Nifty
Sensex
:
:
11767.75
40145.50
-162.60 (-1.36%)
-540.00 (-1.33%)

BPO/ITeS

Rating :
48/99  (View)

BSE: 511431 | NSE: VAKRANGEE

29.55
-0.80 (-2.64%)
26-Oct-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  30.60
  •  31.05
  •  29.45
  •  30.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1606063
  •  474.59
  •  55.70
  •  17.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,135.84
  • 41.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,957.34
  • 0.84%
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.60%
  • 13.93%
  • 22.64%
  • FII
  • DII
  • Others
  • 9.97%
  • 6.33%
  • 4.53%

Chart

Price | P:E | P:BV | EV:EBITDA

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
  • 36.09
  • 36.96
  • 56.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.25
  • 5.61
  • 3.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.13
  • 22.26
  • 25.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
68
127
-46%
207
101
104%
199
97
106%
152
298
-49%
Expenses
65
128
-50%
192
103
86%
189
111
70%
152
313
-51%
EBITDA
3
-1
-
15
-2
-
10
-14
-
0
-14
-
EBIDTM
5%
-1%
7%
-2%
5%
-15%
0%
-5%
Other Income
17
21
-17%
17
20
-19%
19
22
-11%
21
22
-3%
Interest
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation
4
4
11%
4
3
28%
4
2
83%
4
2
97%
PBT
17
16
5%
31
16
96%
28
7
301%
17
5
213%
Tax
5
8
-42%
-1
9
-
7
3
107%
6
3
74%
PAT
12
8
52%
31
6
383%
21
4
478%
11
2
460%
PATM
18%
6%
15%
6%
11%
4%
7%
1%
EPS
0.11
0.07
57%
0.29
0.06
383%
0.20
0.04
400%
0.10
0.02
400%

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
626
685
1,508
6,502
4,000
3,191
2,780
1,952
1,547
1,353
890
Net Sales Growth
0%
-55%
-77%
63%
25%
15%
42%
26%
14%
52%
 
Cost Of Goods Sold
510
430
1,314
5,087
2,895
2,280
1,995
1,305
1,016
1,020
691
Gross Profit
116
255
194
1,415
1,106
910
786
647
531
333
199
GP Margin
19%
37%
13%
22%
28%
29%
28%
33%
34%
25%
22%
Total Expenditure
598
669
1,538
5,515
3,063
2,370
2,057
1,417
1,166
1,112
751
Power & Fuel Cost
-
1
1
1
1
0
0
0
11
0
1
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
1%
0%
0%
Employee Cost
-
60
88
69
44
25
20
31
29
12
26
% Of Sales
-
9%
6%
1%
1%
1%
1%
2%
2%
1%
3%
Manufacturing Exp.
-
9
6
10
24
10
14
25
52
22
3
% Of Sales
-
1%
0%
0%
1%
0%
1%
1%
3%
2%
0%
General & Admin Exp.
-
36
26
20
18
15
14
50
55
54
26
% Of Sales
-
5%
2%
0%
0%
0%
1%
3%
4%
4%
3%
Selling & Distn. Exp.
-
122
93
75
62
33
9
4
2
1
2
% Of Sales
-
18%
6%
1%
2%
1%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
10
10
253
19
6
4
1
1
1
2
% Of Sales
-
2%
1%
4%
0%
0%
0%
0%
0%
0%
0%
EBITDA
28
16
-30
987
938
821
723
535
382
242
139
EBITDA Margin
5%
2%
-2%
15%
23%
26%
26%
27%
25%
18%
16%
Other Income
74
85
89
51
13
6
6
6
5
5
1
Interest
0
0
0
10
50
56
75
78
86
56
18
Depreciation
15
15
9
4
73
164
165
181
157
87
55
PBT
92
87
50
1,024
828
606
489
282
144
103
67
Tax
17
20
26
343
297
211
167
107
39
32
19
Tax Rate
18%
22%
51%
34%
36%
35%
34%
38%
27%
31%
28%
PAT
75
71
25
680
531
395
322
175
104
71
48
PAT before Minority Interest
75
71
25
680
531
395
322
175
104
71
48
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
12%
10%
2%
10%
13%
12%
12%
9%
7%
5%
5%
PAT Growth
278%
183%
-96%
28%
34%
23%
84%
68%
47%
47%
 
