Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:53 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 511431 | NSE: VAKRANGEE

Vakrangee Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹2.89Overvalued by 46.68%vs CMP ₹5.42

P/E (50.2) × ROE (3.7%) × BV (₹1.93) × DY (2.00%)

₹2.09Overvalued by 61.44%vs CMP ₹5.42
MoS: -159.3% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹2.9523%Over (-45.6%)
Graham NumberEarnings₹2.1916%Over (-59.6%)
Earnings PowerEarnings₹0.2611%Over (-95.2%)
DCFCash Flow₹1.2914%Over (-76.2%)
Net Asset ValueAssets₹1.927%Over (-64.6%)
EV/EBITDAEnterprise₹4.519%Over (-16.8%)
Earnings YieldEarnings₹1.107%Over (-79.7%)
ROCE CapitalReturns₹0.517%Over (-90.6%)
Revenue MultipleRevenue₹3.535%Over (-34.9%)
Consensus (9 models)₹2.09100%Overvalued
Key Drivers: ROE 3.7% is below cost of equity. | Wide model spread (₹0–₹5) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 2.1%

*Investments are subject to market risks

Investment Snapshot

56
Vakrangee Ltd scores 56/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 5.9% WeakROE 3.7% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money30/100 · Weak
FII holding down -2.64% (6mo) SellingPromoter holding at 40.1% Stable
Earnings Quality50/100 · Moderate
OPM stable around 11% Steady
Quarterly Momentum90/100 · Strong
Revenue (4Q): +6% YoY GrowingProfit (4Q): +98% YoY StrongOPM: 13.0% (up 4.9% YoY) Margin expansion
Industry Rank45/100 · Moderate
P/E 50.2 vs industry 98.1 Cheaper than peersROCE 5.9% vs industry 14.9% Below peersROE 3.7% vs industry 21.0% Below peers3Y sales CAGR: 10% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:53 am

Market Cap 587 Cr.
Current Price 5.42
Intrinsic Value₹2.95
High / Low 11.6/4.61
Stock P/E50.2
Book Value 1.93
Dividend Yield0.00 %
ROCE5.86 %
ROE3.65 %
Face Value 1.00
PEG Ratio23.80

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Vakrangee Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Vakrangee Ltd 587 Cr. 5.42 11.6/4.6150.2 1.930.00 %5.86 %3.65 % 1.00
Xchanging Solutions Ltd 592 Cr. 53.1 105/47.510.2 32.93.76 %15.4 %13.9 % 10.0
Take Solutions Ltd 598 Cr. 40.4 49.9/7.262,989 1.730.00 %11.2 %644 % 1.00
Allied Digital Services Ltd 551 Cr. 97.5 227/86.315.0 1081.54 %10.9 %5.31 % 5.00
Mindteck (India) Ltd 517 Cr. 162 308/14117.2 87.70.62 %15.5 %12.5 % 10.0
Industry Average17,316.11 Cr418.4898.13120.780.77%14.90%21.00%6.77

All Competitor Stocks of Vakrangee Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 49.1550.9455.5951.5451.5653.8958.7065.2567.8863.1868.8469.0860.10
Expenses 44.1546.2248.9745.6245.3346.2852.1460.0162.4056.3561.0261.8152.31
Operating Profit 5.004.726.625.926.237.616.565.245.486.837.827.277.79
OPM % 10.17%9.27%11.91%11.49%12.08%14.12%11.18%8.03%8.07%10.81%11.36%10.52%12.96%
Other Income -0.050.860.310.871.320.390.890.820.751.551.511.641.47
Interest 0.001.521.991.831.931.960.450.600.380.400.360.350.44
Depreciation 4.013.393.953.973.923.853.894.284.244.294.304.454.61
Profit before tax 0.940.670.990.991.702.193.111.181.613.694.674.114.21
Tax % 86.17%-1.49%49.49%57.58%26.47%0.00%27.97%50.85%35.40%31.71%28.91%26.28%25.18%
Net Profit 0.130.680.490.421.242.192.240.591.042.523.323.033.15
EPS in Rs 0.000.010.000.000.010.020.020.010.010.020.030.030.03

