80.63 91.64 75.99 61.25 46.07 45.36 48.78 38.61 Other Non Current Assets 0.81 1.27 0.39 0.59 0.19 0.12 2.82 14.03 9.40 12.39 Current Assets 319.43 290.06 208.80 278.87 171.08 176.72 181.54 171.67 171.42 149.98 Current Investments 0.00 0.00 0.00 15.02 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 43.75 42.90 41.19 52.79 45.86 39.51 29.27 29.80 24.13 18.32 Sundry Debtors 85.58 92.87 88.49 81.69 67.26 63.94 85.63 79.53 80.75 75.42 Cash & Bank 15.62 53.23 18.95 75.24 14.49 18.96 13.41 13.14 19.35 12.25 Other Current Assets 174.48 26.39 28.05 25.37 43.48 54.31 53.24 49.20 47.18 43.99 Short Term Loans & Adv. 147.71 74.67 32.13 28.75 19.09 30.08 29.87 16.07 15.84 14.16 Net Current Assets -210.02 -146.91 -177.65 -27.29 -94.09 -81.85 -71.34 47.79 11.55 -37.13 Total Assets 3,023.33 2,986.08 2,213.96 1,891.73 1,380.28 1,198.58 1,225.20 977.82 862.27 896.68

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 654.37 554.79 423.92 318.34 370.76 271.62 257.28 192.19 205.48 197.98 PBT 317.88 249.95 121.00 423.36 209.89 63.74 104.32 140.47 139.39 105.30 Adjustment 349.51 332.82 288.39 38.60 203.31 192.78 205.49 110.38 107.42 121.00 Changes in Working Capital 39.83 21.02 40.94 -58.03 15.69 29.94 -9.41 -6.35 9.72 -8.72 Cash after chg. in Working capital 707.22 603.79 450.33 403.93 428.89 286.45 300.39 244.50 256.52 217.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -52.85 -49.00 -26.40 -85.59 -58.13 -14.83 -43.11 -52.30 -51.04 -19.61 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 -294.00 -429.78 -243.35 -144.46 -180.13 -31.51 -118.55 -209.15 -44.22 -59.08 Net Fixed Assets -247.73 -525.19 -546.41 -321.21 -287.70 -76.21 -389.75 -213.06 -32.73 -58.74 Net Investments 0.00 -0.01 15.02 -15.02 0.00 0.01 0.00 0.00 0.00 0.00 Others -46.27 95.42 288.04 191.77 107.57 44.69 271.20 3.91 -11.49 -0.34 Cash from Financing Activity -398.01 -90.15 -173.82 -170.91 -200.75 -234.36 -138.43 11.04 -154.30 -145.72 Net Cash Inflow / Outflow -37.64 34.86 6.75 2.97 -10.13 5.76 0.31 -5.92 6.96 -6.83 Opening Cash & Equivalents 53.12 18.26 11.51 8.54 18.67 12.91 12.60 18.52 11.56 18.38 Closing Cash & Equivalent 15.48 53.12 18.26 11.51 8.54 18.67 12.91 12.60 18.52 11.56

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 65.30 62.00 54.06 110.46 73.76 67.59 68.28 71.50 65.66 59.32 ROA 7.88% 7.04% 4.34% 10.16% 12.11% 3.72% 8.18% 9.99% 10.52% 7.67% ROE 21.27% 18.02% 9.27% 20.42% 25.01% 7.42% 14.27% 14.84% 16.32% 13.36% ROCE 26.47% 25.06% 16.80% 26.54% 32.85% 13.28% 17.78% 20.78% 21.63% 17.30% Fixed Asset Turnover 0.96 1.06 1.19 1.33 1.26 1.14 1.64 2.13 2.16 2.15 Receivable days 10.11 10.45 10.73 10.25 11.07 15.48 14.23 13.87 14.83 15.02 Inventory Days 4.91 4.85 5.93 6.79 7.20 7.12 5.09 4.67 4.03 3.71 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.93 1.31 1.26 1.16 Cash Conversion Cycle 15.01 15.30 16.66 17.03 18.27 22.60 18.39 17.22 17.59 17.58 Total Debt/Equity 0.40 0.41 0.30 0.18 0.22 0.20 0.31 0.22 0.14 0.34 Interest Cover 4.29 3.61 2.53 4.60 5.70 2.70 3.80 13.38 12.59 5.27

Top Investors:

hdfc small cap fund

uti aggressive hybrid fund

nippon life india trustee ltd-a/c nippon india mul

bandhan value fund

sbi multi asset allocation fund

canara robeco mutual fund a/c canara robeco small

Annual Reports:

News Update:

VRL Logistics - Quarterly Results
19th May 2026, 00:00 AM

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.

Feedback