MarketFriction

Vakrangee Ltd

NSE VAKRANGEE · BSE 511431 · IT Enabled Services
₹5.12 -0.39%
NSE close2026-10-01
52 week range4.61 - 9.64
Market cap₹561 Cr.
P/E52.6
Price band 20% Delivery 51.1%

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Consolidated, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales51.5451.5653.8958.7065.2567.8863.1868.8469.0860.1056.7455.92
Expenses45.6245.3346.2852.1460.0162.4056.3561.0261.8152.3151.9749.28
Operating Profit5.926.237.616.565.245.486.837.827.277.794.776.64
OPM %11.49%12.08%14.12%11.18%8.03%8.07%10.81%11.36%10.52%12.96%8.41%11.87%
Other Income0.871.320.390.890.820.751.551.511.641.472.031.96
Interest1.831.931.960.450.600.380.400.360.350.440.370.39
Depreciation3.973.923.853.894.284.244.294.304.454.614.244.54
Profit before tax0.991.702.193.111.181.613.694.674.114.212.193.67
Tax %57.58%26.47%0.00%27.97%50.85%35.40%31.71%28.91%26.28%25.18%26.48%38.42%
Net Profit0.421.242.192.240.591.042.523.323.033.151.622.25
EPS in Rs0.000.010.020.020.010.010.020.030.030.030.020.02
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales3,1914,0006,5021,508685314194197213255255242
Expenses2,3703,0545,4951,530661286176179186231227215
Operating Profit8219461,007-222428181926242826
OPM %26%24%15%-1.4%3.5%9%9%9%12%9%11%11%
Other Income6534828370213477
Interest565010000028222
Depreciation16473791515151616171818
Profit before tax6068281,02451928353691514
Tax %35%36%34%51%22%24%100%63%26%34%27%
Net Profit39553168025716301461110
EPS in Rs3.735.026.430.240.670.590.000.010.040.060.100.10
Dividend Payout %17%20%4%105%37%17%530%122%0%0%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth-22%-4%9%-9%
Compounded Profit Growth-30%-29%117%40%
Stock Price CAGR-26%-32%-33%-37%
Return on Equity10%1%4%5%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital505353106106106106106106106108108
Reserves1,1571,5302,0012,4872,4962,5312,55822185694105
Borrowings416320144000027581254
Other Liabilities4141897140011618221217811612610194
Total Liabilities2,0372,0922,2682,9932,7182,8192,876333298300308312
Fixed Assets2731322990143149156139127114110113
CWIP10003135568101713
Investments22229431237452
Other Assets1,7531,9592,2382,8712,5582,6622,714186160169177134
Total Assets2,0372,0922,2682,9932,7182,8192,876333298300308312
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity-1272669530-708-51-3121-4231-1961
Cash from Investing Activity-0-954-993568501-5-7-12-57
Cash from Financing Activity10-112-142-136-32-30-261725-928-1
Net Cash Flow9151581294-705-13-739-2215-32
Free Cash Flow-4260705459-779-58-5220-4726-3345
CFO/OP20%69%102%91%3,170%-153%-96%156%-186%138%-106%230%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days1579775733197291,3017974753929
Inventory Days3181292263
Days Payable3918284276
Cash Conversion Cycle14916075733197291,3017974754716
Working Capital Days124137129553108942,188-145-53-64-5
ROCE %39%37%43%43%2%3%3%0%3%7%6%8%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters42.60%42.60%42.60%41.93%41.67%41.67%40.05%40.05%40.05%40.05%40.05%40.05%
FIIs3.97%3.31%3.07%2.93%2.74%2.82%3.13%2.73%0.83%0.49%0.45%0.35%
DIIs6.29%6.29%6.29%6.18%5.13%4.47%4.47%4.47%4.47%4.45%4.13%4.05%
Public47.13%47.81%48.04%48.97%50.47%51.03%52.34%52.73%54.66%55.01%55.37%55.55%
No. of Shareholders3,20,1503,72,4154,74,8224,21,2274,01,2363,83,8494,11,2134,16,7874,16,5184,09,8924,00,7343,93,406

