Logistics · Founded 1983 · www.vrlgroup.in · BSE 539118 · NSE VRLLOG · ISIN INE366I01010
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | -14% | 10% | 4% |
| ROE Average | 18% | 16% | 16% | 17% |
| ROCE Average | 25% | 23% | 23% | 22% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 |
| FII | 2.51 | 3.27 | 3.84 | 3.94 | 3.64 | 3.61 | 3.98 | 3.99 | 3.75 | 2.98 |
| DII | 28.13 | 26.56 | 25.64 | 25.47 | 25.57 | 25.33 | 24.55 | 24.28 | 23.49 | 25.05 |
| Public | 9.11 | 9.93 | 10.29 | 10.35 | 10.55 | 10.81 | 11.22 | 11.5 | 12.52 | 11.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 | 10.54 | 10.54 | 10.54 |
| FII | 0.22 | 0.29 | 0.34 | 0.34 | 0.32 | 0.32 | 0.35 | 0.7 | 0.66 | 0.52 |
| DII | 2.46 | 2.32 | 2.24 | 2.23 | 2.24 | 2.22 | 2.15 | 4.25 | 4.11 | 4.38 |
| Public | 0.8 | 0.87 | 0.9 | 0.91 | 0.92 | 0.95 | 0.98 | 2.01 | 2.19 | 2.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 | 17.49 | 17.49 | 17.49 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 | 60.24 |
| FII | 2.51 | 3.27 | 3.84 | 3.94 | 3.64 | 3.61 | 3.98 | 3.99 | 3.75 | 2.98 |
| DII | 28.13 | 26.56 | 25.64 | 25.47 | 25.57 | 25.33 | 24.55 | 24.28 | 23.49 | 25.05 |
| Public | 39.76 | 39.76 | 39.76 | 39.76 | 39.76 | 39.76 | 39.76 | 39.76 | 39.76 | 39.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 | 5.27 | 10.54 | 10.54 | 10.54 |
| FII | 0.22 | 0.29 | 0.34 | 0.34 | 0.32 | 0.32 | 0.35 | 0.7 | 0.66 | 0.52 |
| DII | 2.46 | 2.32 | 2.24 | 2.23 | 2.24 | 2.22 | 2.15 | 4.25 | 4.11 | 4.38 |
| Public | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 | 6.96 | 6.96 | 6.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 | 8.75 | 17.49 | 17.49 | 17.49 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.