Nifty

:

23483.55

Sensex

:

74649.84

100.95 (0.43%)
382.50 (0.52%)

Login

Nifty
Sensex

:
:

23483.55
74649.84

100.95 (0.43%)
382.50 (0.52%)

VRL Logistics Ltd.

Logistics

Rating :

55/99

BSE: 539118 | NSE: VRLLOG

Watchlist

NSE BSE

241.61

02-Jun-2026

Open
High
Low
Previous Close

237.5
243
234.55
237.01

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

77518
18558210.04
324.5
225

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,216.86
17.81
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,656.93
N/A
3.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.26
12.39
6.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.78
18.26
7.32

PAT CAGR (%)

10 Years
5 Years
3 Years

5.79
32.34
3.26

P:E (Median)

8 Years
5 Years
3 Years

27.01
27.90
21.46

P:BV (Average)

8 Years
5 Years
3 Years

5.07
5.67
4.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.58
11.31
11.16

Earnings Forecasts:

(Updated: 30-05-2026)

Description 2024 2025 2026 2027
Adj EPS 12.69 13.74 15.26 14.94
P/E Ratio 19.04 17.58 15.83 16.17
Revenue 3219.88 3486.59 3778.06 4067.84
EBITDA 642.17 667.79 718.63 711.4
Net Income 224.13 236.93 264.57 261.44
ROA 8.44 8.96 9.29 10.29
P/B Ratio 3.50 3.24 2.91 2.66
ROE 19.22 18.99 18.68 16.25
FCFF 390.53 349.96 396.41 318.63
FCFF Yield 7.32 6.56 7.43 5.97
Net Debt 505.7 429.2 361.6 848.8
BVPS 69.03 74.65 83.09 90.92

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 Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
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 1,722.52 Net Sales Growth 1.90% 9.43% 9.07% 22.41% 22.73% -16.79% 0.43% 9.74% 6.61% 4.68% Cost Of Goods Sold 0.00 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 1,722.52 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2,570.90 2,587.12 2,494.16 2,245.51 1,787.58 1,514.86 1,819.69 1,865.07 1,687.50 1,587.19 1,451.13 Power & Fuel Cost - 881.17 886.74 818.00 653.37 518.71 582.96 586.16 502.29 477.62 391.33 % Of Sales - 27.88% 30.70% 30.89% 30.20% 29.42% 27.52% 27.79% 26.13% 26.49% 22.72% Employee Cost - 545.17 485.13 414.85 346.88 314.66 380.51 366.68 345.77 266.08 234.94 % Of Sales - 17.25% 16.79% 15.66% 16.03% 17.85% 17.96% 17.38% 17.99% 14.76% 13.64% Manufacturing Exp. - 743.92 741.14 687.23 526.47 450.99 557.15 559.00 532.15 497.67 496.53 % Of Sales - 23.53% 25.66% 25.95% 24.33% 25.58% 26.30% 26.50% 27.68% 27.60% 28.83% General & Admin Exp. - 168.41 143.33 119.08 97.77 93.05 118.10 185.35 170.72 160.51 150.73 % Of Sales - 5.33% 4.96% 4.50% 4.52% 5.28% 5.57% 8.79% 8.88% 8.90% 8.75% Selling & Distn. Exp. - 242.61 231.74 202.83 159.35 134.16 172.56 164.87 134.32 179.74 173.08 % Of Sales - 7.68% 8.02% 7.66% 7.37% 7.61% 8.15% 7.82% 6.99% 9.97% 10.05% Miscellaneous Exp. - 5.86 6.08 3.51 3.74 3.29 8.40 3.01 2.26 5.57 173.08 % Of Sales - 0.19% 0.21% 0.13% 0.17% 0.19% 0.40% 0.14% 0.12% 0.31% 0.26% EBITDA 650.21 573.83 394.46 403.01 375.98 248.06 298.85 244.47 234.82 215.90 271.39 EBITDA Margin 20.19% 18.15% 13.66% 15.22% 17.38% 14.07% 14.11% 11.59% 12.22% 11.97% 15.76% Other Income 23.68 25.46 21.10 14.87 16.81 12.86 10.32 7.92 14.23 9.30 8.68 Interest 94.98 95.71 78.89 56.23 43.58 37.40 37.32 11.35 12.03 24.64 32.38 Depreciation 261.03 253.62 216.16 159.14 144.50 159.79 167.53 100.58 97.63 95.26 89.70 PBT 317.88 249.96 120.51 202.52 204.70 63.74 104.32 140.47 139.39 105.30 158.00 Tax 81.04 67.02 31.94 36.38 48.55 18.67 14.20 48.56 46.83 34.83 53.76 Tax Rate 25.49% 26.81% 26.40% 17.96% 23.72% 29.29% 13.61% 34.57% 33.60% 33.08% 34.03% PAT 236.82 182.93 89.06 166.14 156.15 45.07 90.11 91.92 92.56 70.47 104.24 PAT before Minority Interest 236.82 182.93 89.06 166.14 156.15 45.07 90.11 91.92 92.56 70.47 104.24 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 7.35% 5.79% 3.08% 6.27% 7.22% 2.56% 4.25% 4.36% 4.82% 3.91% 6.05% PAT Growth 29.45% 105.40% -46.39% 6.40% 246.46% -49.98% -1.97% -0.69% 31.35% -32.40% EPS 13.54 10.46 5.09 9.50 8.93 2.58 5.15 5.26 5.29 4.03 5.96

