Nifty
Sensex
:
:
10607.35
36012.93
55.65 (0.53%)
169.23 (0.47%)

BPO/ITeS

Rating :
46/99  (View)

BSE: 511431 | NSE: VAKRANGEE

34.80
-0.70 (-1.97%)
03-Jul-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  35.45
  •  35.95
  •  34.50
  •  35.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1580977
  •  550.18
  •  55.70
  •  17.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,750.30
  • 89.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,606.13
  • 0.71%
  • 1.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.60%
  • 9.65%
  • 20.77%
  • FII
  • DII
  • Others
  • 11.68%
  • 6.32%
  • 8.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.48
  • -12.18
  • -28.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.76
  • -42.48
  • -66.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.64
  • 32.78
  • 53.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.42
  • 5.94
  • 4.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.54
  • 21.25
  • 25.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
0
101
-100%
199
97
106%
152
298
-49%
127
1,012
-87%
Expenses
0
103
-100%
189
111
70%
152
313
-51%
128
1,002
-87%
EBITDA
0
-2
-
10
-14
-
0
-14
-
-1
9
-
EBIDTM
0%
-2%
5%
-15%
0%
-5%
-1%
1%
Other Income
0
20
-100%
19
22
-11%
21
22
-3%
21
16
28%
Interest
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation
0
3
-100%
4
2
83%
4
2
97%
4
2
90%
PBT
0
16
-100%
28
7
301%
17
5
213%
16
23
-32%
Tax
0
9
-100%
7
3
107%
6
3
74%
8
10
-22%
PAT
0
6
-100%
21
4
478%
11
2
460%
8
13
-41%
PATM
0%
6%
11%
4%
7%
1%
6%
1%
EPS
0.00
0.06
-100%
0.20
0.04
400%
0.10
0.02
400%
0.07
0.12
-42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
579
1,508
6,502
4,000
3,191
2,780
1,952
1,547
1,353
890
428
Net Sales Growth
-82%
-77%
63%
25%
15%
42%
26%
14%
52%
108%
 
Cost Of Goods Sold
439
1,314
5,087
2,895
2,280
1,995
1,305
1,016
1,020
691
300
Gross Profit
140
194
1,415
1,106
910
786
647
531
333
199
127
GP Margin
24%
13%
22%
28%
29%
28%
33%
34%
25%
22%
30%
Total Expenditure
572
1,538
5,515
3,063
2,370
2,057
1,417
1,166
1,112
751
348
Power & Fuel Cost
-
1
1
1
0
0
0
11
0
1
1
% Of Sales
-
0%
0%
0%
0%
0%
0%
1%
0%
0%
0%
Employee Cost
-
88
69
44
25
20
31
29
12
26
29
% Of Sales
-
6%
1%
1%
1%
1%
2%
2%
1%
3%
7%
Manufacturing Exp.
-
6
10
24
10
14
25
52
22
3
7
% Of Sales
-
0%
0%
1%
0%
1%
1%
3%
2%
0%
2%
General & Admin Exp.
-
26
20
18
15
14
50
55
54
26
9
% Of Sales
-
2%
0%
0%
0%
1%
3%
4%
4%
3%
2%
Selling & Distn. Exp.
-
93
75
62
33
9
4
2
1
2
1
% Of Sales
-
6%
1%
2%
1%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
10
253
19
6
4
1
1
1
0
1
% Of Sales
-
1%
4%
0%
0%
0%
0%
0%
0%
0%
0%
EBITDA
7
-30
987
938
821
723
535
382
242
139
80
EBITDA Margin
1%
-2%
15%
23%
26%
26%
27%
25%
18%
16%
19%
Other Income
81
89
51
13
6
6
6
5
5
1
1
Interest
0
0
10
50
56
75
78
86
56
18
7
Depreciation
14
9
4
73
164
165
181
157
87
55
42
PBT
77
50
1,024
828
606
489
282
144
103
67
32
Tax
30
26
343
297
211
167
107
39
32
19
8
Tax Rate
39%
51%
34%
36%
35%
34%
38%
27%
31%
28%
25%
PAT
47
25
680
531
395
322
175
104
71
48
24
PAT before Minority Interest
47
25
680
531
395
322
175
104
71
48
24
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
8%
2%
10%
13%
12%
12%
9%
7%
5%
5%
6%
PAT Growth
-51%
-96%
28%
34%
23%
84%
68%
47%
47%
105%
 