Last Updated: February 3, 2026, 4:46 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 9:10 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,9522,7803,1914,0006,5021,508685314194197213255261
Expenses 1,4172,0572,3703,0545,4951,530661286176179186231231
Operating Profit 5357238219461,007-2224281819262430
OPM % 27%26%26%24%15%-1%3%9%9%9%12%9%11%
Other Income 66653482837021346
Interest 7875565010-0-0-0-02822
Depreciation 181165164737915151516161718
Profit before tax 2824896068281,0245192835361017
Tax % 38%34%35%36%34%51%22%24%100%63%26%33%
Net Profit 175322395531680257163-014612
EPS in Rs 1.743.203.735.026.430.240.670.59-0.000.010.040.060.11
Dividend Payout % 7%4%17%20%4%105%37%17%530%122%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222023-20242024-2025
YoY Net Profit Growth (%)84.00%22.67%34.43%28.06%-96.32%184.00%-11.27%-100.00%300.00%50.00%
Change in YoY Net Profit Growth (%)0.00%-61.33%11.76%-6.37%-124.38%280.32%-195.27%-88.73%400.00%-250.00%

Vakrangee Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-21%
5 Years:-18%
3 Years:10%
TTM:23%
Compounded Profit Growth
10 Years:-32%
5 Years:-37%
3 Years:%
TTM:31%
Stock Price CAGR
10 Years:-16%
5 Years:-19%
3 Years:-34%
1 Year:-58%
Return on Equity
10 Years:12%
5 Years:2%
3 Years:3%
Last Year:4%

Last Updated: September 5, 2025, 1:50 pm

Balance Sheet

Last Updated: February 1, 2026, 4:06 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 50505353106106106106106106106108108
Reserves 7291,1571,5302,0012,4872,4962,5312,55822185694100
Borrowings 492416320144000027581254
Other Liabilities 45341418971400116182212178116126102130
Total Liabilities 1,7252,0372,0922,2682,9932,7182,8192,876333298300309343
Fixed Assets 4362731322990143149156139127114110119
CWIP 481000313556810179
Investments 32222943123745
Other Assets 1,2381,7531,9592,2382,8712,5582,6622,714186160169177210
Total Assets 1,7252,0372,0922,2682,9932,7182,8192,876333298300309343

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 227-1272669530-708-51-3121-4231-21
Cash from Investing Activity + -226-0-954-993568501-5-7-12
Cash from Financing Activity + -410-112-142-136-32-30-261725-930
Net Cash Flow -39151581294-705-13-739-2215-3
Free Cash Flow -1-4260705459-779-58-5220-4726-35
CFO/OP 61%20%69%102%91%3,170%-153%-96%156%-186%138%-111%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow43.00307.00501.00802.001.00-22.0024.0028.00-9.00-39.0014.0019.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1441579775733197291,30179747539
Inventory Days 453181223
Days Payable 713918217
Cash Conversion Cycle 11914916075733197291,30179747545
Working Capital Days 66124137129553108942,188-145-53-64
ROCE %31%39%37%43%43%2%3%3%0%3%7%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 42.60%42.60%42.60%42.60%42.60%41.93%41.67%41.67%40.05%40.05%40.05%40.05%
FIIs 7.67%4.11%3.97%3.31%3.07%2.93%2.74%2.82%3.13%2.73%0.83%0.49%
DIIs 6.32%6.32%6.29%6.29%6.29%6.18%5.13%4.47%4.47%4.47%4.47%4.45%
Public 43.41%46.97%47.13%47.81%48.04%48.97%50.47%51.03%52.34%52.73%54.66%55.01%
No. of Shareholders 2,21,4702,40,1023,20,1503,72,4154,74,8224,21,2274,01,2363,83,8494,11,2134,16,7874,16,5184,09,892

