Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹643 Cr.
Stock P/E
57.8
P/B
3
Current Price
₹5.9
Book Value
₹ 2
Face Value
1
52W High
₹9.6
52W Low
₹ 4.6
Dividend Yield
0%

Vakrangee Overview

Business

Vakrangee Ltd. operates a large network of "Vakrangee Kendras" (assisted digital convenience stores) across India, primarily in rural, semi-urban, and urban areas. These Kendras act as last-mile service delivery points, providing a range of essential services to citizens, especially those underserved by traditional infrastructure. Core services include banking (as Business Correspondent/Customer Service Point for banks), ATM services (White Label ATMs), e-governance (Aadhaar, PAN card, utility bill payments, public services), e-commerce (assisted online shopping), logistics, and financial services (insurance, remittances). The company operates on a franchise model, where local entrepreneurs run the Kendras. Vakrangee generates revenue through commissions and fees on each transaction processed through its platform, shared with its franchisees.

Revenue Mix

Vakrangee's revenue streams are typically derived from the various services offered through its Kendras. While specific percentage breakdowns can fluctuate and are not always consistently detailed in public reports, the major segments include:

Financial Inclusion & Banking: Services provided as a banking correspondent (e.g., account opening, deposits, withdrawals).

ATM & White Label ATM: Transactions from its network of ATMs.

E-governance: Fees for government-to-citizen services (G2C).

E-commerce & Logistics: Facilitating online purchases and delivery.

Other Value-Added Services: Including insurance, remittances, and other digital offerings.

Historically, financial inclusion and ATM services have been significant contributors, with increasing focus on e-commerce and various digital services through its "Nextgen Kendras."

Industry

Vakrangee operates within the BPO/ITeS sector, specifically carving a niche in "assisted digital services" or the "common service center" model. The industry is driven by the demand for digital services, financial inclusion, and last-mile connectivity in India. Vakrangee positions itself as a key enabler of digital and financial access, especially in remote and rural areas where internet penetration and financial infrastructure are limited.

Competitors include:

Government-run Common Service Centers (CSCs): Offer similar e-governance services.

Other private players/Fintechs: Companies with agent networks for banking, payments, and e-commerce (e.g., Fino Payments Bank, PayPoint India, various mobile wallet agents).

Direct Digital Channels: As digital literacy and smartphone penetration grow, users might increasingly opt for direct online services, bypassing assisted models.

Vakrangee's positioning relies on its extensive physical network, brand recognition among its target demographic, and integrated service offerings under one roof.

MOAT

Network Effect & Scale: Vakrangee has built one of the largest physical networks of assisted digital service points in India, particularly in underserved regions. This widespread presence creates a convenience advantage for customers and a distribution channel for partners (banks, government, e-commerce companies), making it difficult for new entrants to replicate quickly.

Brand Recognition: Within its niche, Vakrangee has established a degree of brand recognition, especially in rural and semi-urban areas, as a trusted point for digital and financial services.

Local Trust & Accessibility: The franchisee-led model fosters local trust, and the physical presence caters to populations who may lack digital literacy or access to direct online services, providing an essential human touchpoint.

Partnerships: Established relationships with various banks, government departments, and service providers are critical for service delivery and create some barriers to entry for competitors.

Growth Drivers

Financial Inclusion Initiatives: The ongoing push by the Indian government and RBI to bring unbanked and underbanked populations into the formal financial system provides a significant tailwind for banking correspondent services.

Digital India & E-governance: Expansion of government services delivery through digital channels, increasing the need for assisted access points for citizens.

Deepening Rural Penetration: India's vast rural population still largely relies on assisted services, offering ample room for network expansion and increased transaction volumes.

New Service Offerings: Expanding the portfolio of services offered through Kendras (e.g., health tech, ed-tech, advanced financial products) can increase footfall and revenue per Kendra.

Increased Digital Literacy & Connectivity: As more people become digitally aware and internet connectivity improves in remote areas, the adoption and usage of these services are likely to grow.

Risks

Regulatory & Compliance Risk: Changes in regulations pertaining to banking correspondents, e-governance service delivery, or financial services can significantly impact operations and profitability. Non-compliance could lead to penalties or loss of licenses.

Operational & Execution Risk: Managing a vast, geographically dispersed franchisee network involves significant challenges in maintaining service quality, preventing fraud, ensuring consistent branding, and managing logistics.

Competition: Increasing competition from government-run CSCs, other private fintech players, and the rise of direct digital channels (mobile banking, online payments) could erode market share and margins.

Reputation & Corporate Governance Risk: The company has faced past allegations related to stock manipulation and questions regarding promoter shareholding and transparency, which have severely impacted investor confidence and stock performance.

Technology & Cybersecurity Risk: Reliance on technology for transaction processing exposes the company to risks of system failures, data breaches, and cyberattacks, which could lead to financial losses and reputational damage.

Reliance on Partnerships: High dependence on agreements with banks, government entities, and other service providers means the loss of a key partnership could be detrimental.

