Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹4022 Cr.
Stock P/E
22
P/B
3.5
Current Price
₹229.9
Book Value
₹ 65.3
Face Value
10
52W High
₹325.5
52W Low
₹ 228
Dividend Yield
0%

VRL Logistics Overview

Business

VRL Logistics Ltd. is one of India's largest organized logistics and transport companies. Its core business involves providing goods transportation services, primarily focusing on Less-than-Truckload (LTL) cargo across India. It also operates a significant passenger transportation business, offering bus services in South and West India. The company makes money through freight charges for goods movement and ticket sales for its passenger bus services. It operates a hub-and-spoke model for goods transportation, connecting various locations through its network of transshipment hubs and branches.

Revenue Mix

VRL Logistics primarily operates in two main segments:

Goods Transportation: This is the largest revenue contributor, comprising the bulk of its business. It includes domestic cargo handling, parcel delivery, and full-truck-load (FTL) services, with a strong emphasis on LTL.

Passenger Transportation: This segment involves the operation of scheduled bus services, primarily catering to inter-state travel across various routes in South and West India.

While specific percentages fluctuate, Goods Transportation typically accounts for the significant majority of its revenue.

Industry

The Indian logistics industry is highly fragmented, with a large number of unorganized players. VRL Logistics is one of the largest and most prominent organized players, particularly in the LTL segment. It competes with other organized logistics companies, as well as numerous smaller, regional transporters. Its extensive network and brand recognition, especially in passenger transport and LTL services, position it as a key player capable of handling large volumes and diverse cargo types across a wide geographical area.

MOAT

VRL Logistics possesses several durable advantages:

Extensive Network: One of the largest owned fleet sizes and an established pan-India network of branches and transshipment hubs, allowing for wide reach and efficient last-mile delivery.

Operational Scale & Efficiency: The ability to consolidate cargo, optimize routes, and achieve economies of scale in fuel and fleet management.

Brand Recognition: A recognized brand name, particularly in its operational regions, which fosters trust among customers.

Integrated Model: Ownership of its fleet provides greater control over operations, costs, and service quality compared to asset-light models.

Growth Drivers

Economic Growth & Industrial Activity: Sustained growth in the Indian economy and manufacturing sector directly translates to higher demand for logistics services.

E-commerce Boom: The rapid expansion of e-commerce requires robust logistics and parcel delivery services, which VRL is positioned to provide.

Shift to Organized Logistics: Increased GST compliance, infrastructure development (e.g., dedicated freight corridors, better roads), and demand for reliable services are driving a shift from unorganized to organized players.

Infrastructure Development: Government focus on improving logistics infrastructure in India enhances connectivity and reduces transit times.

Network Expansion: Continuous expansion of its branch network and service offerings to new geographies or specific industry verticals.

Risks

Fuel Price Volatility: Being highly dependent on diesel, significant fluctuations in fuel prices can impact operating margins if not fully passed on to customers.

Intense Competition: The presence of numerous organized and unorganized players leads to pricing pressures and can impact market share.

Economic Slowdown: A downturn in economic activity or industrial production directly reduces demand for transportation services.

Regulatory Changes: Changes in transportation policies, tolls, or taxation can affect operational costs and business models.

Driver Availability & Labor Costs: Shortage of skilled drivers and rising labor costs can put pressure on profitability.

Management & Ownership

VRL Logistics is a promoter-led company, founded by Dr. Vijay Sankeshwar, who continues to play a significant role. The management team generally consists of experienced professionals with deep knowledge of the logistics sector. The ownership structure typically shows a substantial promoter holding, which is common in Indian businesses, indicating alignment of interests with the company's long-term growth.

Outlook

VRL Logistics is well-positioned to capitalize on the growth of India's logistics sector, driven by economic expansion, the e-commerce surge, and the ongoing formalization of the industry. Its established pan-India network and significant fleet provide a strong foundation. However, the company faces inherent challenges from fuel price volatility, intense competition, and the cyclical nature of economic demand. The ability to efficiently manage costs, continuously optimize its network, and innovate in service offerings will be crucial for sustained profitability and market leadership in a dynamic and competitive environment.

