Login
Home
Charts
Search
Watchlist
Products

Vakrangee Ltd

VAKRANGEE·NSE
5.35+1.71%Wed, 23 Sept '26 15:54

Vakrangee Ltd

VAKRANGEE
NSE
5.35
+1.71%
|Wed, 23 Sept '26 15:54
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
579Cr
Close
Close Price
5.34
Industry
Industry
IT Enabled Services/Business Process Outsourcing
PE
Price To Earnings
59.33
PS
Price To Sales
2.39
Revenue
Revenue
242Cr
Rev Gr TTM
Revenue Growth TTM
-8.79%
PAT Gr TTM
PAT Growth TTM
34.49%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
525254596568636969605756
Growth YoY
Revenue Growth YoY%
-78.04.95.85.626.631.617.217.35.9-11.5-10.2-18.8
Expenses
ExpensesCr
464546526062566162525249
Operating Profit
Operating ProfitCr
668755787857
OPM
OPM%
11.512.114.111.28.18.110.811.410.512.98.411.9
Other Income
Other IncomeCr
110111222122
Interest Expense
Interest ExpenseCr
222010000000
Depreciation
DepreciationCr
444444444545
PBT
PBTCr
122312454424
Tax
TaxCr
100111111111
PAT
PATCr
012211333322
Growth YoY
PAT Growth YoY%
-91.3853.9222.1355.140.5-15.315.148.9413.6200.0-35.7-31.9
NPM
NPM%
0.82.44.13.80.91.64.04.84.45.22.94.0
EPS
EPS
0.00.00.00.00.00.00.00.00.00.00.00.0
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
525254596568636969605756
Growth YoY
Revenue Growth YoY%
-78.04.95.85.626.631.617.217.35.9-11.5-10.2-18.8
Expenses
ExpensesCr
464546526062566162525249
Operating Profit
Operating ProfitCr
668755787857
OPM
OPM%
11.512.114.111.28.18.110.811.410.512.98.411.9
Other Income
Other IncomeCr
110111222122
Interest Expense
Interest ExpenseCr
222010000000
Depreciation
DepreciationCr
444444444545
PBT
PBTCr
122312454424
Tax
TaxCr
100111111111
PAT
PATCr
012211333322
Growth YoY
PAT Growth YoY%
-91.3853.9222.1355.140.5-15.315.148.9413.6200.0-35.7-31.9
NPM
NPM%
0.82.44.13.80.91.64.04.84.45.22.94.0
EPS
EPS
0.00.00.00.00.00.00.00.00.00.00.00.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
3,1914,0006,5021,508685314194197213255255242
Growth
Revenue Growth%
14.825.462.5-76.8-54.6-54.1-38.31.87.720.0-0.1-8.8
Expenses
ExpensesCr
2,3693,0545,4951,530661286176179186231227215
Operating Profit
Operating ProfitCr
8229461,007-222428181826242826
OPM
OPM%
25.823.615.5-1.43.58.99.49.312.49.310.910.9
Other Income
Other IncomeCr
6534828370213477
Interest Expense
Interest ExpenseCr
565010000028222
Depreciation
DepreciationCr
16473791515151616171818
PBT
PBTCr
6088281,02451928353691514
Tax
TaxCr
213297343262020522344
PAT
PATCr
39553168025716301461110
Growth
PAT Growth%
22.634.528.2-96.3182.6-11.9-100.023,823.8333.242.479.334.5
NPM
NPM%
12.413.310.51.710.420.00.00.52.02.44.44.2
EPS
EPS
3.34.45.60.20.60.50.00.00.00.10.10.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
3,1914,0006,5021,508685314194197213255255242
Growth
Revenue Growth%
14.825.462.5-76.8-54.6-54.1-38.31.87.720.0-0.1-8.8
Expenses
ExpensesCr
2,3693,0545,4951,530661286176179186231227215
Operating Profit
Operating ProfitCr
8229461,007-222428181826242826
OPM
OPM%
25.823.615.5-1.43.58.99.49.312.49.310.910.9
Other Income
Other IncomeCr
6534828370213477
Interest Expense
Interest ExpenseCr
565010000028222
Depreciation
DepreciationCr
16473791515151616171818
PBT
PBTCr
6088281,02451928353691514
Tax
TaxCr
213297343262020522344
PAT
PATCr
39553168025716301461110
Growth
PAT Growth%
22.634.528.2-96.3182.6-11.9-100.023,823.8333.242.479.334.5
NPM
NPM%
12.413.310.51.710.420.00.00.52.02.44.44.2
EPS
EPS
3.34.45.60.20.60.50.00.00.00.10.10.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
5353106106106106106106106108108
Reserves
ReservesCr
1,4682,0012,4872,4962,5312,55822181494105
Current Liabilities
Current LiabilitiesCr
5612113931101752072001421127365
Non Current Liabilities
Non Current LiabilitiesCr
2848674532262423
Total Liabilities
Total LiabilitiesCr
2,1102,2682,9932,7182,8192,876333298300308312
Current Assets
Current AssetsCr
1,9372,2282,8422,5362,0312,112180149157157119
Non Current Assets
Non Current AssetsCr
17341151182788764153149143151193
Total Assets
Total AssetsCr
2,1102,2682,9932,7182,8192,876333298300308312
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
5353106106106106106106106108108
Reserves
ReservesCr
1,4682,0012,4872,4962,5312,55822181494105
Current Liabilities
Current LiabilitiesCr
5612113931101752072001421127365
Non Current Liabilities
Non Current LiabilitiesCr
2848674532262423
Total Liabilities
Total LiabilitiesCr
2,1102,2682,9932,7182,8192,876333298300308312
Current Assets
Current AssetsCr
1,9372,2282,8422,5362,0312,112180149157157119
Non Current Assets
Non Current AssetsCr
17341151182788764153149143151193
Total Assets
Total AssetsCr
2,1102,2682,9932,7182,8192,876333298300308312

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
267669530-708-51-3121-4231-1961
Investing Cash Flow
Investing Cash FlowCr
-1154-993568501-5-7-12-57
Financing Cash Flow
Financing Cash FlowCr
-127-142-137-32-30-261725-928-1
Net Cash Flow
Net Cash FlowCr
129581294-705-13-739-2215-32
Free Cash Flow
Free Cash FlowCr
255705459-779-58-5220-4726-3345
CFO To PAT
CFO To PAT%
67.7126.077.9-2,807.9-71.3-48.85,11,238.1-4,141.7714.8-302.5549.8
CFO To EBITDA
CFO To EBITDA%
32.570.752.63,268.9-212.3-109.5118.0-227.3117.9-79.5221.0
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
267669530-708-51-3121-4231-1961
Investing Cash Flow
Investing Cash FlowCr
-1154-993568501-5-7-12-57
Financing Cash Flow
Financing Cash FlowCr
-127-142-137-32-30-261725-928-1
Net Cash Flow
Net Cash FlowCr
129581294-705-13-739-2215-32
Free Cash Flow
Free Cash FlowCr
255705459-779-58-5220-4726-3345
CFO To PAT
CFO To PAT%
67.7126.077.9-2,807.9-71.3-48.85,11,238.1-4,141.7714.8-302.5549.8
CFO To EBITDA
CFO To EBITDA%
32.570.752.63,268.9-212.3-109.5118.0-227.3117.9-79.5221.0

