VRL LOGISTICS LIMITED
VRLLOG · General/Diversified · NSE
₹258
Current Market Price
Fair Value (DCF)
₹188
Margin of Safety
-27.0%
Updated 9h ago
YieldIQ Score
49/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
31%
ROE
—
Debt/Equity
1.01
WACC
11.1%
Market Cap
₹4,513 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.7%
Return on capital employed
EV / EBITDA
10.8×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
3.6×
EBIT covers interest
Current Ratio
0.64×
Short-term liquidity
Asset Turnover
1.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹257.96
Bear case
₹101.47
MoS -154.2%
Base case
₹188.41
MoS -36.9%
Bull case
₹253.86
MoS -1.6%
Ratio Trends
VRLLOG · last 4 annual periods
ROE
16.9%
ROCE
25.9%
Operating Margin
—
Debt / Equity
1.13×
PE
34.2×
EV / EBITDA
27.4×
Historical Financials
VRLLOG · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1763 Cr | ₹2394 Cr | ₹698 Cr | ₹768 Cr | ₹3143 Cr | +15.6% |
| EBITDA | — | ₹415 Cr | ₹429 Cr | ₹415 Cr | ₹598 Cr | +9.6% |
| EBIT | ₹101 Cr | ₹253 Cr | ₹73.5 Cr | ₹50.9 Cr | — | -15.7% |
| PAT | ₹45.1 Cr | ₹160 Cr | ₹193 Cr | ₹21.5 Cr | ₹183 Cr | +41.9% |
| EPS (diluted) | ₹4.99 | ₹18.12 | ₹6.91 | ₹2.46 | — | -16.2% |
| CFO | ₹271 Cr | ₹371 Cr | ₹318 Cr | ₹424 Cr | ₹558 Cr | +19.8% |
| CapEx | — | — | — | — | ₹-449 Cr | — |
| FCF | — | — | — | — | ₹109 Cr | +0.0% |
| Total Assets | — | ₹1380 Cr | ₹1892 Cr | ₹2214 Cr | ₹2586 Cr | +17.0% |
| Total Debt | — | — | ₹71.8 Cr | ₹96.2 Cr | ₹1226 Cr | +103.3% |
| Shareholders' Equity | — | — | ₹976 Cr | ₹946 Cr | ₹1085 Cr | +2.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VRLLOG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SIS SIS | — | — | Pending | 0.5% | — |
| VSTTILLERS VSTTILLERS | — | — | Pending | 9.3% | — |
| KMEW KMEW | — | — | Pending | 22.7% | — |
| TEXRAIL TEXRAIL | — | — | Pending | 8.8% | — |
| MAHLOG MAHLOG | — | — | Pending | -7.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VRLLOG in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VRLLOG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VRLLOG →
Compare
Head-to-head with peers
Compare VRLLOG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VRLLOGNow →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.