VAKRANGEE LIMITED
VAKRANGEE · General/Diversified · NSE
₹6
Current Market Price
Fair Value (DCF)
₹5
Discount to FV
-17.3%
Updated just now
YieldIQ Score
31/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
53%
ROE
3.1%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹661.83 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.0%
Return on capital employed
EV / EBITDA
22.4×
Enterprise multiple
Debt / EBITDA
0.1×
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)
8.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹6.11
Bear case
Discount -75.6%
Base case
Discount -21.0%
Bull case
Discount +16.1%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹194 Cr | ₹197 Cr | ₹213 Cr | ₹255 Cr | ₹255 Cr | +7.1% |
| EBITDA | ₹20.1 Cr | ₹19.7 Cr | ₹29.3 Cr | ₹27.9 Cr | ₹34.3 Cr | +14.4% |
| EBIT | ₹142 Cr | ₹4.2 Cr | ₹13.6 Cr | — | — | -44.4% |
| PAT | ₹0.0 Cr | ₹1.0 Cr | ₹4.4 Cr | ₹6.5 Cr | ₹11.3 Cr | +619.7% |
| EPS (diluted) | ₹1.03 | ₹0.01 | ₹0.04 | — | — | -55.6% |
| CFO | ₹21.5 Cr | ₹-41.6 Cr | ₹31.1 Cr | ₹-18.8 Cr | ₹61.1 Cr | +29.9% |
| CapEx | ₹-7.6 Cr | ₹-8.2 Cr | ₹-6.8 Cr | ₹-14.4 Cr | ₹-16.3 Cr | — |
| FCF | ₹13.9 Cr | ₹-49.8 Cr | ₹24.3 Cr | ₹-33.1 Cr | ₹44.8 Cr | +34.0% |
| Total Assets | ₹333 Cr | ₹298 Cr | ₹300 Cr | ₹309 Cr | ₹312 Cr | -1.7% |
| Total Debt | ₹27.3 Cr | ₹57.8 Cr | ₹12.1 Cr | ₹4.6 Cr | ₹3.8 Cr | -38.9% |
| Shareholders' Equity | ₹128 Cr | ₹124 Cr | ₹162 Cr | ₹202 Cr | ₹214 Cr | +13.7% |
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 | 34.9% | — |
 XCHANGING XCHANGING | — | — | Pending | 13.8% | — |
ADSL ALLIED DIGITAL SERV. LTD | +33.9% | 50 | Near Fair Value | 5.4% | 13.9× |
MINDTECK MINDTECK | — | — | Pending | 10.4% | — |
 ONWARDTEC ONWARDTEC | — | — | Pending | 17.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.25/sh
Last payout
2024-09-20
₹0.05
Peak payout
₹1.00
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VAKRANGEE LIMITED (VAKRANGEE.NS) trades at 6.11 vs a model fair value of 5.05, a gap of -17.3%. Piotroski F-score: 7/9. Moat label: None....
Read full AI analysis →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.