VAKRANGEE - Vakrangee Limited Share Price

IT - Services

₹10.80-0.23(-2.09%)

Market Closed as of May 23, 2025, 15:30 IST

Valuation
Market Cap	1.17 kCr
Price/Earnings (Trailing)	183.07
Price/Sales (Trailing)	4.52
EV/EBITDA	40.24
Price/Free Cashflow	-33.46
MarketCap/EBT	121.87

Fundamentals
Revenue (TTM)	259.03 Cr
Rev. Growth (Yr)	18.54%
Rev. Growth (Qtr)	-5.68%
Earnings (TTM)	6.39 Cr
Earnings Growth (Yr)	14.91%
Earnings Growth (Qtr)	140.68%

Profitability
Operating Margin	3.71%
EBT Margin	3.71%
Return on Equity	3.02%
Return on Assets	2.07%
Free Cashflow Yield	-2.99%

Price to Sales Ratio

Latest reported: ₹5

Revenue (Last 12 mths)

Latest reported: ₹259 Cr

Net Income (Last 12 mths)

Latest reported: ₹6 Cr

Pros

Balance Sheet: Strong Balance Sheet.

Momentum: Stock price has a strong positive momentum. Stock is up 6% in last 30 days.

Cons

Smart Money: Smart money is losing interest in the stock.

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Investor Care
Dividend Yield	0.46%
Dividend/Share (TTM)	0.05
Shares Dilution (1Y)	2.23%
Diluted EPS (TTM)	0.06

Financial Health
Current Ratio	2.15
Debt/Equity	0.00
Debt/Cashflow	0.00

Revenue Breakdown

Analysis of Vakrangee's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

Revenue

Last Updated: Mar 31, 2025

Description	Share	Value
Vakrangee Kendra	73.2%	51.6 Cr
Sale of ATM products/ services	26.8%	18.9 Cr
Total		70.4 Cr

Share Holdings

Understand Vakrangee ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

As of 2025-03-31

Shareholder Name	Holding %
VAKRANGEE HOLDINGS PRIVATE LIMITED	23.17%
NJD CAPITAL PRIVATE LIMITED	12.1%
DINESH NANDWANA	4.76%
LIFE INSURANCE CORPORATION OF INDIA	4.41%
VANDV TRADING PVT LTD	2.18%
DINESH NANDWANA (HUF)	0.02%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Vakrangee Better than it's peers?

Detailed comparison of Vakrangee against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
TCS	Tata Consultancy ServicesComputers - Software & Consulting	12.69 LCr	2.59 LCr	+2.78%	-9.91%	26.01	4.89	+5.70%	+5.85%
INFY	InfosysComputers - Software & Consulting	6.5 LCr	1.67 LCr	+6.10%	+6.28%	24.3	3.9	+5.18%	+1.91%
ITI	ITI (Indian Teleph.Ind.Ltd)Telecom - Equipment & Accessories	26.78 kCr	3.23 kCr	-0.90%	-12.62%	-59.61	8.29	+117.91%	-11.75%

