Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹50Cr
Rev Gr TTM
Revenue Growth TTM
8.35%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VEDAVAAG
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -30.6 | -27.3 | 29.2 | -11.6 | 15.3 | 32.9 | -19.6 | 86.2 | 26.1 | 39.6 | -13.7 | -10.4 |
| 16 | 14 | 25 | 13 | 18 | 19 | 21 | 21 | 29 | 27 | 19 | 23 |
Operating Profit Operating ProfitCr |
| 19.5 | 16.5 | 21.0 | 15.0 | 21.8 | 14.9 | 17.3 | 28.5 | -1.5 | 13.6 | 13.7 | 11.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 3 | 1 | 2 | 1 | 1 | 4 | -2 | 1 | 1 | 1 |
| 2 | 2 | 4 | 1 | 2 | 3 | 4 | 4 | 1 | 3 | 2 | 2 |
| 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | 4.6 | -40.0 | 32.1 | -31.5 | 92.1 | 38.1 | -12.5 | 183.8 | -77.6 | 5.9 | -55.5 | -48.6 |
| 5.7 | 8.8 | 10.1 | 7.0 | 9.5 | 9.1 | 10.9 | 10.7 | 1.7 | 6.9 | 5.6 | 6.1 |
| 0.5 | 0.6 | 1.4 | 0.5 | 0.9 | 0.9 | 1.2 | 1.4 | 0.2 | 0.9 | 0.5 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 22.8 | -8.7 | -15.7 | -1.5 | -5.3 | 32.3 | -10.9 | 13.0 | 10.1 | 2.2 |
| 70 | 84 | 66 | 61 | 62 | 57 | 78 | 69 | 79 | 90 | 98 |
Operating Profit Operating ProfitCr |
| 14.5 | 16.2 | 27.5 | 21.3 | 18.3 | 20.7 | 17.9 | 19.2 | 17.4 | 14.8 | 9.1 |
Other Income Other IncomeCr | 2 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 7 | 3 | 4 | 5 | 6 | 6 | 6 | 6 | 7 | 3 | 1 |
| 6 | 14 | 22 | 13 | 8 | 10 | 11 | 10 | 10 | 11 | 7 |
| 1 | 4 | 7 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 2 |
|
| | 90.8 | 46.0 | -33.3 | -37.5 | 12.1 | 18.6 | -8.7 | 4.1 | 6.6 | -34.9 |
| 6.6 | 10.2 | 16.3 | 12.9 | 8.2 | 9.7 | 8.7 | 8.9 | 8.2 | 8.0 | 5.1 |
| 3.8 | 9.4 | 9.4 | 4.4 | 2.7 | 3.0 | 3.6 | 3.3 | 3.4 | 3.6 | 2.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 14 | 14 | 16 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| 25 | 34 | 54 | 81 | 85 | 91 | 97 | 103 | 109 | 112 | 128 |
Current Liabilities Current LiabilitiesCr | 35 | 34 | 33 | 13 | 16 | 17 | 18 | 23 | 23 | 19 | 26 |
Non Current Liabilities Non Current LiabilitiesCr | 4 | 4 | 7 | 7 | 7 | 6 | 7 | 7 | 11 | 17 | 11 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 64 | 69 | 85 | 88 | 74 | 73 | 97 | 107 | 124 | 139 | 145 |
Non Current Assets Non Current AssetsCr | 13 | 27 | 33 | 39 | 59 | 66 | 50 | 50 | 43 | 46 | 44 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 9 | -6 | -8 | 4 | 8 | 3 | 10 | 5 | 0 |
Investing Cash Flow Investing Cash FlowCr | 2 | -16 | -10 | -11 | -11 | -6 | -1 | -7 | 0 | -6 |
Financing Cash Flow Financing Cash FlowCr | 0 | 10 | 10 | 20 | 6 | -2 | -2 | -3 | -4 | 7 |
|
Free Cash Flow Free Cash FlowCr | 0 | 9 | -6 | -8 | 4 | 3 | 2 | 3 | 5 | -6 |
| 13.2 | 87.4 | -36.7 | -84.0 | 66.1 | 118.1 | 31.6 | 126.5 | 60.3 | 2.6 |
CFO To EBITDA CFO To EBITDA% | 6.0 | 55.2 | -21.8 | -50.9 | 29.7 | 55.3 | 15.4 | 58.7 | 28.5 | 1.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 47 | 115 | 73 | 67 | 36 | 63 | 133 | 86 | 108 | 92 |
Price To Earnings Price To Earnings | 8.7 | 11.2 | 4.9 | 6.7 | 5.8 | 8.9 | 16.0 | 11.3 | 13.7 | 11.0 |
Price To Sales Price To Sales | 0.6 | 1.1 | 0.8 | 0.9 | 0.5 | 0.9 | 1.4 | 1.0 | 1.3 | 0.9 |
Price To Book Price To Book | 1.2 | 2.0 | 1.1 | 0.6 | 0.3 | 0.6 | 1.1 | 0.7 | 0.8 | 0.7 |
| 3.5 | 6.6 | 3.0 | 3.9 | 2.8 | 4.3 | 7.9 | 5.3 | 6.3 | 5.8 |
Profitability Ratios Profitability Ratios |
| 44.2 | 47.8 | 76.8 | 100.0 | 100.0 | 83.0 | 72.1 | 75.4 | 96.6 | 99.6 |
| 14.5 | 16.2 | 27.5 | 21.3 | 18.3 | 20.7 | 17.9 | 19.2 | 17.4 | 14.8 |
| 6.6 | 10.2 | 16.3 | 12.9 | 8.2 | 9.7 | 8.7 | 8.9 | 8.2 | 8.0 |
| 16.3 | 29.2 | 28.9 | 12.3 | 7.5 | 8.2 | 9.0 | 7.8 | 7.5 | 9.1 |
| 13.9 | 21.2 | 21.4 | 9.6 | 5.8 | 6.1 | 6.9 | 6.0 | 6.0 | 6.2 |
| 7.0 | 10.7 | 12.7 | 7.9 | 4.7 | 5.1 | 5.7 | 4.8 | 4.7 | 4.6 |
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.
---