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
10,47017,42023,4155,3312,0985,9383,6821,6962,1031,020507579
Price To Earnings
Price To Earnings
26.732.834.4209.829.695.01,601.0496.3157.046.859.3
Price To Sales
Price To Sales
3.34.33.63.53.118.919.08.69.94.02.02.4
Price To Book
Price To Book
6.68.59.02.00.82.228.713.717.45.02.42.7
EV To EBITDA
EV To EBITDA
12.917.921.8-193.280.2211.6200.793.978.340.016.419.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.225.620.66.618.528.218.724.224.829.232.332.3
OPM
OPM%
25.823.615.5-1.43.58.99.49.312.49.310.910.9
NPM
NPM%
12.413.310.51.710.420.00.00.52.02.44.44.2
ROCE
ROCE%
36.540.039.92.03.53.13.02.310.35.47.77.7
ROE
ROE%
25.925.926.31.02.72.40.00.83.63.15.25.2
ROA
ROA%
18.723.422.70.92.52.20.00.31.42.03.63.6
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
10,47017,42023,4155,3312,0985,9383,6821,6962,1031,020507579
Price To Earnings
Price To Earnings
26.732.834.4209.829.695.01,601.0496.3157.046.859.3
Price To Sales
Price To Sales
3.34.33.63.53.118.919.08.69.94.02.02.4
Price To Book
Price To Book
6.68.59.02.00.82.228.713.717.45.02.42.7
EV To EBITDA
EV To EBITDA
12.917.921.8-193.280.2211.6200.793.978.340.016.419.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.225.620.66.618.528.218.724.224.829.232.332.3
OPM
OPM%
25.823.615.5-1.43.58.99.49.312.49.310.910.9
NPM
NPM%
12.413.310.51.710.420.00.00.52.02.44.44.2
ROCE
ROCE%
36.540.039.92.03.53.13.02.310.35.47.77.7
ROE
ROE%
25.925.926.31.02.72.40.00.83.63.15.25.2
ROA
ROA%
18.723.422.70.92.52.20.00.31.42.03.63.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **Vakrangee is India’s largest last-mile distribution platform, built to bring banking, shopping, insurance and government services to the hundreds of millions of Indians who live outside the big cities. It started in 1990 as a behind-the-scenes technology partner for government digitisation projects - everything from Aadhaar enrolment to passport processing - before building its Kendra business with franchisee-like outlets from 2012, launching the NextGen exclusive store model in 2019, and then shedding its legacy e-governance division entirely in a 2023 demerger to focus on a single idea. That idea, repeated across every part of the business, is a “phygital” model: a physical shop in the village, staffed by a local entrepreneur, connected to a digital super app, so that a customer who does not trust or cannot use an online interface can still access the full modern economy with someone’s help.** # Business segments Three engines at different stages - a franchisee-powered retail network that is the core of the business, a white-label ATM fleet that rides on the same shopfronts, and a newly acquired ATM factory that supplies the machines - each built on the physical footprint of the one before. ## 1. Vakrangee Kendra: the assisted-digital store that is the business **A network of 23,000 village-level shops, owned and run by local franchisees, where customers walk in to open bank accounts, buy insurance, shop online, see a doctor or send a parcel - and Vakrangee earns a commission on every transaction.** - **The shop is the moat** - roughly 83% of the 22,986 active outlets sit in deep rural Tier 4 to 6 locations, across 609 districts and more than 5,800 postal codes, putting a physical point of trust within walking distance of customers that purely digital competitors cannot reach. - **Asset-light by design** - each outlet is owned and operated by a village-level entrepreneur who puts up Rs. 1.0 to 1.5 million in capital, while Vakrangee supplies the technology platform, the brand, the service partnerships and the training, so the company scales without carrying real-estate or staffing costs on its books. - **A two-tier franchise engine** - 546 district-level Master Franchisees recruit, monitor and support the individual Kendra owners in exchange for a lifetime share of their earnings, which turns local supervision into a self-reinforcing growth loop. - **Everything in one shop** - the outlet combines banking correspondent services (account opening, cash deposit and withdrawal, money transfer), insurance distribution, assisted e-commerce, tele-medicine, bill payments and courier services under one roof, so the franchisee earns from multiple streams and the customer has no reason to go elsewhere. - **Commission split that funds the network** - Vakrangee keeps 65% to 80% of the commission on each transaction depending on the service, with the franchisee receiving the rest, a ratio the company claims is the highest in the industry and the reason franchisees sign up. ## 2. White-label ATMs: cash infrastructure that shares the rent **A fleet of nearly 6,000 ATMs, three-quarters of them in rural India, that sit inside the Vakrangee Kendra and cost less to run than any standalone machine because the shop already pays for the security, the internet and the electricity.** - **The licence is the entry ticket** - Vakrangee holds a Reserve Bank of India authorisation to operate White Label ATMs, renewed through March 2027, and is the third-largest WLA operator in the country and the fourth-largest ATM operator in rural India. - **Cost structure that rivals cannot match** - because the ATM is inside the Kendra, there is no separate security guard, the franchisee handles cash replenishment, and civil work, rent, internet and power are shared with the shop, eliminating the biggest cost lines that burden standalone ATM operators. - **Paid per withdrawal** - the company earns interbank fees on every cash withdrawal, balance enquiry and PIN change, with the ATMs processing over 45 million transactions worth more than Rs. 118 billion in a single year. - **Rural-first deployment** - 77% of the 5,905 ATMs are in Tier 4 to Tier 6 locations, fulfilling the RBI’s financial-inclusion mandate while placing machines where bank branches are scarce and cash remains the dominant payment method. ## 3. Vortex Engineering: the ATM factory bought for backward integration **A Chennai-based ATM manufacturer, incubated at IIT-Madras and now 93%-owned by Vakrangee, that builds low-power cash machines and sells remote-monitoring software to banks across 50 countries - supplying the parent’s own ATM fleet while growing an independent export business.** - **Bought, not just built** - Vakrangee acquired Vortex in a series of transactions from investors including IFC, Tata Capital and Aavishkaar, turning a supplier relationship into a captive manufacturing arm that is debt-free and can produce over 12,000 ATMs a year. - **Lowest life-cycle cost** - Vortex designed its own cash-dispenser unit and runs its ATMs on a proprietary Linux-based operating system, so the machines consume less power, handle soiled Indian currency notes and break even at lower transaction volumes than conventional ATMs. - **Software that watches the machines** - its PERFO remote-monitoring tool is cross-vendor compatible and has been growing at a 100% compound annual rate over three years, creating a high-margin recurring revenue stream from the installed base of ATMs it does not even manufacture. - **Export order book as a second engine** - roughly a quarter of Vortex’s revenue comes from international clients in Africa, South Asia and beyond, and it entered FY2026 with a confirmed order book of more than 5,000 machines, including a Rs. 39 crore contract from Punjab & Sind Bank for 600 ATMs with five-year maintenance. # Group structure and partners **A listed parent with three wholly-owned operating subsidiaries, a 93%-owned ATM manufacturer, and a web of banking and insurance partnerships that supply the products sold through the Kendra.** - The listed entity, Vakrangee Limited, holds only the Kendra network and the BharatEasy digital platform after the 2023 demerger of the e-governance division into a separately listed company. - Vakrangee Finserve Limited acts as the banking correspondent, Vakrangee Digital Ventures Limited runs the BharatEasy super app, and Vakrangee e-Solutions INC in the Philippines handles international e-governance projects including the digitisation of over 15 million land titles. - Vortex Engineering Private Limited is the material manufacturing subsidiary, consolidated since June 2024 with a 93.4% stake. - The partnership roster spans more than a dozen banks as business correspondents - including Bank of Baroda, Central Bank of India and Canara Bank - and over ten insurers as corporate agents, from Star Health to Tata AIG to SBI General, giving the Kendra a catalogue of financial products without Vakrangee having to build any of them itself (D11 p.2, D26-D28 p.2, D24 p.2, D29-D30 p.2, D33 p.2, D35 p.2, D38 p.2, D40-D41 p.2, D43 p.1, D48-D49 p.1).