Fundamentals

Market Cap₹ 561 Cr.
Current Price₹ 5.18
Stock P/E52.6
Book Value₹ 1.97
ROCE7.51 %
ROE5.39 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)-9%
Compounded Profit Growth (TTM)40%
Consolidated figures.
Valuation
Market capRs 555 Cr
Enterprise valueRs 501 Cr
P/E (TTM)51.88x
Price to book2.59x
Price to sales2.29x
EV / EBITDA14.94x
EV / EBIT31.88x
EV / sales2.07x
Price to cash flow9.07x
Earnings yield1.93%
P/E, 3-year average228.67x
P/B, 3-year average6.79x
P/E, 5-year average555.04x
P/B, 5-year average11.75x
Profitability
Operating margin (excl. other income)10.86%
Operating margin (incl. other income)13.47%
EBITDA margin13.88%
Pre-tax margin5.86%
Net profit margin4.42%
Net margin, latest quarter4.67%
ROE5.42%
ROCE7.87%
ROA3.64%
ROE, 3-year average4.00%
ROCE, 3-year average7.13%
ROA, 3-year average2.41%
ROE, 5-year average3.20%
ROCE, 5-year average4.84%
ROA, 5-year average1.88%
ROIC (approx.)7.17%
Tax rate26.79%
Other income / net worth3.11%
Growth
Sales growth (latest year)-0.10%
Profit growth (latest year)74.19%
Sales CAGR, 3 years8.89%
Sales CAGR, 5 years-4.11%
Profit CAGR, 3 years124.20%
Profit CAGR, 5 years-29.07%
Sales growth QoQ-1.45%
Profit growth QoQ28.57%
Sales growth YoY (latest quarter)-18.77%
Profit growth YoY (latest quarter)-18.18%
Per share
EPS (TTM)Rs 0.10
EPS (latest year)Rs 0.10
EPS (latest quarter)Rs 0.02
EPS, 3-year averageRs 0.07
EPS, 5-year averageRs 0.05
Book value per shareRs 1.97
Sales per shareRs 2.23
Cash flow per shareRs 0.56
Free cash flow per shareRs 0.42
Dividend per share, 3-year averageRs 0.05
Dividend per share, 5-year averageRs 0.05
Dividends
Dividend payout, 3-year average121.84%
Dividend payout, 5-year average325.92%
Efficiency
Asset turnover0.82x
Fixed asset turnover2.26x
Inventory turnover10.69x
Inventory days34 days
Debtor days29 days
Debtors turnover12.45x
Creditor days276 days
Cash conversion cycle16 days
Working capital days-5 days
Leverage
Total debtRs 4 Cr
Cash and bankRs 57 Cr
Net debtRs -53 Cr
Debt to equity0.02x
Net debt / EBITDA-1.58x
Interest coverage10.15x
Owners' fund to total sources68.60%
Debt to assets1.22%
Cash flow
Cash from Operating Activity (latest year)Rs 61 Cr
Cash from Investing Activity (latest year)Rs -57 Cr
Cash from Financing Activity (latest year)Rs -1 Cr
Net Cash Flow (latest year)Rs 2 Cr
Free cash flow (latest year)Rs 45 Cr
FCFE (approx.: FCF + change in debt)Rs 44 Cr
Cash from ops / profit, 5 years2.36x
Sales to cash flow4.17x
Statement figures
Net sales (TTM)Rs 242 Cr
Net sales (latest year)Rs 255 Cr
Sales (latest quarter)Rs 56 Cr
Operating profit excl. other income (latest year)Rs 28 Cr
Operating profit (latest quarter)Rs 7 Cr
Other income (TTM)Rs 7 Cr
EBITDA (TTM)Rs 34 Cr
PBDT (TTM)Rs 32 Cr
Profit before tax (TTM)Rs 14 Cr
Tax (latest year)Rs 4 Cr
Net profit (TTM)Rs 11 Cr
Net profit (latest year)Rs 11 Cr
Net profit (latest quarter)Rs 3 Cr
Depreciation (TTM)Rs 18 Cr
Depreciation (latest quarter)Rs 5 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 173 Cr
Total expenditure (latest year)Rs 227 Cr
Total income (latest year)Rs 261 Cr
Share capitalRs 108 Cr
ReservesRs 105 Cr
Shareholders' fundsRs 214 Cr
Total assetsRs 312 Cr
Net blockRs 113 Cr
Capital work in progressRs 13 Cr
InvestmentsRs 52 Cr
ReceivablesRs 20 Cr
InventoryRs 16 Cr
Other liabilitiesRs 94 Cr
Shares outstanding (crore)108.32
Ownership
Promoter holding40.05% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 51.9 is at the 37th percentile of its own 7.8-year range (median 59.0, low 4.1, high 237.2).
P/B 2.59 is at the 52th percentile (median 2.19).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
PeriodVAKRANGEENifty 50Difference
1 week-3.4%-2.8% -0.6 pts
1 month-11.7%-6.8% -4.9 pts
3 months-17.4%-7.6% -9.8 pts
6 months+9.4%+0.4% +9.0 pts
1 year-38.2%-9.9% -28.3 pts
2 years-79.5%-13.6% -65.9 pts
3 years-70.7%+14.2% -84.8 pts
5 years-87.2%+27.9% -115.1 pts