EPS
0.71
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
2,602
2,592
2,054
1,583
1,207
780
514
417
356
Share Capital
106
106
106
53
53
50
50
50
25
24
Total Reserves
2,472
2,386
2,392
1,994
1,526
894
617
453
390
323
Non-Current Liabilities
6
0
-4
2
29
82
161
236
236
52
Secured Loans
0
0
0
0
12
37
86
146
156
0
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
3
2
4
2
2
0
0
0
0
0
Current Liabilities
175
110
393
211
480
748
784
630
460
281
Trade Payables
69
34
340
30
114
213
252
175
122
87
Other Current Liabilities
92
72
50
5
39
83
103
128
101
18
Short Term Borrowings
0
0
0
144
283
316
322
285
216
163
Short Term Provisions
14
4
3
32
44
137
108
41
21
14
Total Liabilities
2,818
2,712
2,981
2,267
2,092
2,037
1,725
1,383
1,116
689
Net Block
149
143
90
29
132
273
436
420
537
272
Gross Block
197
188
126
58
1,061
1,039
999
802
762
413
Accumulated Depreciation
48
45
36
29
928
767
562
382
225
140
Non Current Assets
787
177
139
39
164
303
558
474
592
308
Capital Work in Progress
5
13
3
0
0
10
48
17
14
0
Non Current Investment
3
4
28
1
2
2
3
2
1
3
Long Term Loans & Adv.
626
14
13
7
23
6
56
27
35
31
Other Non Current Assets
3
3
6
2
8
12
14
8
4
1
Current Assets
2,031
2,536
2,842
2,228
1,928
1,734
1,167
908
524
382
Current Investments
0
0
1
1
0
0
0
0
0
0
Inventories
8
4
17
499
507
169
162
54
24
18
Sundry Debtors
1,369
1,320
1,308
824
850
1,199
768
653
445
275
Cash & Bank
179
1,144
1,474
603
167
38
29
32
28
18
Other Current Assets
476
34
34
2
404
327
207
170
26
72
Short Term Loans & Adv.
397
33
7
298
404
320
196
117
17
64
Net Current Assets
1,856
2,426
2,449
2,017
1,448
986
383
279
64
100
Total Assets
2,818
2,712
2,981
2,267
2,092
2,037
1,725
1,383
1,116
689

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
-51
-708
530
669
272
-1
227
74
216
-45
PBT
92
51
1,024
828
606
489
282
144
103
67
Adjustment
-72
-57
-6
128
213
229
253
237
134
72
Changes in Working Capital
-56
-681
-104
7
-255
-577
-210
-280
0
-173
Cash after chg. in Working capital
-37
-687
914
963
564
141
325
100
236
-34
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-14
-21
-384
-294
-292
-142
-97
-26
-20
-11
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
68
35
-99
54
-9
0
-226
-40
-362
-41
Net Fixed Assets
-1
-72
-71
1,002
-11
-3
-245
-88
-360
-35
Net Investments
0
25
-37
-17
0
1
8
47
2
-7
Others
69
82
9
-932
2
1
11
1
-4
1
Cash from Financing Activity
-30
-32
-136
-142
-112
10
-4
-30
156
99
Net Cash Inflow / Outflow
-13
-705
294
581
151
9
-3
3
11
13
Opening Cash & Equivalents
28
733
438
-142
-293
29
32
28
18
5
Closing Cash & Equivalent
15
28
733
438
-142
38
29
32
28
18

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
24
24
19
15
9
7
5
0
4
ROA
3%
1%
26%
24%
19%
17%
11%
8%
8%
8%
ROE
3%
1%
30%
29%
31%
40%
30%
23%
19%
15%
ROCE
3%
2%
43%
43%
38%
39%
31%
24%
23%
19%
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
318
60
76
117
129
133
130
97
91
Inventory Days
3
3
14
46
39
22
20
9
6
8
Payable days
29
45
13
8
24
39
50
43
33
31
Cash Conversion Cycle
691
275
62
114
132
112
103
96
70
68
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
0
100
18
12
8
5
3
3
5

News Update


  • Vakrangee demonstrates environmental transparency by disclosing through CDP
    21st Oct 2020, 14:36 PM

    This is the first year of participation for Vakrangee to disclose through CDP

    Read More
  • RBI grants in-principle authorisation to set-up, operate BBPOU to Vakrangee
    25th Sep 2020, 13:29 PM

    The company can now directly handle payment and aggregation of payment services relating to bills under the scope of BBPS

    Read More
  • Vakrangee commits to set science-based emissions reduction targets
    26th Aug 2020, 11:19 AM

    The company has also committed to a long-term target to reach net-zero emissions by 2035

    Read More
  • Vakrangee launches 5000th White Label ATM in UP
    17th Aug 2020, 09:46 AM

    With this launch, the company has emerged as the 3rd Largest WLA player as well as the 3rd Largest ATM operator in Rural India

    Read More
  • Vakrangee emerges as pioneer & key player in franchisee industry in India
    10th Aug 2020, 16:24 PM

    The report highlights that how Private players such as Vakrangee through their emphasis on rural India are taking India to the next level

    Read More
  • Vakrangee - Quarterly Results
    31st Jul 2020, 17:06 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.