Subscribe

Vakrangee Limited (VAKRANGEE.NS)

INR6.02 +0.00 (+0.00%)
IN NSE Technology Information Technology Services
Address Vakrangee Corporate House 400093
Mumbai, MH, IN
CEO Dinesh Nandwana
IPO 2006-04-03
ISIN INE051B01021

Explore sections of this company profile

Also trades on Bombay Stock Exchange · VAKRANGEE.BO (INR) National Stock Exchange of India · VAKRANGEE.NS (INR)
Description

Vakrangee Limited, a technology company, provides e-commerce, white label ATM, financial, and logistics services in India. It operates through two segments, Vakrangee Kendra and Sale of Automated Teller Machines (‘ATM') Products/Services. The company offers bank account opening, cash deposits, withdrawals, money transfer, fixed and recurring deposits, balance enquiry, statement of accounts, money disbursement, home and business loans, DEMAT account opening, PAN card, CIBIL score, and domestic money transfer services. It also offers life insurance, motor insurance, health insurance, and social security and micro insurance schemes, as well as owns and manages white label ATMs. In addition, the company provides e-commerce and logistics services, including assisted online shopping, healthcare and travel services, and telecom and bill payments services platforms, as well as offers courier booking services. Vakrangee Limited was incorporated in 1990 and is based in Mumbai, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR6.02 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.62
Float Shares
528.21M
Free Float %
48.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.31% -3.28% -5.06% +5.81% -21.65% -21.05% -38.47% -61.58% -85.87% -91.72% +136.26%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
6.02
DCF (Unlevered) 2.05 -66.0%
DCF (Levered) 1.54 -74.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
5.68
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    -0.1% Q1'26: -10.2% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    +66.7% Q1'26: -50.0% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +16.2% Q1'26: +18.5% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +4.0% Q1'26: +1.0% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +4.3% Q1'26: +0.9% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    +1.6% Q1'26: +59.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.14× Q1'26: 0.20× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.62) × ERP
WACC = 99% × Ke + 1% × Kd (39.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2.04 Current price: 6.02
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2008
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Mar 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
2.24B
est: 2.22B (+0.7%)
13.53B
est: 13.01B (+4.0%)
15.47B
est: 17.70B (-12.6%)
19.52B
est: 18.74B (+4.2%)
27.80B
est: 28.16B (-1.3%)
31.91B
est: 31.98B (-0.2%)
40.00B
est: 39.13B (+2.2%)
65.02B
est: 65.09B (-0.1%)
15.08B
est: 87.81B (-82.8%)
6.85B
est: 113.80B (-94.0%)
2.13B
est: 2.10B (+1.2%)
2.55B
est: 31.98B (-92.0%)
39.13B
39.13B – 39.13B
+22.4% YoY
39.13B
39.13B – 39.13B
+0.0% YoY
65.09B
65.09B – 65.09B
+66.4% YoY
87.81B
87.81B – 87.81B
+34.9% YoY
113.80B
113.80B – 113.80B
+29.6% YoY
2.10B
2.10B – 2.10B
-98.2% YoY
3.15B
3.15B – 3.15B
+50.0% YoY
EBITDA
1.04B
est: 339.13M (+205.9%)
2.44B
est: 6.09B (-60.0%)
3.80B
est: 2.65B (+43.5%)
5.41B
est: 2.80B (+93.0%)
7.29B
est: 4.30B (+69.8%)
8.26B
est: 4.88B (+69.4%)
9.51B
est: 5.50B (+73.0%)
10.38B
est: 9.93B (+4.6%)
600.75M
est: 19.72B (-97.0%)
1.06B
est: 17.36B (-93.9%)
292.65M
est: 320.31M (-8.6%)
281.23M
est: 3.80B (-92.6%)
4.65B
4.65B – 4.65B
+22.4% YoY
4.65B
4.65B – 4.65B
+0.0% YoY
7.73B
7.73B – 7.73B
+66.4% YoY
10.43B
10.43B – 10.43B
+34.9% YoY
13.52B
13.52B – 13.52B
+29.6% YoY
249.40M
249.40M – 249.40M
-98.2% YoY
374.10M
374.10M – 374.10M
+50.0% YoY
EBIT
744.42M
est: 185.77M (+300.7%)
1.53B
est: 1.07B (+43.4%)
2.23B
est: 1.45B (+53.7%)
3.54B
est: 1.53B (+130.5%)
5.57B
est: 2.35B (+136.7%)
6.61B
est: 2.67B (+147.3%)
8.78B
est: 3.27B (+168.5%)
10.34B
est: 14.15B (-26.9%)
513.41M
est: 18.70B (-97.3%)
915.53M
est: 9.51B (-90.4%)
135.74M
est: 175.46M (-22.6%)
114.27M