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,084.56 945.79 975.84 651.63 597.14 616.87 645.94 593.22 541.23 513.93 Share Capital 87.47 87.47 88.34 88.34 88.34 90.34 90.34 90.34 91.24 91.24 Total Reserves 997.09 858.32 887.50 563.29 508.80 526.53 555.59 502.88 449.99 422.68 Non-Current Liabilities 1,109.58 881.72 609.73 463.48 342.87 355.45 208.00 109.17 168.34 220.56 Secured Loans 368.36 183.04 107.32 81.40 39.48 95.02 103.36 4.94 59.55 115.41 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 46.89 34.70 28.09 29.10 20.70 20.79 16.44 8.92 5.03 3.59 Current Liabilities 391.54 386.45 306.15 265.18 258.57 252.89 123.88 159.87 187.11 207.22 Trade Payables 13.07 15.26 14.21 20.06 13.55 3.46 6.11 6.83 4.43 5.29 Other Current Liabilities 346.03 313.96 231.28 194.58 163.47 164.01 76.74 76.50 112.93 143.60 Short Term Borrowings 0.00 39.16 43.71 34.31 64.23 70.66 27.36 63.91 63.15 49.71 Short Term Provisions 32.45 18.08 16.96 16.22 17.32 14.75 13.68 12.63 6.60 8.61 Total Liabilities 2,585.68 2,213.96 1,891.72 1,380.29 1,198.58 1,225.21 977.82 862.26 896.68 941.71 Net Block 2,241.81 1,899.67 1,481.34 1,097.10 951.97 987.88 702.56 622.42 691.28 712.15 Gross Block 3,253.83 2,720.17 2,158.95 1,841.13 1,582.33 1,507.81 1,080.81 901.75 874.89 801.69 Accumulated Depreciation 1,012.02 820.50 677.61 744.03 630.36 519.94 378.25 279.33 183.60 89.54 Non Current Assets 2,333.22 2,005.16 1,612.86 1,209.20 1,021.86 1,043.66 806.15 690.85 746.70 785.48 Capital Work in Progress 15.08 23.56 38.37 34.98 6.08 4.39 41.64 7.64 1.77 16.23 Non Current Investment 0.06 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 Long Term Loans & Adv. 74.80 80.63 91.64 75.99 61.25 46.07 45.36 48.78 38.61 38.26 Other Non Current Assets 0.63 0.39 0.59 0.19 0.12 2.82 14.03 9.40 12.39 16.13 Current Assets 252.46 208.80 278.87 171.08 176.72 181.54 171.67 171.42 149.98 156.22 Current Investments 0.00 0.00 15.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 42.90 41.19 52.79 45.86 39.51 29.27 29.80 24.13 18.32 18.33 Sundry Debtors 92.87 88.49 81.69 67.26 63.94 85.63 79.53 80.75 75.42 73.02 Cash & Bank 53.85 18.95 75.24 14.49 18.96 13.41 13.14 19.35 12.25 19.59 Other Current Assets 62.84 28.05 25.37 24.39 54.31 53.24 49.20 47.18 43.99 45.28 Short Term Loans & Adv. 36.42 32.13 28.75 19.09 30.08 29.87 16.07 15.84 14.16 20.98 Net Current Assets -139.08 -177.65 -27.29 -94.09 -81.85 -71.34 47.79 11.55 -37.13 -51.00 Total Assets 2,585.68 2,213.96 1,891.73 1,380.28 1,198.58 1,225.20 977.82 862.27 896.68 941.70

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 557.80 423.92 318.34 370.76 271.62 257.28 192.19 205.48 197.98 264.20 PBT 249.96 121.00 423.36 209.89 63.74 104.32 140.47 139.39 105.30 158.00 Adjustment 337.28 288.39 38.60 203.31 192.78 205.49 110.38 107.42 121.00 115.69 Changes in Working Capital 19.73 40.94 -58.03 15.69 29.94 -9.41 -6.35 9.72 -8.72 24.25 Cash after chg. in Working capital 606.97 450.33 403.93 428.89 286.45 300.39 244.50 256.52 217.58 297.94 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -49.17 -26.40 -85.59 -58.13 -14.83 -43.11 -52.30 -51.04 -19.61 -33.74 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 -429.70 -243.35 -144.46 -180.13 -31.51 -118.55 -209.15 -44.22 -59.08 -107.20 Net Fixed Assets -525.18 -546.41 -321.21 -287.70 -76.21 -389.75 -213.06 -32.73 -58.74 439.98 Net Investments -0.01 15.02 -15.02 0.00 0.01 0.00 0.00 0.00 0.00 0.05 Others 95.49 288.04 191.77 107.57 44.69 271.20 3.91 -11.49 -0.34 -547.23 Cash from Financing Activity -93.23 -173.82 -170.91 -200.75 -234.36 -138.43 11.04 -154.30 -145.72 -155.18 Net Cash Inflow / Outflow 34.87 6.75 2.97 -10.13 5.76 0.31 -5.92 6.96 -6.83 1.81 Opening Cash & Equivalents 18.26 11.51 8.54 18.67 12.91 12.60 18.52 11.56 18.38 16.57 Closing Cash & Equivalent 53.13 18.26 11.51 8.54 18.67 12.91 12.60 18.52 11.56 18.38

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 62.00 54.06 110.46 73.76 67.59 68.28 71.50 65.66 59.32 56.32 ROA 7.62% 4.34% 10.16% 12.11% 3.72% 8.18% 9.99% 10.52% 7.67% 11.00% ROE 18.02% 9.27% 20.42% 25.01% 7.42% 14.27% 14.84% 16.32% 13.36% 23.96% ROCE 25.08% 16.80% 26.54% 32.85% 13.28% 17.78% 20.78% 21.63% 17.30% 24.17% Fixed Asset Turnover 1.06 1.19 1.33 1.26 1.14 1.64 2.13 2.16 2.15 1.68 Receivable days 10.45 10.73 10.25 11.07 15.48 14.23 13.87 14.83 15.02 17.29 Inventory Days 4.85 5.93 6.79 7.20 7.12 5.09 4.67 4.03 3.71 3.53 Payable days 0.00 0.00 0.00 0.00 0.00 0.93 1.31 1.26 1.16 1.27 Cash Conversion Cycle 15.30 16.66 17.03 18.27 22.60 18.39 17.22 17.59 17.58 19.56 Total Debt/Equity 0.41 0.30 0.18 0.22 0.20 0.31 0.22 0.14 0.34 0.51 Interest Cover 3.61 2.53 4.60 5.70 2.70 3.80 13.38 12.59 5.27 5.88

Top Investors:

hdfc mutual fund - hdfc dividend yield fund

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

bandhan value fund

sbi multi asset allocation fund

uti aggressive hybrid fund

canara robeco mutual fund a/c canara robeco small

aditya birla sun life trustee private limited a/c

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