Red flags

F-score 7 of 8
lookProfit leans on other income Other income was 44% of pre-tax profit in 2026
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

Jun 2026
Sales ₹56 Cr -18.8% vs Jun 2025. Net profit ₹2 Cr -32.2%.
Against our estimate for Jun 2026: sales -8.9%, profit -20.4% miss. Our estimate for Sep 2026: sales Rs 59 Cr, profit Rs 2 Cr (how).

Activity

Compare
CompanyMcap (Cr)P/EROCE
L&T Technology Services Ltd32,69224.326.7 %
Inventurus Knowledge Solutions Ltd30,54640.031.5 %
Tata Technologies Ltd27,88642.820.9 %
Netweb Technologies India Ltd27,42310537.5 %
Affle 3i Ltd21,15144.316.8 %
Sagility Ltd19,91419.413.4 %
ESDS Software Solution Ltd18,62415130.2 %
Black Box Ltd14,43550.521.6 %
E2E Networks Ltd13,399430-0.51 %
Amagi Media Labs Ltd12,4121228.02 %
Cyient Ltd11,73028.812.3 %
eMudhra Ltd5,18945.115.7 %
Datamatics Global Services Ltd4,85519.120.4 %
R Systems International Ltd3,50916.719.5 %
BLS E-Services Ltd2,92250.316.4 %
No bulk or block deals on record.
Ex-dateActionFactor
2024-09-20Dividend - Re 0.05 Per Share
2023-09-01Dividend - Re 0.05 Per Share
2023-06-15Demerger
2022-09-22Annual General Meeting/Dividend - Re 0.05 Per Share
2021-08-20 Dividend - Re 0.10 Per Share
2020-09-24 Dividend - Rs 0.25 Per Share
2019-09-19 Dividend - Rs 0.25 Per Share
2018-09-19 Dividend Re 0.25 Per Share
2017-12-21 Bonus 1:10.5000
2017-09-14 Annual General Meeting/Dividend - Rs 2 Per Share
2016-09-22 Annual General Meeting/ Divided - Rs 1.25/- Per Share
2015-09-23 Annual General Meeting/ Dividend - Re 0.25/- Per Share
2014-09-19Annual General Meeting / Dividend - Re 0.20/- Per Share
2013-09-02Annual General Meeting And Dividend Re.0.20 Per Share
2012-07-23Annual General Meeting/ Dividend Of Rs.0.20 Per Share
2012-04-12Bonus 1:1 And Face Value Split From Rs.10/- To Re.1/-0.0500
2011-08-16Annual General Meeting And Dividend Rs.2/- Per Share
2010-09-02Annual General Meeting And Dividend Rs.1.50 Per Share
2009-09-17Agm/Div-Re.1/- Per Share
2008-09-16Agm/Dividend - 20%
2007-08-30Agm/Div-Rs.1.50 Per Sh
2006-06-01Agm/Div-Rs.1.20/- Per Sh
DateTypeWhat it says
2026-09-24Shareholder meetingIn compliance with the requirements of Regulations 44(3) of SEBI (LODR), please find attached the voting results in respect of 36th Annual General Mee...
2026-09-23Shareholder meetingProceedings of 36th Annual General Meeting held on Wednesday, September 23, 2026 throughVideo Conferencing ( VC ) / Other Audio Visual Means ( OAVM ).
2026-09-15ESOPAllotment of Equity Shares upon conversion of options issued under ESOP Scheme
2026-08-31Record DateBook Closure For The Purpose Of 36Th AGM Of The Company From Thursday, 17Th September, 2026 To Wednesday, 23Rd September, 2026 (Both Days Inclusive).
2026-08-31Shareholder meetingNotice of Annual General Meeting to be held on September 23, 2026
2026-08-07Order winVORTEX ENGINEERING SECURES PURCHASE ORDER FROM ONE OF THE INDIA S LARGESTPUBLIC SECTOR BANKS FOR 540 ATM MACHINES
2026-07-29General UpdatesRESULTS PERFORMANCE UPDATE PRESENTATION Q1 FY2026-27 RESULTS UPDATE
2026-07-29General UpdatesPress Release titled VAKRANGEE S PROFIT RISES TO ₹225.6 LAKH IN Q1 FY27, UP 39.3% QOQ AND CASH PROFIT UP BY 16.0%
2026-07-29Board meeting outcomeVakrangee Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.
2026-04-29General UpdatesRESULTS PERFORMANCE UPDATE PRESENTATION Q4 & FULL YEAR FY2025-26 RESULTS UPDATE
2026-04-29General UpdatesVakrangee s Profit surges to ₹11.1 crore in FY26, up 79.3% YoY and Cash Profit up by 25.4%.
2026-04-29Board meeting outcomeVakrangee Limited has submitted to the Exchange, Audited (Standalone & Consolidated) Financial Results for the quarter/year ended March 31, 2026.
2026-04-29Disclosure under SEBI TakeovVakrangee Holdings Private Limited has Submitted to the Exchange a copy of Disclosure under Regulation 31(4) of the Securities and Exchange Board of I...
2026-04-10General UpdatesVAKRANGEE EXPANDS INSURANCE PORTFOLIO THROUGH TIE-UP WITH INDIAFIRST LIFE INSURANCE
2026-03-31General UpdatesDisclosure under Regulation 30 of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations, 2015
2026-03-21General UpdatesVAKRANGEE PARTNERS WITH BAJAJ GENERAL INSURANCE LIMITED TO OFFER GENERAL INSURANCE OFFERINGS ACROSS ITS NETWORK
2026-03-04General UpdatesVAKRANGEE ANNOUNCES STRATEGIC ALLIANCE WITH TYGER HOME FINANCE TO OFFER LEAD GENERATION OF HOME LOAN PRODUCTS.
2026-02-11General UpdatesVAKRANGEE EXPANDS CREDIT ACCESS THROUGH STRATEGIC ALLIANCE WITH TYGER CAPITAL PRIVATE LIMITED
2026-02-11Board meeting outcomeVakrangee Limited has submitted to the Exchange, Un-audited (Standalone & Consolidated) Financial Results for the Quarter and Nine months ended Decemb...
2026-02-03General UpdatesPress Release titled RBI renews the authorization issued to Vakrangee for White Label ATMs.
2026-01-24General UpdatesVakrangee Limited Has Informed The Exchange About RESULTS PERFORMANCE UPDATE PRESENTATION - Q3 & 9M FY2025-26 RESULTS UPDATE
2026-01-24Press ReleaseA press release dated January 24, 2026, titled "Press Release titled VAKRANGEE DELIVERS THREEFOLD PROFIT GROWTH WITH A CLEAR FOCUS ON LONG-TERM PROFI...
2026-01-24General UpdatesGrant Of Options Under ESOP Scheme 2014 Of The Company
2026-01-24Board meeting outcomeOutcome of Board Meeting held on January 24, 2026
2025-12-31General UpdatesDisclosure under Regulation 30 of the Securities and Exchange Board of India (ListingObligations and Disclosure Requirements) Regulations, 2015
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Scrip PE is greater than 50 (4 trailing quarters)

Quick answers

What is the market cap of Vakrangee Ltd?

Vakrangee Ltd (VAKRANGEE) has a market capitalisation of Rs 561 Cr. at the 2026-10-01 close.

What is the P/E ratio of Vakrangee Ltd?

Vakrangee Ltd trades at a P/E of 52.6 on trailing twelve-month profit, at the 2026-10-01 close.

What were Vakrangee Ltd's latest quarterly results?

In the Jun 2026 quarter, Vakrangee Ltd sales was Rs 56 Cr (-18.8% vs Jun 2025) and net profit was Rs 2 Cr.

What is the 52-week high and low of Vakrangee Ltd?

The 52-week high is Rs 9.64 and the 52-week low is Rs 4.61.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03