Management & Ownership

Vakrangee Ltd. is promoted by Dinesh Nandwana and his family. The promoter group holds a significant stake in the company. In the past, the company and its management have faced scrutiny regarding corporate governance practices, particularly concerning share pledges by promoters and allegations of stock manipulation, which led to regulatory investigations and a substantial erosion of market capitalization. Management's ability to restore investor trust and demonstrate transparent governance remains a key area of focus. Ownership typically comprises the promoter group, public shareholders, and a smaller percentage held by institutional investors.

Outlook

Vakrangee operates in an attractive market segment driven by India's ongoing digital transformation and financial inclusion agenda, especially in Tier 2-6 towns and rural areas. Its extensive physical network of Kendras positions it well to capture demand from populations that still rely on assisted services for digital and financial transactions. The potential for growth comes from expanding its network, adding new services, and benefiting from increasing digital adoption.

However, the company faces significant headwinds. The lingering questions around corporate governance and past regulatory issues continue to cast a shadow, impacting investor confidence and valuation. Competition is intensifying from various fronts, including direct digital channels and other assisted service providers. Operational challenges associated with managing a vast, distributed franchisee network and ensuring consistent service quality are ever-present. Vakrangee's future success hinges on its ability to transparently address governance concerns, innovate its service offerings, effectively manage its distributed operations, and demonstrate sustainable, compliant growth amidst a competitive and evolving digital landscape.

Vakrangee Share Price

Live · BSE / NSE · Inception: 1990
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Vakrangee Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 54 59 65 68 63 69 69 60 57 56
Other Income 1 1 1 1 2 2 1 1 2 2
Total Income 55 60 66 69 65 70 71 62 59 58
Total Expenditure 46 52 60 62 56 61 62 52 52 49
Operating Profit 8 7 6 6 8 9 9 9 7 9
Interest 2 0 1 0 0 0 0 0 0 0
Depreciation 4 4 4 4 4 4 4 5 4 5
Exceptional Income / Expenses -0 0 0 0 0 0 0 0 -0 -0
Profit Before Tax 2 3 1 2 4 5 4 4 2 4
Provision for Tax -0 1 1 1 1 1 1 1 1 1
Profit After Tax 2 2 1 1 3 3 3 3 2 2
Adjustments 0 0 0 0 0 -0 -0 0 0 0
Profit After Adjustments 2 2 1 1 3 3 3 3 2 3
Adjusted Earnings Per Share 0 0 0 0 0 0 0 0 0 0

Vakrangee Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 3191 4000 6502 1508 685 314 194 197 213 255 255 242
Other Income 6 13 51 89 77 70 5 2 2 4 7 6
Total Income 3196 4014 6553 1597 763 384 199 200 215 259 261 250
Total Expenditure 2370 3063 5515 1538 661 286 178 180 186 231 227 215
Operating Profit 826 951 1038 58 101 98 22 20 29 28 34 34
Interest 56 50 10 0 0 0 0 2 8 2 2 0
Depreciation 164 73 4 9 15 15 15 16 16 17 18 18
Exceptional Income / Expenses 0 0 0 2 5 0 -2 0 1 0 0 0
Profit Before Tax 606 828 1024 51 92 83 5 3 6 9 15 14
Provision for Tax 211 297 343 26 20 20 5 2 2 3 4 4
Profit After Tax 395 531 680 25 71 63 0 1 4 6 11 10
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 395 531 680 25 71 63 0 1 4 6 11 11
Adjusted Earnings Per Share 3.7 5 6.4 0.2 0.7 0.6 0 0 0 0.1 0.1 0

Vakrangee Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1583 2054 2592 2602 2637 2664 128 124 162 202 214
Minority's Interest 0 0 0 0 0 0 0 0 0 9 10
Borrowings 12 0 0 0 0 0 0 12 8 0 0
Other Non-Current Liabilities 17 2 -4 0 6 4 5 20 18 24 23
Total Current Liabilities 480 211 393 110 175 207 200 142 112 73 65
Total Liabilities 2092 2267 2981 2712 2818 2876 333 298 300 308 312
Fixed Assets 132 29 90 143 149 156 139 127 114 110 113
Other Non-Current Assets 32 10 50 34 638 608 15 22 29 41 81
Total Current Assets 1928 2228 2842 2536 2031 2112 180 149 157 157 119
Total Assets 2092 2267 2981 2712 2818 2876 333 298 300 308 312

Vakrangee Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents -293 -142 438 733 28 15 8 47 26 41 38
Cash Flow from Operating Activities 272 669 530 -708 -51 -31 21 -42 31 -19 61
Cash Flow from Investing Activities -9 54 -99 35 68 50 1 -5 -7 -12 -57
Cash Flow from Financing Activities -112 -142 -136 -32 -30 -26 17 25 -9 28 -1
Net Cash Inflow / Outflow 151 581 294 -705 -13 -7 39 -22 15 -3 2
Closing Cash & Cash Equivalent -142 438 733 28 15 8 47 26 41 38 41

