VAKRANGEE LIMITED
VAKRANGEE · General/Diversified · NSE
₹7
Current Market Price
Fair Value (DCF)
₹2
Margin of Safety
-75.7%
Updated 2d ago
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
78%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹755 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
490.0%
Return on capital employed
EV / EBITDA
24.7×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
6.2×
EBIT covers interest
Current Ratio
2.15×
Short-term liquidity
Asset Turnover
0.83×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹6.97
Bear case
₹1.21
MoS -476.0%
Base case
₹1.7
MoS -310.0%
Bull case
₹2.31
MoS -201.7%
Ratio Trends
VAKRANGEE · last 7 annual periods
ROE
3.1%
ROCE
13.0%
Operating Margin
—
Debt / Equity
0.02×
PE
2536.7×
EV / EBITDA
88.9×
Historical Financials
VAKRANGEE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹314 Cr | ₹779 Cr | ₹50.9 Cr | ₹53.9 Cr | ₹255 Cr | -5.1% |
| EBITDA | — | ₹20.1 Cr | ₹19.7 Cr | ₹29.3 Cr | ₹28.1 Cr | +8.8% |
| EBIT | ₹82.8 Cr | ₹142 Cr | ₹2.2 Cr | ₹4.1 Cr | — | -52.7% |
| PAT | ₹62.8 Cr | ₹110 Cr | ₹0.7 Cr | ₹2.2 Cr | ₹6.7 Cr | -42.9% |
| EPS (diluted) | ₹0.59 | ₹1.03 | ₹0.01 | ₹0.02 | — | -57.1% |
| CFO | ₹-30.6 Cr | ₹48.4 Cr | ₹-41.6 Cr | ₹31.1 Cr | ₹-20.6 Cr | — |
| CapEx | — | — | — | — | ₹-14.4 Cr | — |
| FCF | — | — | — | — | ₹-35.0 Cr | — |
| Total Assets | — | ₹333 Cr | ₹298 Cr | ₹300 Cr | ₹309 Cr | -1.9% |
| Total Debt | — | — | ₹45.3 Cr | ₹4.5 Cr | ₹4.6 Cr | -43.6% |
| Shareholders' Equity | — | — | ₹124 Cr | ₹162 Cr | ₹212 Cr | +14.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VAKRANGEE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NINSYS NINSYS | — | — | Pending | 42.9% | — |
| XCHANGING XCHANGING SOLUTIONS LTD | +86.1% | 76 | Undervalued | 13.8% | — |
| ADSL ALLIED DIGITAL SERV. LTD | +164.4% | 66 | Undervalued | 4.3% | — |
| MINDTECK MINDTECK (INDIA) LIMITED | -5.0% | 58 | Fairly valued | 11.0% | — |
| ONWARDTEC ONWARD TECHNOLOGIES LTD | +31.9% | 56 | Undervalued | 12.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VAKRANGEE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VAKRANGEE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VAKRANGEE →
Compare
Head-to-head with peers
Compare VAKRANGEE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VAKRANGEENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.