VRL Logistics Share Price

Live · BSE / NSE · Inception: 1983
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

VRL Logistics Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 737 768 727 799 825 809 744 797 827 853
Other Income 2 4 15 2 6 3 6 7 4 6
Total Income 739 772 742 802 831 812 751 804 831 859
Total Expenditure 642 663 640 666 659 622 593 646 657 675
Operating Profit 97 109 102 136 172 189 158 158 174 184
Interest 21 22 23 22 24 26 26 24 22 23
Depreciation 57 58 62 64 65 64 65 65 68 64
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 19 29 18 49 83 100 67 69 84 98
Provision for Tax 5 8 4 13 24 25 17 19 19 26
Profit After Tax 14 22 13 36 59 74 50 50 65 72
Adjustments 0 0 0 0 -0 0 0 0 0 0
Profit After Adjustments 14 22 13 36 59 74 50 50 65 72
Adjusted Earnings Per Share 0.8 1.2 0.8 2 3.4 4.2 2.9 2.9 3.7 4.1

VRL Logistics Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1673 1723 1803 1922 2110 2119 1763 2164 2649 2889 3161 3221
Other Income 6 9 9 14 8 10 13 17 15 21 25 23
Total Income 1679 1731 1812 1937 2117 2129 1776 2180 2663 2910 3186 3245
Total Expenditure 1397 1451 1587 1688 1865 1820 1515 1788 2246 2494 2587 2571
Operating Profit 281 280 225 249 252 309 261 393 418 416 599 674
Interest 60 32 25 12 11 37 37 44 56 79 96 95
Depreciation 88 90 95 98 101 168 160 145 159 216 254 262
Exceptional Income / Expenses 4 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 138 158 105 139 140 104 64 205 203 121 250 318
Provision for Tax 47 54 35 47 49 14 19 49 36 32 67 81
Profit After Tax 91 104 70 93 92 90 45 156 166 89 183 237
Adjustments 0 0 0 0 0 0 0 4 157 -0 0 0
Profit After Adjustments 91 104 70 93 92 90 45 160 323 89 183 237
Adjusted Earnings Per Share 5.3 5.7 3.9 5.1 5.1 5 2.6 8.8 9.4 5.1 10.5 13.6

VRL Logistics Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 356 514 541 593 646 617 597 652 976 946 1085
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 192 115 60 5 103 95 39 81 107 183 368
Other Non-Current Liabilities 100 105 109 104 105 260 303 382 502 699 741
Total Current Liabilities 305 207 187 160 124 253 259 265 306 386 392
Total Liabilities 953 942 897 862 978 1225 1199 1380 1892 2214 2586
Fixed Assets 707 712 691 622 703 988 952 1097 1481 1900 2242
Other Non-Current Assets 94 73 55 68 104 56 70 112 132 105 91
Total Current Assets 153 156 150 171 172 182 177 171 279 209 252
Total Assets 953 942 897 862 978 1225 1199 1380 1892 2214 2586

VRL Logistics Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 15 17 18 12 19 13 13 19 9 12 18
Cash Flow from Operating Activities 235 264 198 205 192 257 272 371 318 424 558
Cash Flow from Investing Activities -49 -107 -59 -44 -209 -119 -32 -180 -144 -243 -430
Cash Flow from Financing Activities -185 -155 -146 -154 11 -138 -234 -201 -171 -174 -93
Net Cash Inflow / Outflow 2 2 -7 7 -6 0 6 -10 3 7 35
Closing Cash & Cash Equivalent 17 18 12 19 13 13 19 9 12 18 53

