Login
Home
Charts
Search
Watchlist
Products

Vedavaag Systems Ltd

VEDAVAAG·BSE
21.23-5.18%Thu, 24 Sept '26

Vedavaag Systems Ltd

VEDAVAAG
BSE
21.23
-5.18%
|Thu, 24 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
49Cr
Close
Close Price
21.00
Industry
Industry
IT - Software
PE
Price To Earnings
11.86
PS
Price To Sales
0.41
Revenue
Revenue
120Cr
Rev Gr TTM
Revenue Growth TTM
4.43%
PAT Gr TTM
PAT Growth TTM
-51.35%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
311623222529293122265022
Growth YoY
Revenue Growth YoY%
29.2-11.615.332.9-19.686.226.139.6-13.7-10.471.0-28.9
Expenses
ExpensesCr
251318192121292719234720
Operating Profit
Operating ProfitCr
725348043323
OPM
OPM%
21.015.021.814.917.328.5-1.513.613.711.54.511.5
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000100010
Depreciation
DepreciationCr
312114-211111
PBT
PBTCr
412344132211
Tax
TaxCr
100111011000
PAT
PATCr
312233021201
Growth YoY
PAT Growth YoY%
32.1-31.592.138.1-12.5183.8-77.65.9-55.5-48.6-57.1-48.8
NPM
NPM%
10.17.09.59.110.910.71.76.95.66.10.45.0
EPS
EPS
1.40.50.90.91.21.40.20.90.50.70.10.5
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
311623222529293122265022
Growth YoY
Revenue Growth YoY%
29.2-11.615.332.9-19.686.226.139.6-13.7-10.471.0-28.9
Expenses
ExpensesCr
251318192121292719234720
Operating Profit
Operating ProfitCr
725348043323
OPM
OPM%
21.015.021.814.917.328.5-1.513.613.711.54.511.5
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000100010
Depreciation
DepreciationCr
312114-211111
PBT
PBTCr
412344132211
Tax
TaxCr
100111011000
PAT
PATCr
312233021201
Growth YoY
PAT Growth YoY%
32.1-31.592.138.1-12.5183.8-77.65.9-55.5-48.6-57.1-48.8
NPM
NPM%
10.17.09.59.110.910.71.76.95.66.10.45.0
EPS
EPS
1.40.50.90.91.21.40.20.90.50.70.10.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
8210092777672958587106129120
Growth
Revenue Growth%
22.8-8.7-15.7-1.5-5.332.3-10.92.022.021.54.4
Expenses
ExpensesCr
70846661625778697090116109
Operating Profit
Operating ProfitCr
121625171415171617161211
OPM
OPM%
14.516.227.521.318.320.717.919.219.314.89.69.0
Other Income
Other IncomeCr
210101000000
Interest Expense
Interest ExpenseCr
000000000111
Depreciation
DepreciationCr
734566667344
PBT
PBTCr
61422138101110101176
Tax
TaxCr
147323332322
PAT
PATCr
510151067888854
Growth
PAT Growth%
90.846.0-33.3-37.512.118.6-8.74.16.6-38.2-51.4
NPM
NPM%
6.610.216.312.98.29.78.78.99.18.04.03.5
EPS
EPS
3.89.49.44.42.73.03.63.33.43.62.21.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
8210092777672958587106129120
Growth
Revenue Growth%
22.8-8.7-15.7-1.5-5.332.3-10.92.022.021.54.4
Expenses
ExpensesCr
70846661625778697090116109
Operating Profit
Operating ProfitCr
121625171415171617161211
OPM
OPM%
14.516.227.521.318.320.717.919.219.314.89.69.0
Other Income
Other IncomeCr
210101000000
Interest Expense
Interest ExpenseCr
000000000111
Depreciation
DepreciationCr
734566667344
PBT
PBTCr
61422138101110101176
Tax
TaxCr
147323332322
PAT
PATCr
510151067888854
Growth
PAT Growth%
90.846.0-33.3-37.512.118.6-8.74.16.6-38.2-51.4
NPM
NPM%
6.610.216.312.98.29.78.78.99.18.04.03.5
EPS
EPS
3.89.49.44.42.73.03.63.33.43.62.21.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1414162323232323232323
Reserves
ReservesCr
25345481859197103109112116
Current Liabilities
Current LiabilitiesCr
3534331316171823231939
Non Current Liabilities
Non Current LiabilitiesCr
4477767711178
Total Liabilities
Total LiabilitiesCr
7796118126133138146157167184200
Current Assets
Current AssetsCr
64698588747397107124139147
Non Current Assets
Non Current AssetsCr
1327333959665050434653
Total Assets
Total AssetsCr
7796118126133138146157167184200
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1414162323232323232323
Reserves
ReservesCr
25345481859197103109112116
Current Liabilities
Current LiabilitiesCr
3534331316171823231939
Non Current Liabilities
Non Current LiabilitiesCr
4477767711178
Total Liabilities
Total LiabilitiesCr
7796118126133138146157167184200
Current Assets
Current AssetsCr
64698588747397107124139147
Non Current Assets
Non Current AssetsCr
1327333959665050434653
Total Assets
Total AssetsCr
7796118126133138146157167184200