Shareholding Pattern Chart

No. of Shareholders

Vakrangee Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 0.060.040.011.030.59
Diluted EPS (Rs.) 0.060.040.011.030.59
Cash EPS (Rs.) 0.210.180.151.180.73
Book Value[Excl.RevalReserv]/Share (Rs.) 1.641.141.1725.9325.15
Book Value[Incl.RevalReserv]/Share (Rs.) 1.641.141.1725.9325.15
Revenue From Operations / Share (Rs.) 2.352.011.867.352.97
PBDIT / Share (Rs.) 0.250.270.181.500.92
PBIT / Share (Rs.) 0.100.120.031.350.78
PBT / Share (Rs.) 0.080.050.021.340.78
Net Profit / Share (Rs.) 0.050.040.011.030.59
NP After MI And SOA / Share (Rs.) 0.060.040.011.030.59
PBDIT Margin (%) 11.0213.519.9820.3731.06
PBIT Margin (%) 4.486.122.1218.3926.35
PBT Margin (%) 3.762.751.3518.1726.35
Net Profit Margin (%) 2.502.040.5014.0619.97
NP After MI And SOA Margin (%) 2.612.040.5014.0619.97
Return on Networth / Equity (%) 3.753.610.813.982.35
Return on Capital Employeed (%) 4.856.922.685.203.10
Return On Assets (%) 2.151.450.333.732.18
Long Term Debt / Equity (X) 0.000.060.100.000.00
Total Debt / Equity (X) 0.000.100.460.000.00
Asset Turnover Ratio (%) 0.830.710.100.240.08
Current Ratio (X) 2.151.401.0511.9310.20
Quick Ratio (X) 1.901.401.0411.9010.17
Inventory Turnover Ratio (X) 26.840.000.000.000.00
Dividend Payout Ratio (NP) (%) 81.17121.71527.219.6742.17
Dividend Payout Ratio (CP) (%) 23.1326.4332.078.4734.13
Earning Retention Ratio (%) 18.83-21.71-427.2190.3357.83
Cash Earning Retention Ratio (%) 76.8773.5767.9391.5365.87
Interest Coverage Ratio (X) 15.393.7213.010.000.00
Interest Coverage Ratio (Post Tax) (X) 4.501.491.660.000.00
Enterprise Value (Cr.) 947.722066.511718.303625.045916.69
EV / Net Operating Revenue (X) 3.729.728.714.6618.83
EV / EBITDA (X) 33.7071.9587.1822.8460.61
MarketCap / Net Operating Revenue (X) 4.009.898.604.7318.89
Retention Ratios (%) 18.82-21.71-427.2190.3257.82
Price / BV (X) 5.7517.4713.701.342.23
Price / Net Operating Revenue (X) 4.009.898.604.7318.89
EarningsYield 0.010.000.000.020.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Vakrangee Ltd. is a Public Limited Listed company incorporated on 28/05/1990 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L65990MH1990PLC056669 and registration number is 056669. Currently Company is involved in the business activities of Data processing, hosting and related activities; web portals. Company's Total Operating Revenue is Rs. 182.07 Cr. and Equity Capital is Rs. 108.32 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareVakrangee Corporate House, Plot No 93, Road No. 16, Mumbai Maharashtra 400093Contact not found
Management
NamePosition Held
Ms. Divya NandwanaExecutive Chairperson
Mr. Vedant NandwanaManaging Director
Mr. Hari Chand MittalInd. Non-Executive Director
Ms. Savita KeniIndependent Director
Mr. L K ShamsunderNon Exe.Non Ind. & Nominee Director
Mr. Sandeep GawareInd. Non-Executive Director

FAQ

What is the intrinsic value of Vakrangee Ltd and is it undervalued?

As of 04 April 2026, Vakrangee Ltd's intrinsic value is ₹2.09, which is 61.44% lower than the current market price of ₹5.42, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.65 %), book value (₹1.93), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Vakrangee Ltd?

Vakrangee Ltd is trading at ₹5.42 as of 04 April 2026, with a FY2026-2027 high of ₹11.6 and low of ₹4.61. The stock is currently near its 52-week low. Market cap stands at ₹587 Cr..

How does Vakrangee Ltd's P/E ratio compare to its industry?

Vakrangee Ltd has a P/E ratio of 50.2, which is below the industry average of 98.13. This is broadly in line with or below the industry average.

Is Vakrangee Ltd financially healthy?

Key indicators for Vakrangee Ltd: ROCE of 5.86 % is on the lower side compared to the industry average of 14.90%; ROE of 3.65 % is below ideal levels (industry average: 21.00%). Dividend yield is 0.00 %.

Is Vakrangee Ltd profitable and how is the profit trend?

Vakrangee Ltd reported a net profit of ₹6 Cr in Mar 2025 on revenue of ₹255 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Vakrangee Ltd pay dividends?

Vakrangee Ltd has a dividend yield of 0.00 % at the current price of ₹5.42. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Vakrangee Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports