Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vakrangee Ltd

VAKRANGEE
NSE
7.03
0.29%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vakrangee Ltd

VAKRANGEE
NSE
7.03
0.29%
29 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
761Cr
Close
Close Price
7.03
Industry
Industry
IT Enabled Services/Business Process Outsourcing
PE
Price To Earnings
63.91
PS
Price To Sales
2.92
Revenue
Revenue
255Cr
Rev Gr TTM
Revenue Growth TTM
3.68%
PAT Gr TTM
PAT Growth TTM
83.50%
Peer Comparison
How does VAKRANGEE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VAKRANGEE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
515652525459656863696960
Growth YoY
Revenue Growth YoY%
5.914.7-78.04.95.85.626.631.617.217.35.9-11.5
Expenses
ExpensesCr
464946454652606256616252
Operating Profit
Operating ProfitCr
576687557878
OPM
OPM%
9.311.911.512.114.111.28.18.110.811.410.512.9
Other Income
Other IncomeCr
101101112221
Interest Expense
Interest ExpenseCr
222220100000
Depreciation
DepreciationCr
344444444445
PBT
PBTCr
111223124544
Tax
TaxCr
011001111111
PAT
PATCr
100122113333
Growth YoY
PAT Growth YoY%
-69.9716.7-91.3853.9222.1355.140.5-15.315.148.9413.6200.0
NPM
NPM%
1.30.90.82.44.13.80.91.64.04.84.45.2
EPS
EPS
0.00.00.00.00.00.00.00.00.00.00.00.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
2,7803,1914,0006,5021,508685314194197213255255
Growth
Revenue Growth%
42.514.825.462.5-76.8-54.6-54.1-38.31.87.720.0-0.1
Expenses
ExpensesCr
2,0572,3693,0545,4951,530661286176179186231227
Operating Profit
Operating ProfitCr
7238229461,007-2224281818262428
OPM
OPM%
26.025.823.615.5-1.43.58.99.49.312.49.410.9
Other Income
Other IncomeCr
6653482837021347
Interest Expense
Interest ExpenseCr
7556501000002822
Depreciation
DepreciationCr
165164737915151516161718
PBT
PBTCr
4896088281,0245192835361015
Tax
TaxCr
16721329734326202052234
PAT
PATCr
322395531680257163014611
Growth
PAT Growth%
83.922.634.528.2-96.3182.6-11.9-100.023,823.8333.246.874.0
NPM
NPM%
11.612.413.310.51.710.420.00.00.52.02.54.4
EPS
EPS
2.83.34.45.60.20.60.50.00.00.00.10.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
505353106106106106106106106108108
Reserves
ReservesCr
9071,4682,0012,4872,4962,5312,55822181469105
Current Liabilities
Current LiabilitiesCr
7485612113931101752072001421127365
Non Current Liabilities
Non Current LiabilitiesCr
822848674532262423
Total Liabilities
Total LiabilitiesCr
2,0372,1102,2682,9932,7182,8192,876333298300309312
Current Assets
Current AssetsCr
1,7341,9372,2282,8422,5362,0312,112180149157158119
Non Current Assets
Non Current AssetsCr
30317341151182788764153149143151193
Total Assets
Total AssetsCr
2,0372,1102,2682,9932,7182,8192,876333298300309312

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-1267669530-708-51-3121-4231-2161
Investing Cash Flow
Investing Cash FlowCr
0-1154-993568501-5-7-12-57
Financing Cash Flow
Financing Cash FlowCr
10-127-142-137-32-30-261725-930-1
Net Cash Flow
Net Cash FlowCr
9129581294-705-13-739-2215-32
Free Cash Flow
Free Cash FlowCr
-4255705459-779-58-5220-4726-35
CFO To PAT
CFO To PAT%
-0.367.7126.077.9-2,807.9-71.3-48.85,11,238.1-4,141.7714.8-322.1549.7
CFO To EBITDA
CFO To EBITDA%
-0.132.570.752.63,268.9-212.3-109.5118.0-227.3117.9-85.4221.0

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5,17910,47017,42023,4155,3312,0985,9383,6821,6962,1031,020507
Price To Earnings
Price To Earnings
16.226.732.834.4209.829.695.00.01,601.0496.3157.045.0
Price To Sales
Price To Sales
1.93.34.33.63.53.118.919.08.69.94.02.0
Price To Book
Price To Book
5.46.68.59.02.00.82.228.713.717.45.72.4
EV To EBITDA
EV To EBITDA
7.612.917.921.8-193.280.2211.6200.793.978.339.116.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
28.328.5100.099.297.896.996.195.398.899.388.334.0
OPM
OPM%
26.025.823.615.5-1.43.58.99.49.312.49.410.9
NPM
NPM%
11.612.413.310.51.710.420.00.00.52.02.54.4
ROCE
ROCE%
43.136.540.039.92.03.53.13.02.310.36.37.8
ROE
ROE%
33.625.925.926.31.02.72.40.00.83.63.65.2
ROA
ROA%
15.818.723.422.70.92.52.20.00.31.42.13.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Executive Summary** Vakrangee Limited is one of India’s largest and most strategically positioned *last-mile distribution platforms*, integrating physical retail infrastructure with digital innovation to deliver financial, social, and digital inclusion across rural, semi-urban, and urban India. The company operates through a scalable, asset-light, franchisee-driven model anchored by its **Vakrangee Kendra** network and the **BharatEasy Mobile Super App**, forming a robust *“phygital” (physical + digital)* ecosystem. With a deep footprint in Tier 4–6 areas, Vakrangee is transforming rural commerce and financial access, supported by strategic acquisitions, technological innovation, and a clear path toward pan-India district coverage. --- ### **Core Business Model & Strategic Vision** #### **Phygital O2O Ecosystem** - Vakrangee has launched the **beta version of the BharatEasy Mobile Super App** (Oct 2025), an integrated O2O (Online-to-Offline) platform combining digital services with in-person support via its 22,986+ Vakrangee Kendras. - The app offers a *single-window experience* for over 100 million products and 1,000 services, including: - Banking & Financial Services (account opening, loans, insurance, mutual funds, Demat accounts) - E-Governance (Aadhaar, PAN, GST, IT filing) - E-Commerce & Logistics (Amazon tie-up, BigHaat agritech, courier services via Delhivery) - Healthcare (teleconsultations, medicine delivery, diagnostics via DocOnline, Biogetica) - Bill Payments, Recharges, Travel, Education, Agri-products #### **NextGen Vakrangee Kendras** - As of FY2025, Vakrangee operates **22,986 franchisee-led Kendras** across **32 states, 609 districts, and 5,835 postal codes**, with: - **~83% located in Tier IV–VI regions**, giving it unparalleled rural penetration. - Standardized branding, layout, and digital integration to ensure consistent consumer experience. - The company operates three outlet models: - **Kendra with ATM** (4,882) - **Kendra without ATM** (16,890) - **Standalone ATM-only outlets** (1,214) - Aim: Achieve **100% district coverage in India by March 2026** through its **Master Franchisee model**, already active in 546 districts (as of Mar 2025). --- ### **Expansion & Strategic Initiatives (2024–2025)** #### **1. Acquisition of Vortex Engineering Pvt Ltd (Key Growth Driver)** - In **June 2024**, Vakrangee acquired **93.5% of Vortex Engineering**, a Chennai-based IIT-Madras-incubated company specializing in: - Low-power, energy-efficient (“green”) ATMs - Proprietary ATM management software **PERFO** - Full-scale ATM manufacturing (annual capacity: **>12,000 units**) - **Strategic Benefits**: - **Backward integration**: In-house ATM manufacturing reduces procurement cost and improves margins. - **Cost leadership**: Vortex ATMs offer the **lowest lifecycle cost** in the industry. - **Technology strength**: PERFO software serves the fast-growing multi-vendor ATM software market (projected to reach **$6 billion by 2026**). - **Patents & Innovation**: 9 patents in ATM and cash dispenser tech under *Make in India*. - **Order backlog**: **Over 5,000 ATMs** secured for FY2025–26, providing strong revenue visibility. #### **2. ATM & Digital Banking Network Expansion** - **White Label ATM Operator**: Vakrangee operates **6,098 ATMs**, ranking as the **3rd largest WLA operator in India** and **3rd largest in rural India**. - **Mini ATMs & Android ATMs**: Launched UPI-enabled, cardless ATMs to improve accessibility, especially for illiterate and visually impaired users (6,324 “Divyang-friendly” talking ATMs deployed). - **Digital Banking Unit (DBU) Kiosks**: Low-cost digital alternatives to physical bank branches being rolled out. - **Economics enhanced** by: - RBI’s interbank ATM fee increase to **₹19 per transaction (from May 2025)**, expected to add **₹5–10 crore to EBITDA**. - **ATM replacement cycle**: Over 100,000 outdated ATMs due for upgrade (Windows 7 to 10/11), creating annuity revenue via **Annual Maintenance Contracts (AMC)**, which grew **23.4% YoY**. #### **3. New Revenue Streams & Diversification** - **Consumer Products**: Launched private-label apparel (Oct 2024), with plans to enter additional retail categories. - **Bullion Sales**: Partnerships with **Augmont** allow sale of certified gold/silver coins and jewelry with flexible EMI plans (3/6/9 months). - **Healthcare Expansion**: Partnerships with **DocOnline, Corival, Biogetica** to offer Ayurvedic and scientific health products, teleconsultations, and home diagnostics. - **Neo-Banking Services**: P2P lending via **LenDenClub**, equity trading via **5Paisa, Choice Broking**, and insurance via **Allianz**. - **Logistics**: Strategic partnership with **Delhivery** to enable affordable last-mile delivery in rural and urban areas. --- ### **Technology & Innovation** - **AI & ML**: Used for process automation, customer service (NLP-powered chatbots), and predictive analytics. - **IoT**: Remote ATM monitoring, surveillance, and real-time cash logistics. - **Blockchain**: Secure transactions and data integrity. - **Big Data & Cloud**: AWS-powered data lake for customer behavior analysis, personalized engagement, and business intelligence. - **Cloud Migration**: BharatEasy app and VKMS fully migrated to cloud for scalability. --- ### **Financial & Operational Highlights (FY2024–25)** | Metric | Details | |-------|--------| | **Total Kendras** | 22,986 (**+6.1% YoY**) | | **ATMs Operated** | 6,098 | | **Master Franchisees Appointed** | 546 districts (as of Mar 2025) | | **Gross Transaction Value (ATMs)** | ₹97,733 million (35 million transactions) | | **ATMs Shipped by Vortex** | 1,596 units | | **ATM Order Book (FY26)** | >5,000 units | | **Vortex Revenue (FY25)** | ₹547.9 crore | | **Total Income Growth** | >20% YoY | | **Profit After Tax Growth** | >48% YoY | | **Balance Sheet** | **Debt-free**, equity increased from ₹1,621.1 Cr (FY24) to ₹2,116.7 Cr (FY25) | --- ### **Demerger & Post-Separation Strategy** - In **2023**, Vakrangee demerged into two entities: 1. **Vakrangee Ltd** – Focus: Consumer-facing B2C *Vakrangee Kendra* and *BharatEasy App* (retail-centric, asset-light). 2. **VL E-Governance & IT Solutions Ltd** – Focus: B2B e-governance, IT systems integration (capital-intensive). - **Rationale**: Unlock shareholder value, focus capital and management on high-return rural distribution platform. - The core Kendra business now operates as a **high-return, scalable, franchise-led model** with **positive free cash flow**. --- ### **Sustainability & Social Impact** - **Financial Inclusion**: Partner in PMJDY, Aadhaar enrollment, DBT, AEPS, and BC banking; opened **>1.4 million bank accounts in FY24**. - **Digital Inclusion**: Assisted e-commerce model bridges digital literacy gaps in rural India. - **Rural Employment**: Franchisee model empowers local entrepreneurship, skill development (IRDA, banking certifications). - **Environmental Commitment**: - Energy-efficient ATMs. - Pledged **Net-Zero emissions by 2035**. --- ### **Key Competitive Advantages** 1. **Unmatched Rural Reach** – Deepest physical network in Tier 4–6 India. 2. **Asset-Light, Scalable Franchise Model** – Minimal capital expenditure, rapid expansion. 3. **Backward Integration via Vortex** – Cost and technological edge in ATM operations. 4. **Integrated Phygital Platform** – BharatEasy app + physical Kendras = trust, loyalty, and reduced CAC. 5. **Diversified Revenue Streams** – Not dependent on cash transactions; growing annuity from AMC, software, and high-margin services. 6. **Strong Brand & NPS of 68%** – High customer trust in rural communities. ---