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
19-6-848310503
Investing Cash Flow
Investing Cash FlowCr
2-16-10-11-11-6-1-70-60
Financing Cash Flow
Financing Cash FlowCr
01010206-2-2-3-47-3
Net Cash Flow
Net Cash FlowCr
33-61-100011-1
Free Cash Flow
Free Cash FlowCr
09-6-843235-63
CFO To PAT
CFO To PAT%
13.287.4-36.7-84.066.1118.131.6126.560.32.654.2
CFO To EBITDA
CFO To EBITDA%
6.055.2-21.8-50.929.755.315.458.728.51.422.9
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
19-6-848310503
Investing Cash Flow
Investing Cash FlowCr
2-16-10-11-11-6-1-70-60
Financing Cash Flow
Financing Cash FlowCr
01010206-2-2-3-47-3
Net Cash Flow
Net Cash FlowCr
33-61-100011-1
Free Cash Flow
Free Cash FlowCr
09-6-843235-63
CFO To PAT
CFO To PAT%
13.287.4-36.7-84.066.1118.131.6126.560.32.654.2
CFO To EBITDA
CFO To EBITDA%
6.055.2-21.8-50.929.755.315.458.728.51.422.9

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
471157367366313386108923749
Price To Earnings
Price To Earnings
8.711.24.96.75.88.916.011.313.711.07.111.9
Price To Sales
Price To Sales
0.61.10.80.90.50.91.41.01.30.90.30.4
Price To Book
Price To Book
1.22.01.10.60.30.61.10.70.80.70.30.3
EV To EBITDA
EV To EBITDA
3.56.63.03.92.84.37.95.36.35.82.84.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
21.221.332.946.335.640.831.332.440.130.923.423.4
OPM
OPM%
14.516.227.521.318.320.717.919.219.314.89.69.0
NPM
NPM%
6.610.216.312.98.29.78.78.99.18.04.03.5
ROCE
ROCE%
16.329.228.912.37.58.29.07.87.69.16.16.1
ROE
ROE%
13.921.221.49.65.86.16.96.06.06.23.73.7
ROA
ROA%
7.010.712.77.94.75.15.74.84.74.62.62.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
471157367366313386108923749
Price To Earnings
Price To Earnings
8.711.24.96.75.88.916.011.313.711.07.111.9
Price To Sales
Price To Sales
0.61.10.80.90.50.91.41.01.30.90.30.4
Price To Book
Price To Book
1.22.01.10.60.30.61.10.70.80.70.30.3
EV To EBITDA
EV To EBITDA
3.56.63.03.92.84.37.95.36.35.82.84.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
21.221.332.946.335.640.831.332.440.130.923.423.4
OPM
OPM%
14.516.227.521.318.320.717.919.219.314.89.69.0
NPM
NPM%
6.610.216.312.98.29.78.78.99.18.04.03.5
ROCE
ROCE%
16.329.228.912.37.58.29.07.87.69.16.16.1
ROE
ROE%
13.921.221.49.65.86.16.96.06.06.23.73.7
ROA
ROA%
7.010.712.77.94.75.15.74.84.74.62.62.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Vedavaag Systems is a last-mile citizen-services engine that turns government schemes and financial inclusion mandates into a physical network of assisted-service touchpoints across rural India. Founded in 1998 in Hyderabad and listed on the Bombay Stock Exchange since 2009, the company started as an e-governance specialist and has spent over two decades layering new services-banking, insurance, education, e-commerce, and now IoT and solar infrastructure-onto the same field-presence model. Its recurring approach is simple: build a disciplined, audit-ready network of centres where rural citizens already walk in every day, then keep adding products those citizens need, earning a fee or commission on each one. # Business segments Two engines that feed each other-a financial-inclusion network that generates the footfall and cash flow, and a project-based technology-integration business that builds on the same government-relationship muscle. ## 1. Financial inclusion and citizen services: the network that everything else rides on **A network of over 4,400 assisted-service points across 18 states processes banking, insurance, pension and e-commerce transactions for more than three million rural households, earning a fee on every interaction.** - **Banking where banks are not** - Vedavaag acts as a National Business Correspondent for State Bank of India, Bank of Baroda, Baroda UP Bank and Punjab National Bank, running Customer Service Points that open accounts, handle cash deposits and withdrawals, and process money transfers, Aadhaar-enabled payments and bill payments on behalf of the banks. - **Government schemes pay the bills** - the centres enrol citizens into PMJDY (over 55 crore beneficiaries nationally), PMSBY, PMJBY and Atal Pension Yojana, turning policy mandates into a steady transaction flow that the company earns a fee on. - **Footfall creates cross-selling shelf-space** - with an average daily footfall of over 75,000 visits across the network, the same centres sell insurance (as an IRDAI-certified corporate agent for SBI General and SBI Life), facilitate Demat accounts and mutual funds through Angel One, and offer assisted e-commerce for kirana, household goods and pharmaceuticals via an ONDC-integrated platform and a tie-up with PharmEasy. - **Rural by design** - roughly 80% of the CSPs are in rural India, with Bihar alone contributing ₹30 crore of the segment’s revenue in FY24, followed by Jharkhand, Uttar Pradesh and Andhra Pradesh, so the network sits exactly where formal financial infrastructure is thinnest. - **Discipline as the moat** - the company tightened e-KYC hygiene, anti-money-laundering controls and grievance turnaround time through standard operating procedures and joint monitoring with partner banks, making the network audit-ready for public-sector principals who value compliance above all. ## 2. System integration and IoT: project-by-project technology delivery for government and enterprise **Large, lumpy contracts-a ₹92-crore women’s-safety IoT rollout for Andhra Pradesh, a ₹72-crore railway CCTV deployment, a ₹38-crore SD-WAN order from Mexico-turn the company’s government-relationship skills into technology execution.** - **ABHAYAM is the flagship** - Vedavaag is supplying, installing and commissioning 100,000 IoT devices in autorickshaws across Andhra Pradesh under the Nirbhaya framework, with real-time location tracking, emergency response integration and a five-year maintenance contract worth ₹31 crore on top of the ₹61-crore supply-and-installation piece. - **AI-on-the-edge for safety** - the in-house V-DAMS product uses computer vision to track driver gaze, head position and pupil dilation, issuing real-time alerts for drowsiness and distraction; a Pro variant feeds a command control centre, and a related Patient Activity Monitoring System does the same job for hospital wards. - **Solar is the newest leg** - in FY26 the company entered renewable-energy infrastructure with a ₹55-crore order to supply 20-watt solar street-light fittings in Bihar, plus a separate ₹23-crore five-year support-services order, both from the same counterparty. - **Railways and international networks** - a memorandum of understanding with IRIS Global covers IP-based video surveillance across 1,002 railway stations in seven states at an estimated ₹72 crore, while a ₹38-crore order from a Mexican entity covers SD-WAN installation, configuration and three years of managed services run out of an Indian Network Operating Centre. - **PACS automation fills a niche** - subsidiary VSL Data Systems is the exclusive implementation partner for Intellect Informatics’ UNITE ERP, having already automated over 1,500 Primary Agricultural Credit Societies in Telangana and Uttarakhand, with a national opportunity of roughly 68,000 more PACS backed by a central-government budget. # Group structure and partners **A holding company with four wholly owned subsidiaries, each carved out to hold a separate licence or service line, and a partnership roster anchored by India’s largest public-sector banks.** - The four wholly owned subsidiaries are VSL Datasystems (PACS automation), Vedavaag Edutech, Vedavag Common Service Centres (insurance corporate agency and solar support services), and Vedavaag Financial Services (business correspondence and collections). - A fifth entity, Vedavaag Kiya Ecommerce (51% subsidiary for agri-produce marketplace), ceased to be a subsidiary during FY25. - The company holds a token investment of ₹1 lakh in the Business Correspondent Resource Council, a Section 8 company. - Key operating partners are State Bank of India, Bank of Baroda, Baroda UP Bank and Punjab National Bank on the financial-inclusion side; Electronics Corporation of India, BEL and BSNL on the government-technology side; Intellect Informatics for PACS software; Angel One for investment services; and PharmEasy for healthcare e-commerce. - The Managing Director, J. Murali Krishna, is a JBIMS alumnus who previously led IT at Indian Express and ITW Signode; the Promoter, JSR Durga Prasad, is a fellow chartered accountant with over 35 years of experience including a stint at BHEL.

Documents — Vedavaag Systems Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/3i6yxpue7gj6xt1og1heuubj.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/k0ez0rsblf0rj2se7gxa9r89.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/0hfcin02vky70yrovpzkn566.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/7ngvf8kt0i9ekapposhmi90h.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/m3nkuzz2nvo4yzmg72dt1lgy.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/d5hgzk3dj0p3b2v9o2oqyyh4.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/14x3brd65b9fpwzcyfgtvuid.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/1xkupp20b1migj6g3ixr94ok.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/1ko7566fmli5xxaiyd0dwtbq.pdf
  • Q3 FY2022 Investor Presentation (Dec 2021, PDF): https://www.stockscans.in/document/cy7srktodqf5ffpghncdz1ig.pdf
  • Q2 FY2022 Investor Presentation (Sep 2021, PDF): https://www.stockscans.in/document/m6hwrznnyxgnsk5akgzv4ska.pdf
  • Q1 FY2022 Investor Presentation (Jun 2021, PDF): https://www.stockscans.in/document/0ocqgpw62mh876rn9eu4lxev.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/j2q83oktc84yewdipbtgrcsk.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/1ntlp0b9q4l1l6dz163yg6ib.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/86de78wqqlhij5t5kvfvoua8.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/5ojbfh0arsevqcm8bfvcrd9n.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/nw6l7dxxzkb98zkz4vpe0a0b.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/0lz9mglzdwlb68krpnraf520.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/ob2snkbsp8kl1y2zftsbi1ui.pdf