Income Statement for Vakrangee

Consolidated figures (in Rs. Crores) / View Standalone Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020
Revenue From Operations	19.8%	255	213	197	779	314	685
Revenue From Operations	-	-	-	-	-	-	-
Other Income	125.4%	4.02	2.34	1.4	3.91	70	77
Other Income	-	-	-	-	-	-	-
Total Income	20.6%	259	215	199	783	384	763
Total Income	-	-	-	-	-	-	-
Cost of Materials	-	32	0	0	0	0	0
Purchases of stock-in-trade	-2.6%	148	152	146	586	222	562
Purchases of stock-in-trade	-	-	-	-	-	-	-
Employee Expense	94.4%	36	19	15	15	34	74
Employee Expense	-	-	-	-	-	-	-
Finance costs	-87.6%	1.83	7.71	1.52	0	0	0
Depreciation and Amortization	6.7%	17	16	16	15	15	15
Depreciation and Amortization	-	-	-	-	-	-	-
Other expenses	33.3%	17	13	16	22	27	29
Other expenses	-	-	-	-	-	-	-
Total Expenses	18.7%	249	210	196	639	301	676
Total Expenses	-	-	-	-	-	-	-
Profit Before exceptional items and Tax	99.1%	9.6	5.32	2.68	143	83	87
Profit Before exceptional items and Tax	-	-	-	-	-	-	-
Exceptional items before tax	-117.4%	0	0.54	0	-1.69	0	5.03
Exceptional items before tax	-	-	-	-	-	-	-
Total profit before tax	77%	9.6	5.86	2.68	142	83	92
Total profit before tax	-	-	-	-	-	-	-
Current tax	1858.3%	3.35	1.12	0.59	32	19	16
Current tax	-	-	-	-	-	-	-
Deferred tax	-88.5%	-0.15	0.39	1.09	0.15	1.2	4.4
Deferred tax	-	-	-	-	-	-	-
Total tax	333.3%	3.21	1.51	1.68	32	20	20
Total tax	-	-	-	-	-	-	-
Total profit (loss) for period	60.9%	6.39	4.35	1	110	63	71
Total profit (loss) for period	-	-	-	-	-	-	-
Other comp. income net of taxes	5.8%	0.02	-0.04	-0.37	0.41	0.88	0.54
Other comp. income net of taxes	-	-	-	-	-	-	-
Total Comprehensive Income	63.4%	6.41	4.31	0.64	110	64	72
Total Comprehensive Income	-	-	-	-	-	-	-
Earnings Per Share, Basic	2.1%	0.06	0.04	0.01	1.03	0.59	0.67
Earnings Per Share, Basic	-	-	-	-	-	-	-
Earnings Per Share, Diluted	2.1%	0.06	0.04	0.01	1.03	0.59	0.67
Earnings Per Share, Diluted	-	-	-	-	-	-	-

Description	(%) Q/Q	Mar-2025	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023
Revenue From Operations	-7.5%	63	68	65	59	54	52
Other Income	320%	1.55	0.75	0.82	0.89	0.71	0.57
Total Income	-5.9%	65	69	66	60	55	52
Cost of Materials	-16.9%	8.48	10	13	43	0	0
Purchases of stock-in-trade	-18.9%	31	38	35	0	40	36
Employee Expense	-5.3%	9.52	10	9.61	6.48	3.93	5.72
Finance costs	3.2%	0.4	0.38	0.6	0.45	1.96	1.93
Depreciation and Amortization	1.5%	4.29	4.24	4.28	3.89	3.85	3.92
Other expenses	60%	6.92	4.7	3.45	2.34	2.27	2.5
Total Expenses	-9.1%	61	67	65	56	52	51
Profit Before exceptional items and Tax	341%	3.69	1.61	1.19	3.11	2.51	0.94
Exceptional items before tax	-	0	0	0	0	-0.32	0.75
Total profit before tax	341%	3.69	1.61	1.19	3.11	2.19	1.69
Current tax	125.7%	1.09	0.65	0.68	0.93	0.11	0.4
Deferred tax	14.8%	0.08	-0.08	-0.08	-0.06	-0.11	0.05
Total tax	141.9%	1.18	0.57	0.6	0.87	-0.01	0.45
Total profit (loss) for period	2940%	2.52	1.05	0.59	2.23	2.19	1.24
Other comp. income net of taxes	-22.2%	-0.21	0.01	0.39	-0.15	-0.16	0.08
Total Comprehensive Income	2066.7%	2.3	1.06	0.99	2.08	2.03	1.33
Earnings Per Share, Basic	1%	0.02	0.01	0.01	0.02	0.02	0.01
Earnings Per Share, Diluted	1%	0.02	0.01	0.01	0.02	0.02	0.01