EPS
0.44
0.24
6.42
5.01
3.73
3.04
1.65
0.98
0.67
0.45
0.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,602
2,592
2,054
1,583
1,207
780
514
417
356
300
Share Capital
106
106
53
53
50
50
50
25
24
22
Total Reserves
2,386
2,392
1,994
1,526
894
617
453
390
323
274
Non-Current Liabilities
0
-4
2
29
82
161
236
236
52
94
Secured Loans
0
0
0
12
37
86
146
156
0
52
Unsecured Loans
0
0
0
0
0
0
0
0
0
4
Long Term Provisions
2
4
2
2
0
0
0
0
0
0
Current Liabilities
110
393
211
480
748
784
630
460
281
110
Trade Payables
34
340
30
114
213
252
175
122
87
59
Other Current Liabilities
72
50
5
39
83
103
128
101
18
41
Short Term Borrowings
0
0
144
283
316
322
285
216
163
0
Short Term Provisions
4
3
32
44
137
108
41
21
14
9
Total Liabilities
2,712
2,981
2,267
2,092
2,037
1,725
1,383
1,116
689
504
Net Block
143
90
29
132
273
436
420
537
272
287
Gross Block
188
126
58
1,061
1,039
999
802
762
413
375
Accumulated Depreciation
45
36
29
928
767
562
382
225
140
88
Non Current Assets
177
139
39
164
303
558
474
592
308
289
Capital Work in Progress
13
3
0
0
10
48
17
14
0
0
Non Current Investment
4
28
1
2
2
3
2
1
3
2
Long Term Loans & Adv.
14
13
7
23
6
56
27
35
31
0
Other Non Current Assets
3
6
2
8
12
14
8
4
1
0
Current Assets
2,536
2,842
2,228
1,928
1,734
1,167
908
524
382
215
Current Investments
0
1
1
0
0
0
0
0
0
0
Inventories
4
17
499
507
169
162
54
24
18
21
Sundry Debtors
1,320
1,308
824
850
1,199
768
653
445
275
170
Cash & Bank
1,144
1,474
603
167
38
29
32
28
18
5
Other Current Assets
68
34
2
1
327
207
170
26
72
19
Short Term Loans & Adv.
33
7
298
404
320
196
117
17
64
19
Net Current Assets
2,426
2,449
2,017
1,448
986
383
279
64
100
105
Total Assets
2,712
2,981
2,267
2,092
2,037
1,725
1,383
1,116
689
504

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-708
530
669
272
-1
227
74
216
-45
14
PBT
51
1,024
828
606
489
282
144
103
67
32
Adjustment
-57
-6
128
213
229
253
237
134
72
48
Changes in Working Capital
-681
-104
7
-255
-577
-210
-280
0
-173
-65
Cash after chg. in Working capital
-687
914
963
564
141
325
100
236
-34
15
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-21
-384
-294
-292
-142
-97
-26
-20
-11
-1
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
35
-99
54
-9
0
-226
-40
-362
-41
-63
Net Fixed Assets
-72
-71
1,002
-11
-3
-245
-88
-360
-35
-55
Net Investments
25
-37
-17
0
1
8
47
2
-7
-1
Others
82
9
-932
2
1
11
1
-4
1
-7
Cash from Financing Activity
-32
-136
-142
-112
10
-4
-30
156
99
49
Net Cash Inflow / Outflow
-705
294
581
151
9
-3
3
11
13
0
Opening Cash & Equivalents
733
438
-142
-293
29
32
28
18
5
4
Closing Cash & Equivalent
28
733
438
-142
38
29
32
28
18
5

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
24
24
19
15
9
7
5
0
4
3
ROA
1%
26%
24%
19%
17%
11%
8%
8%
8%
6%
ROE
1%
30%
29%
31%
40%
30%
23%
19%
15%
8%
ROCE
2%
43%
43%
38%
39%
31%
24%
23%
19%
12%
Fixed Asset Turnover
9.61
70.71
7.15
3.04
2.73
2.17
1.98
2.30
2.26
1.24
Receivable days
318
60
76
117
129
133
130
97
91
91
Inventory Days
3
14
46
39
22
20
9
6
8
15
Payable days
45
13
8
24
39
50
43
33
31
26
Cash Conversion Cycle
275
62
114
132
112
103
96
70
68
79
Total Debt/Equity
0.00
0.00
0.07
0.20
0.44
0.74
1.08
1.10
0.47
0.19
Interest Cover
0
100
18
12
8
5
3
3
5
6

News Update


  • Vakrangee renews Amazon Easy Partner agreement with Amazon India
    1st Jul 2020, 16:42 PM

    As part of the agreement, the company through its various Vakrangee Kendras shall perform marketing and promotional activities for Amazon India

    Read More
  • Vakrangee enters into partnership with Union Bank of India
    30th Jun 2020, 09:12 AM

    The bank is offering a special product for Vakrangee Kendra franchisee under Union Mudra Scheme

    Read More
  • Vakrangee partners with LIC to distribute Micro Insurance products
    26th May 2020, 14:59 PM

    Tie-up with Life Insurance Corporation of India, which has a strong product portfolio with adequate and flexible products

    Read More
  • Vakrangee partners with Chhattisgarh Rajya Gramin Bank
    22nd May 2020, 10:37 AM

    The partnership is for Banking Business Correspondent point service for Nextgen Vakrangee Kendra for the state of Chhattisgarh

    Read More
  • Vakrangee to facilitate registrations for vHealth by Aetna’s 30 days free virtual doctor consultation service
    24th Apr 2020, 15:17 PM

    This initiative will focus on providing free medical guidance to people visiting company’s outlets for essential services

    Read More
  • Vakrangee launches mobile van facility to provide ATM, other key essential services to citizens
    16th Apr 2020, 11:17 AM

    The Company plans to extend these services across India shortly

    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.