VRL Logistics Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 5.33 5.71 3.86 5.12 5.09 4.99 2.55 8.84 9.4 5.09 10.46
CEPS(Rs) 10.46 10.63 9.08 10.53 10.65 14.26 11.59 17.02 18.41 17.45 24.96
DPS(Rs) 2 2.5 2 0 2.75 3.5 2 4 2.5 0 7.5
Book NAV/Share(Rs) 20.82 28.16 29.66 32.83 35.75 34.14 33.8 36.88 55.23 54.06 62
Core EBITDA Margin(%) 16.46 15.76 11.97 12.22 11.59 14.11 14.07 17.38 15.19 13.63 18.12
EBIT Margin(%) 11.81 11.05 7.21 7.88 7.2 6.69 5.74 11.48 9.75 6.91 10.92
Pre Tax Margin(%) 8.24 9.17 5.84 7.25 6.66 4.92 3.62 9.46 7.63 4.18 7.89
PAT Margin (%) 5.45 6.05 3.91 4.82 4.36 4.25 2.56 7.22 6.26 3.08 5.78
Cash Profit Margin (%) 10.69 11.26 9.19 9.89 9.13 12.16 11.62 13.9 12.26 10.55 13.79
ROA(%) 9.45 11 7.67 10.53 9.99 8.18 3.72 12.11 10.16 4.34 7.62
ROE(%) 27.54 23.96 13.36 16.32 14.84 14.27 7.42 25.01 20.42 9.27 18.02
ROCE(%) 24.51 24.17 17.3 21.63 20.78 17.78 13.28 32.85 26.54 16.8 25.08
Receivable days 18.56 17.29 15.02 14.83 13.87 14.23 15.48 11.07 10.25 10.73 10.45
Inventory Days 3.11 3.53 3.71 4.03 4.67 5.09 7.12 7.2 6.79 5.93 4.85
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 32.46 40.29 37.51 27.74 15.41 45.19 27.97 33.63 53.66 22.61
Price/Book(x) 0 6.58 5.25 5.85 3.95 2.25 3.41 6.7 5.73 5.05 3.81
Dividend Yield(%) 0 1.35 1.29 0 1.95 4.55 1.74 1.62 0.79 0 3.17
EV/Net Sales(x) 0.31 2.1 1.67 1.84 1.27 0.74 1.21 2.08 2.15 1.74 1.43
EV/Core EBITDA(x) 1.82 12.95 13.37 14.19 10.61 5.06 8.19 11.45 13.62 12.13 7.56
Net Sales Growth(%) 11.99 2.97 4.68 6.61 9.74 0.43 -16.79 22.73 22.42 9.07 9.43
EBIT Growth(%) 43.21 -3.61 -31.75 16.53 0.27 -6.71 -28.59 145.49 4.21 -22.75 72.93
PAT Growth(%) 60.01 14.27 -32.39 31.35 -0.7 -1.96 -49.99 246.48 6.39 -46.39 105.4
EPS Growth(%) 60.01 7.12 -32.39 32.66 -0.7 -1.96 -48.86 246.49 6.39 -45.86 105.4
Debt/Equity(x) 1.24 0.51 0.34 0.14 0.22 0.31 0.2 0.22 0.18 0.3 0.41
Current Ratio(x) 0.5 0.75 0.8 1.07 1.39 0.72 0.68 0.65 0.91 0.54 0.64
Quick Ratio(x) 0.45 0.67 0.7 0.92 1.15 0.6 0.53 0.47 0.74 0.43 0.54
Interest Cover(x) 3.31 5.88 5.27 12.59 13.38 3.8 2.7 5.7 4.6 2.53 3.61
Total Debt/Mcap(x) 0 0.08 0.07 0.02 0.06 0.14 0.06 0.03 0.03 0.06 0.11

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +9% +13% +8% +7%
Operating Profit CAGR +44% +15% +14% +8%
PAT CAGR +106% +5% +15% +7%
Share Price CAGR -19% -14% +10% +4%
ROE Average +18% +16% +16% +17%
ROCE Average +25% +23% +23% +22%

VRL Logistics Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 60.24 %
FII 2.98 %
DII (MF + Insurance) 25.05 %
Public (retail) 39.76 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 60.2460.2460.2460.2460.2460.2460.2460.2460.2460.24
FII 2.513.273.843.943.643.613.983.993.752.98
DII 28.1326.5625.6425.4725.5725.3324.5524.2823.4925.05
Public 39.7639.7639.7639.7639.7639.7639.7639.7639.7639.76
Others 0000000000
Total 100100100100100100100100100100

VRL Logistics Peer Comparison

Logistics Edit Columns

VRL Logistics Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

VRL Logistics Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 3.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp