Vakrangee

Market Cap

1,057.20 Cr

EPS

0.04

PE Ratio

166.50

Dividend Yield

0.49 %

Industry

Information Technology

52 Week High

38.20

52 Week Low

9.35

PB Ratio

5.47

Debt to Equity

0.24

Sector

IT Enabled Services

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
L&T Technology Services	4,234.50	#1 44,834.76	34.57	#1 9,854.60	9.27	#1 1,306	-5.14	40.67
Tata Technologies	651.50	26,429.30	41.13	5,232.80	16.24	679	-0.94	44.96
Affle India	1,566.20	22,004.53	59.06	1,900.00	27.66	297	30.47	54.80
Sagility India	43.31	20,274.83	45.95	4,781.50	12.88	228	207.22	53.61
Cyient	1,189.50	13,208.08	#1 20.74	7,213.10	18.30	703	-16.64	41.65
eMudhra	873.65	7,234.84	88.57	380.00	#1 49.55	76	12.00	60.05
Black Box	364.90	6,179.47	26.13	6,300.80	-0.13	138	37.16	47.77
Protean e-Gov Technologies (NSDL)	1,453.50	5,893.48	64.43	949.60	21.14	97	50.66	58.71
Zaggle Prepaid Ocean Services	331.20	4,444.88	58.83	786.90	41.48	44	29.61	45.65
E2E Networks	1,903.10	4,000.00	106.95	96.10	43.43	22	#1 288.57	41.92

Automatic Screeners on ScanX

Growth Rate

Revenue Growth

8.15 %

Net Income Growth

340.00 %

Cash Flow Change

174.75 %

ROE

230.86 %

ROCE

169.40 %

EBITDA Margin (Avg.)

34.68 %

Quarterly Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Revenue	699	706	789	820	880	918	960	980	1,148	1,305	1,555	1,811	1,867	1,028	320	120	122	147	173	221	227	85	87	92	120	155	208	209	50	49	235	49	52	56	52	53	55	60	66	69
Expenses	506	516	583	607	664	697	733	746	878	1,039	1,263	1,445	1,751	1,003	313	111	103	128	152	189	192	65	65	67	90	121	169	167	42	44	224	44	46	49	46	45	47	52	60	62
EBITDA	193	190	206	214	217	221	227	233	269	266	291	366	116	25	7	9	19	19	21	32	34	20	23	25	30	34	39	42	7	5	11	5	6	7	7	8	8	7	6	6
Operating Profit %	28 %	27 %	26 %	26 %	25 %	24 %	24 %	24 %	23 %	20 %	19 %	20 %	5 %	1 %	-5 %	-15 %	-2 %	-1 %	-0 %	5 %	7 %	5 %	8 %	10 %	12 %	21 %	19 %	20 %	12 %	9 %	4 %	10 %	9 %	12 %	12 %	12 %	14 %	11 %	8 %	8 %
Depreciation	42	44	42	43	35	21	20	19	13	1	1	1	2	2	2	2	3	4	4	4	4	4	5	4	2	4	4	4	4	4	4	4	3	4	4	4	4	4	4	4
Interest	14	14	14	14	14	14	13	13	10	6	3	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	2	2	2	0	1	0
Profit Before Tax	137	132	150	157	168	187	194	201	246	259	288	364	113	23	5	7	16	16	17	28	31	17	18	21	28	31	35	38	3	1	7	1	1	1	1	2	2	3	1	2
Tax	61	45	53	54	59	65	68	70	95	91	98	117	37	10	3	3	9	8	6	7	-1	5	4	4	7	7	9	9	1	1	2	1	0	1	1	1	0	1	1	1
Net Profit	76	87	96	103	109	122	126	132	151	168	190	247	76	13	2	4	6	8	11	21	31	12	13	17	21	23	27	29	2	0	5	0	1	1	0	1	2	2	1	1
EPS in ₹	1.51	1.72	1.86	1.95	2.10	2.29	2.38	2.49	2.87	3.17	3.59	2.33	0.72	0.12	0.02	0.04	0.06	0.07	0.11	0.20	0.30	0.11	0.13	0.16	0.20	0.22	0.25	0.28	0.02	0.00	0.05	0.00	0.01	0.00	0.00	0.01	0.02	0.02	0.01	0.01

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	2,037	2,110	2,268	2,993	2,718	2,819	2,876	333	298	300
Fixed Assets	273	132	29	90	143	149	156	139	127	114
Current Assets	1,734	1,937	2,228	2,842	2,536	2,031	2,112	180	149	157
Capital Work in Progress	10	0	0	3	13	5	5	6	8	11
Investments	0	0	2	29	4	3	1	2	3	7
Other Assets	1,754	1,978	2,238	2,871	2,558	2,662	2,714	186	160	169
Total Liabilities	2,037	2,110	2,268	2,993	2,718	2,819	2,876	333	298	300
Current Liabilities	748	562	211	393	110	175	207	200	142	112
Non Current Liabilities	82	28	4	8	6	7	4	5	33	26
Total Equity	1,207	1,521	2,054	2,592	2,602	2,637	2,664	128	124	162
Reserve & Surplus	907	1,468	2,001	2,487	2,496	2,531	2,558	22	18	14
Share Capital	50	53	53	106	106	106	106	106	106	106

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	9	151	581	295	-705	-13	-7	39	-22	15
Investing Activities	-0	-9	54	-99	35	68	50	1	-5	-7
Operating Activities	-1	272	669	530	-708	-51	-31	22	-42	31
Financing Activities	10	-112	-142	-137	-32	-30	-27	17	25	-9

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024
Promoter	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	42.60 %	41.92 %	41.67 %	41.67 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	3.98 %	3.31 %	3.06 %	2.93 %	2.75 %	2.82 %
DIIs	6.35 %	6.36 %	6.37 %	6.36 %	6.36 %	6.37 %	6.37 %	6.32 %	6.32 %	6.32 %	6.29 %	6.29 %	6.29 %	6.18 %	5.13 %	4.47 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	20.78 %	22.08 %	24.83 %	25.32 %	25.98 %	24.90 %	25.02 %	28.51 %	29.93 %	33.42 %	34.55 %	35.73 %	36.52 %	34.57 %	33.20 %	32.60 %
Others	30.27 %	28.96 %	26.20 %	25.72 %	25.06 %	26.13 %	26.01 %	22.57 %	21.15 %	17.66 %	12.57 %	12.08 %	11.53 %	14.39 %	17.26 %	18.43 %
No of Share Holders	0	1,28,069	1,48,609	1,71,784	1,85,702	2,00,108	2,06,716	2,00,620	2,16,531	2,40,102	3,20,150	3,72,415	4,74,822	4,21,227	4,01,236	3,83,849