est: 2.12B (-94.6%)
2.60B
2.60B – 2.60B
+22.4% YoY
2.60B
2.60B – 2.60B
+0.0% YoY
4.32B
4.32B – 4.32B
+66.4% YoY
5.83B
5.83B – 5.83B
+34.9% YoY
7.56B
7.56B – 7.56B
+29.6% YoY
139.50M
139.50M – 139.50M
-98.2% YoY
209.25M
209.25M – 209.25M
+50.0% YoY
Net Income
499.34M
est: 605.04M (-17.5%)
708.71M
est: 759.48M (-6.7%)
1.04B
est: 1.01B (+2.9%)
1.75B
est: 2.00B (-12.4%)
3.22B
est: 3.29B (-2.2%)
3.95B
est: 3.89B (+1.5%)
5.31B
est: 4.86B (+9.3%)
6.80B
est: 7.86B (-13.4%)
252.26M
est: 12.73B (-98.0%)
712.80M
est: 13.89B (-94.9%)
43.53M
est: 22.19M (+96.2%)
66.56M
est: 3.95B (-98.3%)
4.93B
4.93B – 4.93B
+24.8% YoY
4.93B
4.93B – 4.93B
+0.0% YoY
7.98B
7.98B – 7.98B
+61.9% YoY
10.89B
10.89B – 10.89B
+36.4% YoY
14.10B
14.10B – 14.10B
+29.5% YoY
22.53M
22.53M – 22.53M
-99.8% YoY
78.86M
78.86M – 78.86M
+250.0% YoY
SGA
246.45M
est: 64.09M (+284.6%)
11.01B
est: 367.56M (+2,895.6%)
108.07M
est: 500.25M (-78.4%)
118.17M
est: 529.39M (-77.7%)
102.39M
est: 811.65M (-87.4%)
117.53M
est: 921.67M (-87.2%)
143.10M
est: 1.13B (-87.3%)
165.93M
est: 1.88B (-91.2%)
187.37M
est: 6.16B (-97.0%)
163.00M
est: 3.28B (-95.0%)
40.21M
est: 60.53M (-33.6%)
5.83M
est: 1.22B (-99.5%)
1.49B
1.49B – 1.49B
+22.4% YoY
1.49B
1.49B – 1.49B
+0.0% YoY
2.48B
2.48B – 2.48B
+66.4% YoY
3.34B
3.34B – 3.34B
+34.9% YoY
4.33B
4.33B – 4.33B
+29.6% YoY
79.87M
79.87M – 79.87M
-98.2% YoY
119.81M
119.81M – 119.81M
+50.0% YoY
EPS
0.58
est: 0.55 (+6.3%)
0.68
est: 0.68 (-0.2%)
1.04
est: 0.91 (+14.4%)
1.74
est: 1.79 (-2.9%)
3.20
est: 2.97 (+7.9%)
3.81
est: 3.51 (+8.6%)
5.02
est: 4.38 (+14.7%)
6.43
est: 7.08 (-9.2%)
0.24
est: 9.66 (-97.5%)
0.67
est: 12.52 (-94.6%)
0.04
est: 0.02 (+100.0%)
0.06
est: 3.51 (-98.3%)
4.38
4.38 – 4.38
+24.8% YoY
4.38
4.38 – 4.38
+0.0% YoY
7.08
7.08 – 7.08
+61.9% YoY
9.66
9.66 – 9.66
+36.4% YoY
12.52
12.52 – 12.52
+29.5% YoY
0.02
0.02 – 0.02
-99.8% YoY
0.07
0.07 – 0.07
+250.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-11 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-10 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-09 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-08 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-05 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-04 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-03 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-02 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-06-01 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-29 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-27 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-26 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-25 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-22 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-21 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-20 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-19 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-18 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-15 B 3/5 3/5 3/5 4/5 3/5 1/5 2/5
2026-05-14 B 3/5 3/5 3/5 4/5 3/5 1/5 2/5
2026-05-13 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-12 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-11 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-08 B 3/5 3/5 3/5 4/5 4/5 1/5 2/5
2026-05-07 B- 3/5 1/5 3/5 4/5 4/5 1/5 2/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
688.62M
OE per share TTM
0.62
Owner's Yield
5.47%
Maintenance CapEx ratio
143.96%
Maint CapEx / Avg PPE
45.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
437.5K
Shares Outstanding
1.08B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Aditya Jani Chief Financial Officer 4M male
Divya Dinesh Nandwana Executive Chairman 813.0K female
Vedant Nandwana MD & Director 487.0K male
Ashish Ladhani Head of Technology male
Mukesh Shukla Head of PSU & E-Governance male
Nitin Sharma Head of Master Franchisee Marketing male
Rahul Mahajan Head of Private Banking & Insurance male
S. Gopalakrishnan Chief Executive Officer of Vortex Engineering Private Limited male
Sumeet Singh Bais Head of ATM Business male
Amit Gadgil Company Secretary & Compliance Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits