Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vedavaag Systems Ltd

VEDAVAAG
BSE
21.36
0.95%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vedavaag Systems Ltd

VEDAVAAG
BSE
21.36
0.95%
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
50Cr
Close
Close Price
21.36
Industry
Industry
IT - Software
PE
Price To Earnings
9.13
PS
Price To Sales
0.46
Revenue
Revenue
108Cr
Rev Gr TTM
Revenue Growth TTM
8.35%
PAT Gr TTM
PAT Growth TTM
-45.80%
Peer Comparison
How does VEDAVAAG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VEDAVAAG
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
201731162322252929312226
Growth YoY
Revenue Growth YoY%
-30.6-27.329.2-11.615.332.9-19.686.226.139.6-13.7-10.4
Expenses
ExpensesCr
161425131819212129271923
Operating Profit
Operating ProfitCr
437253480433
OPM
OPM%
19.516.521.015.021.814.917.328.5-1.513.613.711.5
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000001000
Depreciation
DepreciationCr
21312114-2111
PBT
PBTCr
224123441322
Tax
TaxCr
101001110110
PAT
PATCr
113122330212
Growth YoY
PAT Growth YoY%
4.6-40.032.1-31.592.138.1-12.5183.8-77.65.9-55.5-48.6
NPM
NPM%
5.78.810.17.09.59.110.910.71.76.95.66.1
EPS
EPS
0.50.61.40.50.90.91.21.40.20.90.50.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
8210092777672958596106108
Growth
Revenue Growth%
22.8-8.7-15.7-1.5-5.332.3-10.913.010.12.2
Expenses
ExpensesCr
7084666162577869799098
Operating Profit
Operating ProfitCr
1216251714151716171610
OPM
OPM%
14.516.227.521.318.320.717.919.217.414.89.1
Other Income
Other IncomeCr
21010100000
Interest Expense
Interest ExpenseCr
00000000011
Depreciation
DepreciationCr
73456666731
PBT
PBTCr
6142213810111010117
Tax
TaxCr
14732333232
PAT
PATCr
51015106788885
Growth
PAT Growth%
90.846.0-33.3-37.512.118.6-8.74.16.6-34.9
NPM
NPM%
6.610.216.312.98.29.78.78.98.28.05.1
EPS
EPS
3.89.49.44.42.73.03.63.33.43.62.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1414162323232323232323
Reserves
ReservesCr
25345481859197103109112128
Current Liabilities
Current LiabilitiesCr
3534331316171823231926
Non Current Liabilities
Non Current LiabilitiesCr
44777677111711
Total Liabilities
Total LiabilitiesCr
7796118126133138146157167184189
Current Assets
Current AssetsCr
64698588747397107124139145
Non Current Assets
Non Current AssetsCr
1327333959665050434644
Total Assets
Total AssetsCr
7796118126133138146157167184189

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
19-6-84831050
Investing Cash Flow
Investing Cash FlowCr
2-16-10-11-11-6-1-70-6
Financing Cash Flow
Financing Cash FlowCr
01010206-2-2-3-47
Net Cash Flow
Net Cash FlowCr
33-61-100011
Free Cash Flow
Free Cash FlowCr
09-6-843235-6
CFO To PAT
CFO To PAT%
13.287.4-36.7-84.066.1118.131.6126.560.32.6
CFO To EBITDA
CFO To EBITDA%
6.055.2-21.8-50.929.755.315.458.728.51.4

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
47115736736631338610892
Price To Earnings
Price To Earnings
8.711.24.96.75.88.916.011.313.711.0
Price To Sales
Price To Sales
0.61.10.80.90.50.91.41.01.30.9
Price To Book
Price To Book
1.22.01.10.60.30.61.10.70.80.7
EV To EBITDA
EV To EBITDA
3.56.63.03.92.84.37.95.36.35.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.247.876.8100.0100.083.072.175.496.699.6
OPM
OPM%
14.516.227.521.318.320.717.919.217.414.8
NPM
NPM%
6.610.216.312.98.29.78.78.98.28.0
ROCE
ROCE%
16.329.228.912.37.58.29.07.87.59.1
ROE
ROE%
13.921.221.49.65.86.16.96.06.06.2
ROA
ROA%
7.010.712.77.94.75.15.74.84.74.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Vedavaag Systems Limited (BSE: 533056), founded in 1998 and headquartered in Hyderabad, Telangana, is a niche IT and citizen services company focused on **e-Governance, financial inclusion, AI/ML-driven solutions, IoT, education, retail, and logistics**. Listed on the Bombay Stock Exchange since 2009, the company has over two decades of experience delivering scalable digital solutions across rural India. Operating under a diversified business model through multiple wholly-owned subsidiaries, Vedavaag has built a strong rural footprint through over **6,600 Customer Service Points (CSPs)** and rebranded service hubs called **Varishta Centres (VCs)** across 15–19 Indian states. These centers serve as multi-service platforms