Documents — Vakrangee Ltd

  • Q1 FY2024 Earnings Call Transcript (Jun 2023, PDF): https://www.stockscans.in/document/8i67q2o0fjmhpkz3yqurkmwf.pdf
  • Q4 FY2023 Earnings Call Transcript (Mar 2023, PDF): https://www.stockscans.in/document/tma68w1ohr6b6ndr36ufvt83.pdf
  • Q2 FY2023 Earnings Call Transcript (Sep 2022, PDF): https://www.stockscans.in/document/y5dsaybh1e6u87lj5q2fwr4v.pdf
  • Q1 FY2023 Earnings Call Transcript (Jun 2022, PDF): https://www.stockscans.in/document/p4coxbuany6lwxhv0b3bdri3.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/rz3lhwomqy4ssy331gobz594.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/4it200un7bncn7fwy2ebck7d.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/gkpn16hpymf4ry0zuglyaaoc.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/nddqp0g2i8hdutzptlrmw256.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/agyvf3njcigdxt8kq1kktd0j.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/1zxofn3w2pvnfgot8e33kpex.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/xiferta1dq27grgbyc7acmq7.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/eju2vhpl0x3p9ilkr32yeci3.pdf
  • Q1 FY2025 Investor Presentation (Jun 2024, PDF): https://www.stockscans.in/document/nzl1z75grchchi8zlhh3tqwa.pdf
  • Q1 FY2023 Investor Presentation (Jun 2022, PDF): https://www.stockscans.in/document/qer1kehkt1mugr7w1wla7fkf.pdf
  • Q4 FY2022 Investor Presentation (Mar 2022, PDF): https://www.stockscans.in/document/zhund27ef6805brm4ktp5ktm.pdf
  • Q1 FY2022 Investor Presentation (Jun 2021, PDF): https://www.stockscans.in/document/clldjrelb6pch7akmsk6xpma.pdf
  • Q4 FY2021 Investor Presentation (Mar 2021, PDF): https://www.stockscans.in/document/1ayavjzqbv8118puoh42kwxb.pdf
  • Q3 FY2021 Investor Presentation (Dec 2020, PDF): https://www.stockscans.in/document/cy47im3d9uck5gcgl4cinz18.pdf
  • Q2 FY2021 Investor Presentation (Sep 2020, PDF): https://www.stockscans.in/document/v1hkj7b0s1p4nomgjkkr9399.pdf
  • Q1 FY2021 Investor Presentation (Jun 2020, PDF): https://www.stockscans.in/document/za77bkrov058f5hkw45q6obf.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/9f9wtkmzkcyl3k170vion09o.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/prviebid0gnzhrxsjo81mrmz.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/hzp8iezhow27jjcvok80qlac.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/afni1h2a3yalbxjvvvpkxzrw.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/fwlcpdyedep26khpzcxgiteg.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/jfb6zgy2lohfz4duyt6trbbg.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/b0a9wmzjihsu2zz4gdlw0z72.pdf

Concall Transcript Summaries — Vakrangee Ltd

  • Q1 FY2024 Concall Transcript Summary (Jun 2023): https://www.stockscans.in/company/NSE%3AVAKRANGEE/transcript-notes/202306/8i67q2o0fjmhpkz3yqurkmwf.pdf
  • Q4 FY2023 Concall Transcript Summary (Mar 2023): https://www.stockscans.in/company/NSE%3AVAKRANGEE/transcript-notes/202303/tma68w1ohr6b6ndr36ufvt83.pdf
  • Q2 FY2023 Concall Transcript Summary (Sep 2022): https://www.stockscans.in/company/NSE%3AVAKRANGEE/transcript-notes/202209/y5dsaybh1e6u87lj5q2fwr4v.pdf
  • Q1 FY2023 Concall Transcript Summary (Jun 2022): https://www.stockscans.in/company/NSE%3AVAKRANGEE/transcript-notes/202206/p4coxbuany6lwxhv0b3bdri3.pdf