Vakrangee Limited

NSE
VAKRANGEE
Stock
Yield per half year: -45.65%
Dividend yield: 0.1429%
Sector: Technology

Reporting Vakrangee Limited

Capitalization

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Average for 5 years CAGR 5
Capitalization, bln ₹
129.3 208.3 434.63 98.48 41.12 33.47 48.26 32.04 19.35 17.2 34.85 -13.99
Revenue, bln ₹
31.91 40 65.02 15.08 6.85 3.14 7.78 1.97 2.13 2.13 4.37 -20.83
Net profit, bln ₹
3.95 5.31 6.8 0.2523 0.7128 0.6279 1.1 0.01 0.0435 0.0435 0.4988 -42.84
EV, bln ₹
119.78 133.39 210.1 53.15 18.99 61.75 37.02 16.12 21.69 21.69 31.11 2.69
EBIT, bln ₹
6.6 8.68 10.34 0.4894 0.8677 0.8267 0.046 0.042 0.1357 0.1357 0.3836 -31.00
EBITDA, bln ₹
8.25 9.41 10.38 0.5768 1.01 0.9748 0.2006 0.1971 0.2927 0.2927 0.5350 -21.94
OIBDA ₹
0.4431 0.4881 -0.8672 0.2176 0.356 0.356 0.1275 -4.28
Book value, bln ₹
15.21 20.54 25.92 26.02 26.37 26.64 27.48 27.48 1.62 1.62 21.92 -42.76
FCF, bln ₹
2.54 6.58 4.59 -7.81 -0.7231 -0.5196 0.4085 -0.4982 0.2426 0.2426 -0.2180 -180.38
Operating Cash Flow, bln ₹
2.67 6.69 5.3 -7.08 -0.5081 -0.3063 0.4842 -0.4162 0.3111 0.3111 -0.0871 -190.65
Operating profit, bln ₹
6.58 8.73 12.23 -0.304 0.0931 0.1398 0.0275 0.0305 0.1069 0.1069 0.0796 2.80
Operating expenses, bln ₹
2.26 1.89 1.23 1.36 1.71 2.02 2.02 0.3133 1.72 1.72 1.56 0.12
CAPEX, bln ₹
0.1336 0.1116 0.7118 0.7237 0.215 0.2133 0.0757 0.0821 0.0685 0.0685 0.1309 -20.45


Balance sheet

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Average for 5 years CAGR 5
Cash, bln ₹
1.41 5.82 7.33 0.277 0.1506 0.0819 0.4747 0.2588 0.411 0.411 0.2754 22.24
Short-Term Investments ₹
-0.1742 0.0214 7.42 11.16 1.55 0.0071 0.084 10.31 0.009 0.009 2.39 -64.29
Long-Term Investments ₹
0.0255 0.016 0.015 0.0129 0.3201 0.0368 0.0802 18.13
Accounts Receivable ₹
8.62 11.48 13.42 13.61 14.42 12.3 0.6396 0.7683 0.6984 0.6984 5.77 -45.42
Total Current Assets ₹
19.37 22.31 28.43 25.36 20.31 21.12 21.93 21.93 1.57 1.57 17.37 -40.07
Net assets, bln ₹
2.83 1.32 0.2866 0.929 1.56 1.54 1.57 1.41 1.31 1.31 1.48 -3.43
Assets, bln ₹
21.1 22.68 29.93 27.18 28.19 28.76 29.36 29.36 3 3 23.73 -36.11
Short-Term Debt ₹
3.08 1.44 0.2147 0.033 0.2088 0.3971 0.2727 0.409 0.0445 0.0445 0.2664 -26.59
Long-Term Debt ₹
0.8603 0.3699 0.1222 0.1243 0.076 0.076 0.3105 -38.45
Liabilities, bln ₹
5.89 2.15 4 1.16 1.82 2.12 1.88 1.88 1.38 1.38 1.82 -5.38
Net debt, bln ₹
1.8 -4.38 -7.33 -0.277 -0.1506 -0.0819 -0.202 0.3189 -0.2904 -0.2904 -0.0812 14.03
Debt, bln ₹
4.92 4.16 3.2 0.2727 0.5777 0.1206 0.1206 1.67 -50.74
Interest Income ₹
0.62 0.5045 0.479 0.263 0.7992 0.7732 0.6948 0.0231 0.0152 0.4611 -54.73
Interest Expense, bln ₹
0.544 0.4672 0.0814 0.0000 0.0478 0.0015 0.0067 0.0152 0.0771 0.0771 0.0297 10.03
Net interest income, bln ₹
-0.4808 0.1933 0.7668 0.7517 0.6948 0.0231 -0.0152 0.0152 0.4442 -145.65
Amortization, bln ₹
1.64 0.7339 0.0417 0.0873 0.1473 0.1481 0.1546 0.1551 0.1569 0.1569 0.1524 1.27
Cost of production, bln ₹
23.06 29.39 51.56 14.02 5.04 0.9782 4.37 1.63 0.2992 0.2992 2.46 -43.15
Inventory ₹
5.07 4.99 0.1715 0.0411 0.0781 0.0497 0.041 0.041 0.0071 0.0071 0.0434 -38.10


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Average for 5 years CAGR 5
EPS 0.2375 0.672 0.5921 1.03 0.0095 0.04 0.04 0.4687 -43.12
Share price 391.59 31.03 44.49 64.43 41.05 25.86 18.95 34.12 10.06 10.06 26.01 -24.52
Number of shares, mln 1060.91 1067.78 927.38 1072.02 1049.9 1128.2 1059.69 1059.67 1088.15 1088.15 1077.12 0.72
FCF/share 2.39 6.16 4.95 -7.28 -0.6887 -0.4605 0.3855 -0.4702 0.223 0.223 -0.2022 -179.81


Efficiency

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average Average for 5 years CAGR 5
ROE, % 25.95 25.85 26.25 0.9694 2.7 2.36 4.05 0.0366 0.2992 0.2992 17.39 1.89 -35.60
ROA, % 18.71 23.4 22.74 0.9282 2.53 2.18 3.77 0.0342 0.269 0.269 11.98 1.76 -36.13
ROIC, % 14.56 20.61 22.16 4.14 0.2246 0.2246 26.31 12.34 -56.58
ROS, % 13.27 10.47 1.67 10.41 20.02 14.07 0.5093 2.05 2.05 2.05 10.18 7.74 -36.60
ROCE, % 42.26 39.89 1.88 3.29 3.1 0.1672 0.1524 7.22 8.37 8.37 24.23 3.80 21.98
EBIT margin 13.37 26.41 0.5913 2.13 6.39 6.39 6.39 15.04 8.38 -24.71
EBITDA margin 23.53 15.97 3.82 14.82 31.08 2.58 9.99 13.77 13.77 13.77 18.75 14.24 -15.03
Net margin 12.37 13.27 10.47 1.67 10.41 20.02 14.07 0.5093 2.05 2.05 10.18 9.41 -27.75
Operational efficiency, % 21.82 18.8 -2.02 1.36 4.46 0.3529 1.55 5.03 5.03 5.03 17.99 3.28 2.43
FCF yield, % -0.0081 -0.0422 1.22 1.51 4.66 -18.98 -2.16 -1.08 1.28 -2.57 -4.7020 -32.96


Coefficients

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average Average for 5 years CAGR 5
P/E
52.77 81.88 14.47 163.02 46.95 76.86 33.99 1572.42 505 505 50.15 447.04 60.82
P/BV
13.69 21.16 3.8 1.58 1.27 1.81 1.35 0.575 13.56 13.56 8.61 3.71 60.58
P/S
6.53 10.86 1.51 2.73 4.89 15.39 4.78 8.01 10.34 10.34 5.90 8.68 16.16
P/FCF
66.09 21.47 -5.27 -46.29 -92.89 78.43 -38.84 70.89 70.89 70.89 -206.80 17.70 -194.74
E/P
0.0122 0.0691 0.0061 0.0213 0.013 0.0342 0.000519 0.0025 0.0025 0.0025 0.13 0.0105 -28.09
EV/EBIT
19.32 60.64 804.5 384.19 159.79 159.79 159.79 31.76 313.78 21.38
EV/EBITDA
22.4 18.5 25.48 88.47 18.71 63.34 184.59 81.78 74.12 74.12 23.79 84.51 31.70
EV/S
6.14 4.8 6.58 2.58 16.01 4.76 8.17 10.2 10.2 10.2 5.77 9.87 -8.62
EV/FCF
-12802.32 -2443.68 82.74 -24.47 -96.65 90.63 -32.35 89.39 89.39 89.39 -248.74 28.08 -198.45
Debt/EBITDA
0.9203 0.5764 0.388 1.36 2.93 0.412 0.412 0.412 0.84 1.10 1.21
Netdebt/Ebitda
-0.4657 -0.7059 -0.4803 -0.1483 -0.084 -1.01 1.62 -0.9924 -0.9924 -0.9924 0.56 -0.2918 63.86
Debt/Ratio
0.2854 0.204 0.1516 0.0093 0.0197 0.0402 0.0402 0.0402 0.10 0.0522 -23.32
Debt/Equity
0.6313 0.3442 0.2103 0.0099 0.021 0.0744 0.8506 0.8506 0.98 0.2332 32.24
Debt/Net Income
2.81 1.29 0.8104 0.249 57.49 2.77 2.77 2.77 -0.26 12.82 27.87
PEG
-85525.95 -85525.95 9.66 -85525.9500 0.00
Beta
1.43 -3.97 -1.93 -1.93 1.71 -1.4900 -210.51
Altman Index
26.41 7.51 -0.929 -4.31 -9.25 -2.37 3.34 6.03 6.08 6.08 60.68 0.7660 -191.95


Dividends

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average Average for 5 years CAGR 5
Div. payout, bln
0.1259 0.1323 0.6615 1.06 0.2647 0.2649 0.2649 0.053 0.053 0.053 0.1801 -27.51
Dividend
0.625 1 0.25 0.25 0.25 0.1 0.05 0.05 0.05 0.05 0.1000 -27.52
Dividend yield, %
0.3183 0.2457 0.2354 0.6517 0.7843 0.2338 0.1449 0.6431 0.1429 0.1429 1.34 0.3898 -28.86
Dividends / profit, %
3.35 12.46 15.56 104.93 37.16 42.18 9.67 527.22 121.71 121.71 34.06 147.59 26.78
Dividend coverage ratio
0.8216 0.8216 7.99 0.8216 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Revenue, %
3.14 6.8 0.972 4.16 3.22 3.22 0.50
Staff, people
252 252 0.00