promoting digital and financial inclusion. --- ### **Core Business Segments & Services** #### **1. Financial Inclusion & Banking Services** - Acts as a **National Business Correspondent (BC)** for major public sector banks, including: - State Bank of India (SBI) - Punjab National Bank (PNB) - Bank of Baroda - Baroda UP Bank - Operates **over 6,600 CSPs** across rural North-Central India (18–20 states), with approximately **80% located in rural areas**. - Reported **Gross Transaction Value (GTV)** of **₹15,640 crore** in FY 2022–23, with over **25 million transactions annually**. - Offers **kiosk banking services** enabling account opening, cash deposits/withdrawals, fund transfers, and utility bill payments in underserved regions. #### **2. Insurance & Cross-Selling** - IRDA-certified to distribute insurance products. - Partnerships with **SBI Life and SBI General Insurance**, offering life and general insurance through its CSP network. - Aims to expand into health diagnostics and pharmaceuticals via collaboration with **Pharmeasy** (Axelia Solutions). - Provides **digital gold** and **agri-commodity trading** services through Varishta Centres. #### **3. Rural E-Commerce & Logistics (VedaRetail & VARIOR)** - **VedaRetail / VedaK Etail**: An e-commerce platform enabling rural customers to buy FMCG goods, electronics, and durables via mobile/web apps, with direct delivery using in-house logistics. - **VARIOR**: Rural courier service utilizing CSPs as pickup/drop centers for delivery of **documents, medicines, gifts, and parcels** across districts and nationwide. - Integrated with **VEDAMART** and supply chain partners like **Metro Cash & Carry** for cost-effective procurement and fulfillment. #### **4. Education Services (Vedavaag Edutech / VedaEdutech)** - Focused on providing **affordable online test preparation** for competitive exams like **IIT-JEE and NEET** targeting students from **Class IX to XII** in rural India. - Utilizes faculty from premier IIT institutions for high-quality video lectures, practice tests, and concept delivery. - In September 2025, launched **over 25 new tuition centers** and extended **remote teaching to 12 schools across India**. - Plans to scale the network to **over 100 tuition centers and 25 schools** within the current year. - Employs a **hybrid education model** combining online classes with physical monitoring centers to ensure discipline and reliable connectivity. #### **5. Agricultural Services & PACS Automation** - Through its subsidiary **VSL Data Systems Private Limited**, Vedavaag is the **exclusive implementation partner** for **Intellect Informatics’ UNITE ERP platform**, aimed at digitizing **Primary Agricultural Credit Societies (PACS)**. - Secured role in National Project for **computerization of ~68,000 PACS** across 29 states, following NABARD's national software supply contract. - Successfully automated **1,500+ PACS** in Telangana and Uttarakhand — serving as reference projects for national rollout. - Sees significant growth potential in the cooperative sector, with **₹1,900 crore unutilized government budget** supporting expansion. #### **6. Technology & Innovation (AI, ML, IoT)** - Developed **V-DAMS (Driver Alertness Monitoring System)**: A cloud-based AI/ML solution that detects **driver fatigue and distraction in real time** using gaze, head position, and pupil analysis. - Launched July 2023; applicable to public transport, fleet operators, and self-driven vehicles. - Building **Patient Activity Monitoring System (PAMS)**: AI-powered remote monitoring for elderly and hospitalized patients to improve care and reduce nursing burden. - Developing **AI-based tracking and security systems** for: - Women and child travelers - Banking operations - Private fleet operators - Offers **IoT-enabled safety solutions** for CSPs to prevent theft and violence, targeting **over 10 lakh locations** nationally. #### **7. Government Projects & E-Governance** - Strategic partner with **ECIL (Electronics Corporation of India Ltd.)**, aiding in securing **high-impact e-governance contracts**. - Collaborates with **SBI, BSNL, and BEL**, enhancing credibility and market reach. - Executing **Project Abhaya in Andhra Pradesh** under the Nirbhaya Scheme: - **IoT-based real-time tracking of auto-rickshaws** with GPS-enabled devices. - Integrates drivers, passengers, police, and transport authorities via web/mobile apps. - Secured a ₹72 crore project in partnership with **IRIS Global** to install **IP-based video surveillance systems (VSS)** at **1,002 D & E category railway stations** across Western Railway (covering 7 states). - Includes integration with RailTel infrastructure and end-to-end maintenance (SITCM). --- ### **Brand Consolidation: Varishta Centres (VCs)** - All service points rebranded as **Varishta Centres (VCs)** to unify branding and deliver integrated citizen services. - As of FY2022–23, over **3,781 VCs** served **~31 lakh households**, facilitating 25 million+ transactions. - VCs serve as a **rural marketplace** for: - Banking - Insurance - Education - Agricultural services - E-commerce - Pharmacy and diagnostics (via Pharmeasy) - Positioned as a **rural selling platform** for cross-selling of agri, retail, and financial products. --- ### **Strategic Partnerships & Collaborations** - **ECIL**: Enhances bid capability for government e-governance projects. - **SBI, PNB, BoB, Baroda UP Bank**: Core partners in financial inclusion. - **Pharmeasy (Axelia)**: MoU for pharmacy, nutraceutical, and Thyrocare-certified diagnostic services. - **Kiya Agro Industries**: Joint venture **Vedavaag Kiya eCommerce Pvt. Ltd.** (51% stake) for agri-commodity e-commerce platform. - **Intellect Informatics**: Exclusive implementation partner for NABARD-compliant PACS automation. - **IRIS Global**: Partner in railway surveillance project with RailTel. --- ### **Corporate Structure & Subsidiaries** | Subsidiary | Focus Area | |----------|-----------| | **VSL Data Systems Pvt. Ltd.** | PACS automation and ERP deployment | | **Vedavaag Edutech Pvt. Ltd.** (formerly Vagdevi Sark Edutech) | Online education and coaching | | **Vedavaag Common Service Centers Pvt. Ltd.** | Retail, logistics (VARIOR), insurance, and cross-selling | | **Vedavaag Financial Services Pvt. Ltd.** | BC operations and financial inclusion | | **Vedavaag Kiya e-Commerce Pvt. Ltd.** | Agri-commodity trading platform | --- ### **Key Achievements & Milestones (2021–2025)** | Date | Highlight | |------|---------| | **Sep 2025** | Expanded education arm: launched 25+ tuition centers, remote teaching to 12 schools; aims for 100 centers and 25 schools. | | **Nov 2024** | Strengthened partnerships with ECIL, SBI, BSNL; operates 6,600+ CSPs, 2,000+ citizen centers. | | **Jul 2023** | Launched V-DAMS; secured ₹72 crore RailTel-Iris project for 1,002 railway stations. | | **Jun 2023** | CSP network exceeded 4,100; processed 2.5 crore+ transactions worth ₹15,640 crore. | | **Sep 2022** | Rebranded all centers as **Varishta Centres**; launched Abhayam IoT tracking for autos. | | **Feb 2022** | Signed MoU with **Pharmeasy**; launched **VARIOR** logistics; consolidated subsidiaries. | | **Oct 2021** | JV launched for **agri-eCommerce platform** with Kiya Agro. | | **Aug 2021** | Launched **V-DAMS**, entered AI/ML domain; expanded BC network. | --- ### **Financial & Operational Metrics (Recent)** - **CSP Network**: >6,600 across 15–20 states - **Varishta Centres**: >3,781 (as of 2023); plans for national scale-up - **GTV (FY22–23)**: ₹15,640 crore - **Annual Transactions**: >25 million - **Households Served**: ~3.1 million - **Education Reach**: 2,000+ students across 25 schools (as of 2023) --- ### **Strengths & Moat** - Multi-sector presence reduces dependency on any single vertical. - Deep rural penetration and trusted last-mile delivery network. - Proven ability to win and execute complex government projects. - Strong alignment with national priorities: financial inclusion, digital India, cooperative banking reform. - Internal innovation in AI, IoT, and cloud-based solutions. - Flagship BC operations generate consistent cash flow, supporting expansion and debt reduction. --- ### **Challenges** - Education services still in early stage; revenue limited without scale. - Heavy reliance on government and PSU partnerships may expose to policy and tender risks. - Technology product monetization still evolving. ---