Standalone figures (in Rs. Crores) / View Consolidated Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020
Revenue From Operations	-1.1%	182	184	165	692	227	623
Revenue From Operations	-	-	-	-	-	-	-
Other Income	113.6%	2.88	1.88	1.03	2.32	68	76
Other Income	-	-	-	-	-	-	-
Total Income	-0.5%	185	186	166	695	296	699
Total Income	-	-	-	-	-	-	-
Purchases of stock-in-trade	2.4%	129	126	117	515	151	511
Purchases of stock-in-trade	-	-	-	-	-	-	-
Employee Expense	17.6%	21	18	14	13	33	74
Employee Expense	-	-	-	-	-	-	-
Finance costs	-98.7%	1.09	7.71	1.52	0	0	0
Depreciation and Amortization	-6.7%	15	16	16	15	15	15
Depreciation and Amortization	-	-	-	-	-	-	-
Other expenses	-42%	7.38	12	14	20	26	28
Other expenses	-	-	-	-	-	-	-
Total Expenses	-3.9%	174	181	163	565	228	623
Total Expenses	-	-	-	-	-	-	-
Profit Before exceptional items and Tax	174%	11	4.65	2.28	130	67	77
Profit Before exceptional items and Tax	-	-	-	-	-	-	-
Exceptional items before tax	-117.4%	0	0.54	0	-1.69	0	5.03
Exceptional items before tax	-	-	-	-	-	-	-
Total profit before tax	138.1%	11	5.2	2.28	128	67	82
Total profit before tax	-	-	-	-	-	-	-
Current tax	4620%	3.26	0.95	0.59	28	15	13
Current tax	-	-	-	-	-	-	-
Deferred tax	-86.9%	-0.14	0.39	1.09	0.15	1.21	4.22
Deferred tax	-	-	-	-	-	-	-
Total tax	542.4%	3.12	1.33	1.68	29	16	17
Total tax	-	-	-	-	-	-	-
Total profit (loss) for period	149.5%	8.16	3.87	0.6	99	51	65
Total profit (loss) for period	-	-	-	-	-	-	-
Other comp. income net of taxes	-48.6%	-0.65	-0.11	-0.51	0.02	0.89	0.18
Other comp. income net of taxes	-	-	-	-	-	-	-
Total Comprehensive Income	136.7%	7.51	3.75	0.09	99	52	65
Total Comprehensive Income	-	-	-	-	-	-	-
Earnings Per Share, Basic	4.2%	0.08	0.04	0.01	0.94	0.49	0.61
Earnings Per Share, Basic	-	-	-	-	-	-	-
Earnings Per Share, Diluted	3.1%	0.07	0.04	0.01	0.94	0.49	0.61
Earnings Per Share, Diluted	-	-	-	-	-	-	-

Description	(%) Q/Q	Mar-2025	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023
Revenue From Operations	-4.4%	44	46	45	47	46	45
Other Income	54.3%	0.84	0.65	0.73	0.66	0.41	0.46
Total Income	-4.3%	45	47	46	47	46	46
Cost of Materials	-	0	0	0	34	0	0
Purchases of stock-in-trade	-9.7%	29	32	33	0	33	30
Employee Expense	-22%	4.93	6.04	5.27	5.01	3.56	5.22
Finance costs	0%	0.23	0.23	0.23	0.4	1.96	1.93
Depreciation and Amortization	-3.8%	3.77	3.88	3.89	3.78	3.85	3.92
Other expenses	83.1%	2.3	1.71	1.85	1.53	2.14	2.31
Total Expenses	-7%	41	44	44	45	45	44
Profit Before exceptional items and Tax	88.5%	3.94	2.56	2	2.78	1.15	1.31
Exceptional items before tax	-	0	0	0	0	-0.32	0.75
Total profit before tax	88.5%	3.94	2.56	2	2.78	0.82	2.06
Current tax	119.2%	1.05	0.74	0.62	0.85	-0.07	0.4
Deferred tax	14.8%	0.08	-0.08	-0.08	-0.06	-0.11	0.05
Total tax	137.1%	1.13	0.65	0.54	0.79	-0.18	0.45
Total profit (loss) for period	101.1%	2.81	1.9	1.46	1.99	1.01	1.62
Other comp. income net of taxes	-	-0.65	0	0	0	-0.11	0
Total Comprehensive Income	28.9%	2.16	1.9	1.46	1.99	0.89	1.62
Earnings Per Share, Basic	1%	0.03	0.02	0.01	0.02	0.01	0.01
Earnings Per Share, Diluted	0%	0.02	0.02	0.01	0.02	0.01	0.01

Balance Sheet for Vakrangee

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2025	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022
Cash and cash equivalents	10.5%	22	20	39	29	24	39
Loans, current	-6.7%	0.05	0.11	0.03	0.02	0.02	0.02
Total current financial assets	-55.2%	27	59	69	70	63	1,025
Inventories	35.1%	0.76	0.63	0.71	1.8	2.21	3.85
Current tax assets	-2%	0	0.02	2.53	1.34	-	-
Total current assets	-39.8%	54	89	92	94	82	2,111
Property, plant and equipment	-33.3%	73	109	114	120	127	131
Capital work-in-progress	413.9%	7.27	2.22	2.26	1.64	0.98	2.06
Investment property	-	31	0	0	0	-	-
Non-current investments	3.7%	57	55	23	19	19	30
Loans, non-current	-122.8%	0	5.38	5.84	3.11	1.76	30
Total non-current financial assets	6.2%	69	65	35	25	22	62
Total non-current assets	1.1%	185	183	155	156	163	789
Total assets	-12.1%	240	273	248	250	245	2,901
Borrowings, non-current	-	0	0	7.6	8.35	12	0
Total non-current financial liabilities	-29.4%	13	18	19	23	27	3.94
Provisions, non-current	-	3.73	0	0	0	0	0
Total non-current liabilities	-25%	19	25	26	29	32	7.57
Borrowings, current	-	0	0	4.45	45	45	0
Total current financial liabilities	-32.1%	37	54	85	125	114	118
Provisions, current	-1%	9.71	9.8	11	12	14	12
Current tax liabilities	-	0.3	0	0	0	0	25
Total current liabilities	-35.6%	57	88	108	148	136	185
Total liabilities	-33%	76	113	134	178	169	193
Equity share capital	0%	108	108	106	106	106	106
Total equity	2.5%	164	160	114	72	76	2,708
Total equity and liabilities	-12.1%	240	273	248	250	245	2,901

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2025	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022
Cash and cash equivalents	54.2%	38	25	41	31	26	9.87
Current investments	-	0	0	0	0	0	1,013
Loans, current	-6.7%	0.05	0.11	0.03	0.02	0.02	4.91
Total current financial assets	-17.6%	113	137	111	107	104	1,087
Inventories	21.4%	18	15	0.71	1.8	2.21	3.85
Current tax assets	-57%	1.92	3.14	4.46	2.39	2.19	0
Total current assets	-24.9%	158	210	157	157	149	2,221
Property, plant and equipment	-33%	74	110	114	120	127	131
Capital work-in-progress	54.1%	12	8.14	6.14	5.21	3.47	2.52
Investment property	-	36	0	0	0	-	0
Non-current investments	20.2%	4.39	3.82	6.87	3.34	2.99	2.41
Loans, non-current	-112.5%	0	9	2.98	3.23	0	0
Total non-current financial assets	29.4%	23	18	19	15	5.38	4.77
Total non-current assets	7.1%	151	141	143	145	149	733
Total assets	-12%	309	351	300	302	298	2,954
Borrowings, non-current	-334.8%	0	0.77	7.6	8.35	12	0
Total non-current financial liabilities	-33.3%	13	19	19	23	27	3.94
Provisions, non-current	-	4.89	0	0	0	0	0
Total non-current liabilities	-8%	24	26	26	29	32	7.57
Borrowings, current	-112.8%	0	8.81	4.45	45	45	0
Total current financial liabilities	-40%	46	76	86	126	116	121
Provisions, current	-14.3%	13	15	12	14	17	16
Current tax liabilities	115.1%	1.13	0.14	1.17	0	0	27
Total current liabilities	-39.5%	73	120	112	153	142	195
Total liabilities	-34.2%	97	147	138	183	174	202
Equity share capital	0%	108	108	106	106	106	106
Non controlling interest	56.8%	9.23	6.25	0	0	-	0
Total equity	3.9%	212	204	162	119	124	2,752
Total equity and liabilities	-12%	309	351	300	302	298	2,954