Vakrangee Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 3.73 5.01 6.43 0.24 0.67 0.59 0 0.01 0.04 0.06 0.1
CEPS(Rs) 5.28 5.71 6.47 0.32 0.81 0.73 0.15 0.16 0.19 0.21 0.27
DPS(Rs) 1.25 2 0.25 0.25 0.25 0.1 0.05 0.05 0.05 0 0
Book NAV/Share(Rs) 14.92 19.34 24.28 24.22 24.62 24.97 1.19 1.14 1.13 1.63 1.96
Core EBITDA Margin(%) 25.72 23.45 15.18 -2 3.47 8.9 8.41 8.82 12.36 9.25 10.86
EBIT Margin(%) 20.76 21.95 15.91 3.4 13.36 26.35 2.37 2.13 6.39 4.41 6.56
Pre Tax Margin(%) 18.99 20.69 15.75 3.4 13.36 26.35 2.37 1.36 2.76 3.69 5.96
PAT Margin (%) 12.38 13.27 10.47 1.67 10.4 19.98 0 0.51 2.05 2.43 4.36
Cash Profit Margin (%) 17.52 15.1 10.53 2.25 12.55 24.69 7.98 8.37 9.43 8.98 11.27
ROA(%) 19.16 24.35 25.93 0.89 2.58 2.21 0 0.32 1.46 2.04 3.59
ROE(%) 31.3 29.28 29.47 0.98 2.76 2.39 0 0.81 3.61 4.18 5.72
ROCE(%) 37.65 42.82 43.18 1.98 3.49 3.12 0.33 2.49 7.63 5.97 8.03
Receivable days 117.21 76.38 59.85 317.94 716.04 1445.38 1094.65 76.07 72.08 50.74 34.02
Inventory Days 38.69 45.9 14.49 2.57 3.17 7.42 8.55 5.84 2.5 13.6 24.69
Payable days 26.21 9.08 13.27 51.94 43.65 297.11 912.08 1815.05 565.48 142.15 160.39
PER(x) 26.52 32.82 34.41 211.29 29.43 94.57 0 1685.26 482.97 157.79 45
Price/Book(x) 6.63 8.51 9.11 2.08 0.8 2.24 29.26 13.99 17.52 5.78 2.39
Dividend Yield(%) 0.63 0.61 0.11 0.5 1.26 0.18 0.14 0.31 0.25 0 0
EV/Net Sales(x) 3.33 4.24 3.37 2.78 2.8 18.83 18.85 8.71 9.72 3.68 1.77
EV/Core EBITDA(x) 12.85 17.83 21.13 71.81 18.96 60.61 167.97 87.18 71.95 33.6 13.13
Net Sales Growth(%) 14.75 25.38 62.53 -76.8 -54.57 -54.13 -38.34 1.8 7.74 19.96 -0.1
EBIT Growth(%) 17.38 32.54 17.8 -95.04 78.32 -9.54 -94.44 -8.84 223.55 -17.23 48.68
PAT Growth(%) 22.69 34.43 28.2 -96.29 182.56 -11.91 -99.99 0 333.18 42.44 79.34
EPS Growth(%) 16.73 34.42 28.15 -96.29 182.33 -11.91 -100 0 332.63 45.26 74.2
Debt/Equity(x) 0.2 0.07 0 0 0 0 0.22 0.48 0.1 0 0
Current Ratio(x) 4.02 10.56 7.24 23.09 11.61 10.2 0.9 1.05 1.4 2.16 1.81
Quick Ratio(x) 2.96 8.19 7.19 23.05 11.56 10.17 0.88 1.04 1.4 1.91 1.57
Interest Cover(x) 11.76 17.53 100.35 0 0 0 0 2.77 1.76 6.15 11
Total Debt/Mcap(x) 0.03 0.01 0 0 0 0 0.01 0.03 0.01 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% +9% -4% -22%
Operating Profit CAGR +21% +19% -19% -27%
PAT CAGR +83% +122% -29% -30%
Share Price CAGR -29% -32% -32% -26%
ROE Average +6% +5% +3% +10%
ROCE Average +8% +7% +5% +14%

Vakrangee Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 40.04 %
FII 0.32 %
DII (MF + Insurance) 4.02 %
Public (retail) 55.62 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 41.9241.6741.6740.0540.0540.0540.0540.0540.0540.04
FII 2.932.752.823.142.730.820.490.450.350.32
DII 6.185.134.474.474.474.474.454.134.054.02
Public 48.9650.4651.0452.3352.7454.6655.0155.3655.5555.62
Others 0000000000
Total 100100100100100100100100100100

Vakrangee Peer Comparison

Vakrangee Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vakrangee Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Promoter holding is low: 40.04%.
  • Company has a low return on equity of 5% over the last 3 years.
  • Debtor days have increased from 142.15 to 160.39days.
  • The company has delivered a poor profit growth of -29% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp