Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Variman Global Enterprises Ltd

VARIMAN
BSE
4.83
5.00%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Variman Global Enterprises Ltd

VARIMAN
BSE
4.83
5.00%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
94Cr
Close
Close Price
4.83
Industry
Industry
Trading
PE
Price To Earnings
37.15
PS
Price To Sales
0.86
Revenue
Revenue
110Cr
Rev Gr TTM
Revenue Growth TTM
-4.04%
PAT Gr TTM
PAT Growth TTM
151.35%
Peer Comparison
How does VARIMAN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VARIMAN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
282534272724323121322234
Growth YoY
Revenue Growth YoY%
17.4-35.221.924.3-0.8-7.3-4.316.4-21.435.9-30.37.8
Expenses
ExpensesCr
282631272924323222302332
Operating Profit
Operating ProfitCr
-1-120-1-1000202
OPM
OPM%
-1.9-2.06.9-0.7-4.8-3.21.0-0.2-1.55.2-1.15.3
Other Income
Other IncomeCr
211122131211
Interest Expense
Interest ExpenseCr
111110121111
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
002000010202
Tax
TaxCr
000000000000
PAT
PATCr
00200001-1201
Growth YoY
PAT Growth YoY%
211.5-137.4556.3-258.3-141.4154.1-81.4268.4-333.3885.0-76.995.3
NPM
NPM%
1.1-1.46.3-1.4-0.40.81.22.0-2.46.20.43.7
EPS
EPS
0.1-0.20.10.00.00.00.00.00.00.10.00.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
150615977116113109110
Growth
Revenue Growth%
7,970.722.9-3.630.451.3-2.4-4.21.1
Expenses
ExpensesCr
149615877115113109107
Operating Profit
Operating ProfitCr
0001010-13
OPM
OPM%
-14.50.40.52.00.00.70.3-0.82.6
Other Income
Other IncomeCr
032234565
Interest Expense
Interest ExpenseCr
021222344
Depreciation
DepreciationCr
000000111
PBT
PBTCr
011112214
Tax
TaxCr
000000001
PAT
PATCr
011102113
Growth
PAT Growth%
11,253.610.463.4-50.7283.9-27.9-46.2295.3
NPM
NPM%
-0.81.11.01.60.61.61.20.72.5
EPS
EPS
0.00.30.00.10.00.90.10.00.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
51717171819191919
Reserves
ReservesCr
-2-2-1-1211131416
Current Liabilities
Current LiabilitiesCr
3711161024282631
Non Current Liabilities
Non Current LiabilitiesCr
01413131616142323
Total Liabilities
Total LiabilitiesCr
636394548717899106
Current Assets
Current AssetsCr
62527333557636674
Non Current Assets
Non Current AssetsCr
01112121313143332
Total Assets
Total AssetsCr
636394548717899106

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-900-7-9-7-17
Investing Cash Flow
Investing Cash FlowCr
-10-3-21-23-1
Financing Cash Flow
Financing Cash FlowCr
1930610318
Net Cash Flow
Net Cash FlowCr
00-20000
Free Cash Flow
Free Cash FlowCr
-11-30-7-10-8-19
CFO To PAT
CFO To PAT%
-1,766.40.35.7-1,452.3-470.0-505.3-2,400.5
CFO To EBITDA
CFO To EBITDA%
-5,319.60.74.732,188.8-1,104.6-2,148.92,084.2

Ratios

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
303245354271536177
Price To Earnings
Price To Earnings
0.00.054.947.36,550.0155.4459.2303.0
Price To Sales
Price To Sales
4.30.00.50.84.62.34.71.6
Price To Book
Price To Book
0.80.02.02.8172.48.916.55.3
EV To EBITDA
EV To EBITDA
-31.086.0174.953.4-17,326.0377.11,821.7-254.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.45.87.89.26.86.38.39.4
OPM
OPM%
-14.50.40.52.00.00.70.3-0.8
NPM
NPM%
-0.81.11.01.60.61.61.20.7
ROCE
ROCE%
0.98.76.88.76.28.77.77.6
ROE
ROE%
-0.13.53.76.02.36.04.02.1
ROA
ROA%
-0.11.51.52.11.02.61.70.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Variman Global Enterprises Limited (**VGEL**) is a diversified Indian conglomerate headquartered in **Hyderabad**. Established in **1993**, the company has evolved from a specialized IT provider into an integrated solutions powerhouse. Its business model spans **IT Infrastructure**, **Software Development**, **Multi-brand Hardware Distribution**, **FMCG**, **Retail**, and **Edtech**. VGEL is currently executing a high-growth strategy characterized by aggressive inorganic expansion, international partnerships, and a pivot toward **AI-driven computing**. --- ### **Core Business Verticals & Revenue Streams** VGEL operates through a multi-sectoral framework, serving a client base that includes **SOHO (Small Office/Home Office), SMBs, Large Enterprises, and Government Organizations**. * **IT Solutions & Infrastructure:** Provision of end-to-end network architecture, software development, and enterprise computing. * **IT Hardware Distribution:** Strategic partnership with global OEMs including **HP, Dell, Lenovo, LG,** and **Acer** (as a Master Reseller). * **FMCG Distribution:** Authorized distributor for **Hindustan Unilever Ltd (HUL)**, managing Vending divisions, Kwality Walls, and B2B institutional sales. * **Retail & Lifestyle:** * **Toys"R"Us:** Franchise operations (notably at Sarath City Mall, Hyderabad). * **Lee:** Distribution and retail of American denim and lifestyle apparel. * **Corporate Gifting:** A specialized division featuring a catalogue of over **2,000 products** with in-house design and packaging capabilities. * **Edtech & Professional Services:** Luxury management education and digital marketing services. --- ### **Subsidiary Performance & Ownership Structure** VGEL utilizes a subsidiary-led model to manage its diverse interests. As of **FY 2024-25**, the operational breakdown is as follows: | Subsidiary Name | Holding % | Key Business Focus | Revenue (H1 FY25) | Net Profit (H1 FY25) | | :--- | :--- | :--- | :--- | :--- | | **Straton Business Solutions** | **100%*** | IT Hardware Distribution (HP/LG) | **₹15.42 Cr** | **₹22.89 Lakh** | | **Verteex Vending & Enterprise** | **51.00%** | FMCG (HUL & Kwality Walls) | **₹11.17 Cr** | **₹18.01 Lakh** | | **Copact Edtech Pvt Ltd** | **99.00%** | Edtech (Luxury Management) | **Nil** | **(₹88.34 Lakh) Loss** | | **Cultnerds IT Solutions** | **76.00%** | Digital Marketing & IT Services | **>₹12 Cr (Hist.)** | **-** | | **V Joist Innovation Pvt Ltd** | **82.43%** | Innovation Parks (JV with Greece) | **Nil** | **Nil** | *\*Acquisition of remaining 16.67% stake completed in Dec 2025 via equity swap.* --- ### **Strategic Pivot: AI Computing & Digital Transformation** VGEL is positioning itself to capture the "replacement demand" cycle in the **Asia-Pacific PC market**, which is projected to rebound by **4.1% in 2025**. * **Next-Gen Hardware:** Focus on **AI-powered PCs** featuring **Neural Processing Units (NPUs)** capable of **40+ TOPS** (e.g., Microsoft Copilot+ and Intel Core Ultra). * **Enterprise Security:** Deployment of **VPN solutions**, **Intrusion Detection Systems (IDS)**, and Identity & Access Management. * **Government & PSU Focus:** The company is aggressively bidding for digital transformation tenders. Recent wins include: * **₹11.91 Crore**: **4,408 Tablets** for Samagra Shiksha, Amaravati. * **₹5.95 Crore**: **744 Desktops** for Assam Skill University. * **₹3.10 Crore**: **678 Desktops** for Eastern Power Distribution Company of A.P. --- ### **Growth Strategy & Capital Restructuring** To fund its transition into a global player, VGEL has overhauled its financial and operational limits: * **Inorganic Expansion:** Partnered with **Urijah Limited (Mauritius)** to scout for overseas acquisitions up to **USD 50 Million**. * **Innovation Parks:** A **51:49 Joint Venture** with **Joist Innovation Park (Greece)** aims to establish **30** innovation hubs in India, starting with **Adani University**. * **Geographic Scaling:** Expanding beyond Telangana into **Maharashtra, Tamil Nadu, Karnataka, Kerala, and Odisha**, with planned international branches in the **USA, UAE, and Europe**. * **Capital Infusion:** * Increased **Authorized Share Capital** from **₹27 Crore** to **₹50 Crore**. * Approved fundraising limits of **USD 50 Million** via QIP/FCCB. * Raised **NRI investment limits** to **24%** to attract foreign capital. * Implemented **VGEL ESOS-2025** (up to **50,00,000 options**) to retain top-tier talent. --- ### **Financial Performance & Trajectory** While revenue has remained stable above the **₹115 Crore** mark, the company has faced margin compression in the most recent fiscal year. | Metric (Consolidated) | FY 2022-23 | FY 2023-24 | FY 2024-25 | | :--- | :--- | :--- | :--- | | **Total Revenue** | **₹116.06 Cr** | **₹118.17 Cr** | **₹115.06 Cr** | | **Net Profit** | **₹1.82 Cr** | **₹1.37 Cr** | **₹70.58 Lakh** | | **Reserves & Surplus** | - | - | **₹11.2 Cr** | **Note on Warrants:** In **November 2025**, the company cancelled **2,69,80,000 convertible warrants** (allotted at **₹20**). The **25% upfront payment** was forfeited to the company as holders failed to exercise conversion within **18 months**, providing a one-time boost to capital reserves. --- ### **Risk Profile & Mitigation Framework** VGEL operates a voluntary **Risk Management Committee** to oversee a complex risk landscape: * **Tax Contingencies:** The company is contesting disputed Income Tax demands of **₹12.21 Crore** for AY 2016-17 and 2017-18. Management has deposited **₹2.1 Crore** under protest and maintains the demands are unsustainable. * **Market Volatility:** Exposure to declining Average Selling Prices (**ASPs**) in the PC sector (projected to drop **2.8% to $700**) and intense competition from larger global distributors. * **Regulatory Risks:** Vulnerability to **import licensing regimes** (HSN 8741) and electronics trade restrictions. * **Operational Compliance:** Recent audits identified non-compliance with **Ind AS 19** regarding the actuarial valuation of employee leave entitlements. * **Credit Risk:** Managed via an **Expected Credit Loss (ECL) model** and strict counterparty vetting. --- ### **Future Outlook** VGEL’s future value proposition rests on its ability to successfully integrate its recent acquisitions (**Cultnerds, Straton**) and monetize its high-margin ventures in **Luxury Edtech** and **Innovation Parks**. The shift toward **AI-enabled hardware** and **Government digital infrastructure** provides a significant tailwind, provided the company can stabilize its net profit margins and resolve outstanding tax litigations.