Cash Flow for Vakrangee

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023
Change in inventories	-312%	-0.06	1.5	1.9
Depreciation	-6.7%	15	16	16
Dividend income	0%	0.01	0.01	0.01
Adjustments for interest income	148.4%	1.77	1.31	0.43
Share-based payments	92%	0.73	-2.36	0.57
Net Cashflows from Operations	-142.5%	-13.44	35	-63.81
Dividends received	-	0	0	0
Income taxes paid (refund)	-313.3%	-4.29	3.48	4.93
Net Cashflows From Operating Activities	-132.7%	-9.15	32	-68.74
Cashflows used in obtaining control of subsidiaries	1273.4%	33	3.33	0
Purchase of property, plant and equipment	-122.5%	0	5.45	5.72
Proceeds from sales of investment property	-1058.5%	-10.31	2.18	2.38
Purchase of investment property	-	0	0	0
Purchase of other long-term assets	-163.3%	0	2.58	0
Dividends received	0%	0.01	0.01	0.01
Interest received	148.4%	1.77	1.31	0.43
Other inflows (outflows) of cash	-	0	0	0.15
Net Cashflows From Investing Activities	-330.4%	-37.09	-7.85	-1.74
Proceeds from issuing shares	-	0	0	0
Proceeds from issuing other equity instruments	-	0	0	0.02
Proceeds from exercise of stock options	-	0.02	0	0
Proceeds from borrowings	-	0	0	58
Repayments of borrowings	-75.6%	12	46	0
Dividends paid	2.3%	5.4	5.3	5.3
Other inflows (outflows) of cash	12.2%	47	42	0
Net Cashflows from Financing Activities	382.7%	30	-9.26	52
Net change in cash and cash eq.	-225%	-16.5	15	-17.99

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023
Change in inventories	-3818%	-17.59	1.5	1.9
Depreciation	6.7%	17	16	16
Dividend income	0%	0.01	0.01	0.01
Adjustments for interest income	245.2%	2.45	1.42	0.5
Share-based payments	70.2%	0	-2.36	0.57
Net Cashflows from Operations	-179.7%	-26.89	36	-34.48
Dividends received	-	0	0	0
Income taxes paid (refund)	-266.3%	-6.3	5.39	7.14
Net Cashflows From Operating Activities	-171.9%	-20.58	31	-41.62
Cashflows used in obtaining control of subsidiaries	-142.9%	0	3.33	0
Proceeds from sales of PPE	-	0	0	0
Purchase of property, plant and equipment	122.2%	14	6.85	8.21
Proceeds from sales of investment property	-184.7%	0	2.18	2.38
Dividends received	0%	0.01	0.01	0.01
Interest received	245.2%	2.45	1.42	0.5
Other inflows (outflows) of cash	-4.7%	-0.12	-0.07	0.15
Net Cashflows From Investing Activities	-70.8%	-12.03	-6.63	-5.16
Proceeds from issuing shares	-102.4%	0	42	0
Proceeds from issuing other equity instruments	-	0	0	0.02
Proceeds from exercise of stock options	-	0.02	0	0
Proceeds from borrowings	-	-12.06	0	30
Repayments of borrowings	-102.2%	0	46	0
Dividends paid	2.3%	5.4	5.3	5.3
Other inflows (outflows) of cash	-	47	0	0
Net Cashflows from Financing Activities	382.7%	30	-9.26	25
Net change in cash and cash eq.	-127.7%	-2.88	15	-21.55

What does Vakrangee Limited do?

IT Enabled Services•Information Technology•Small Cap

Vakrangee Limited, a technology company, provides banking, financial, insurance, ATM, e-commerce, and logistics services in India. The company offers bank account opening, cash deposits and withdrawals, money transfer, fixed and recurring deposits, balance enquiry, statement of accounts, money disbursement, home and business loans, DEMAT account opening, PAN card, CIBIL score, and domestic money transfer services. It also offers life insurance, motor insurance, health insurance, and social security and micro insurance schemes, as well as owns and manages white label ATMs. In addition, the company provides e-commerce and logistics services, including assisted online shopping, healthcare and travel services, and telecom and bill payments services platforms, as well as offers courier booking services. Vakrangee Limited was incorporated in 1990 and is based in Mumbai, India.

Industry Group:IT - Services

Employees:217

Website:vakrangee.in

VAKRANGEE - Vakrangee Limited Share Price

Valuation

Fundamentals

Profitability

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Investor Care

Financial Health

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

What does Vakrangee Limited do?