V

VRL Logistics Ltd
NSE:VRLLOG

Watchlist Manager
VRL Logistics Ltd
NSE:VRLLOG
Watchlist
Price: 537.05 INR 0.27% Market Closed
Market Cap: 47B INR
Have any thoughts about
VRL Logistics Ltd?
Write Note

Intrinsic Value

The intrinsic value of one VRLLOG stock under the Base Case scenario is 617.61 INR. Compared to the current market price of 537.05 INR, VRL Logistics Ltd is Undervalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VRLLOG Intrinsic Value
617.61 INR
Undervaluation 13%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation Backtest
VRL Logistics Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VRLLOG cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VRLLOG?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
VRL Logistics Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about VRL Logistics Ltd

Provide an overview of the primary business activities
of VRL Logistics Ltd.

What unique competitive advantages
does VRL Logistics Ltd hold over its rivals?

What risks and challenges
does VRL Logistics Ltd face in the near future?

Has there been any significant insider trading activity
in VRL Logistics Ltd recently?

Summarize the latest earnings call
of VRL Logistics Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for VRL Logistics Ltd.

Provide P/S
for VRL Logistics Ltd.

Provide P/E
for VRL Logistics Ltd.

Provide P/OCF
for VRL Logistics Ltd.

Provide P/FCFE
for VRL Logistics Ltd.

Provide P/B
for VRL Logistics Ltd.

Provide EV/S
for VRL Logistics Ltd.

Provide EV/GP
for VRL Logistics Ltd.

Provide EV/EBITDA
for VRL Logistics Ltd.

Provide EV/EBIT
for VRL Logistics Ltd.

Provide EV/OCF
for VRL Logistics Ltd.

Provide EV/FCFF
for VRL Logistics Ltd.

Provide EV/IC
for VRL Logistics Ltd.

Show me price targets
for VRL Logistics Ltd made by professional analysts.

What are the Revenue projections
for VRL Logistics Ltd?

How accurate were the past Revenue estimates
for VRL Logistics Ltd?

What are the Net Income projections
for VRL Logistics Ltd?

How accurate were the past Net Income estimates
for VRL Logistics Ltd?

What are the EPS projections
for VRL Logistics Ltd?

How accurate were the past EPS estimates
for VRL Logistics Ltd?

What are the EBIT projections
for VRL Logistics Ltd?

How accurate were the past EBIT estimates
for VRL Logistics Ltd?

Compare the revenue forecasts
for VRL Logistics Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of VRL Logistics Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of VRL Logistics Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of VRL Logistics Ltd compared to its peers.

Compare the P/E ratios
of VRL Logistics Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing VRL Logistics Ltd with its peers.

Analyze the financial leverage
of VRL Logistics Ltd compared to its main competitors.

Show all profitability ratios
for VRL Logistics Ltd.

Provide ROE
for VRL Logistics Ltd.

Provide ROA
for VRL Logistics Ltd.

Provide ROIC
for VRL Logistics Ltd.

Provide ROCE
for VRL Logistics Ltd.

Provide Gross Margin
for VRL Logistics Ltd.

Provide Operating Margin
for VRL Logistics Ltd.

Provide Net Margin
for VRL Logistics Ltd.

Provide FCF Margin
for VRL Logistics Ltd.

Show all solvency ratios
for VRL Logistics Ltd.

Provide D/E Ratio
for VRL Logistics Ltd.

Provide D/A Ratio
for VRL Logistics Ltd.

Provide Interest Coverage Ratio
for VRL Logistics Ltd.

Provide Altman Z-Score Ratio
for VRL Logistics Ltd.

Provide Quick Ratio
for VRL Logistics Ltd.

Provide Current Ratio
for VRL Logistics Ltd.

Provide Cash Ratio
for VRL Logistics Ltd.

What is the historical Revenue growth
over the last 5 years for VRL Logistics Ltd?

What is the historical Net Income growth
over the last 5 years for VRL Logistics Ltd?

What is the current Free Cash Flow
of VRL Logistics Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for VRL Logistics Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
VRL Logistics Ltd

Current Assets 2.1B
Cash & Short-Term Investments 189.5m
Receivables 1B
Other Current Assets 851.5m
Non-Current Assets 20.1B
Long-Term Investments 9m
PP&E 19.2B
Intangibles 3.4m
Other Non-Current Assets 810.3m
Current Liabilities 3.9B
Accounts Payable 152.6m
Accrued Liabilities 596.3m
Short-Term Debt 391.6m
Other Current Liabilities 2.7B
Non-Current Liabilities 8.8B
Long-Term Debt 7.7B
Other Non-Current Liabilities 1.1B
Efficiency

Earnings Waterfall
VRL Logistics Ltd

Revenue
29.4B INR
Cost of Revenue
-20.1B INR
Gross Profit
9.3B INR
Operating Expenses
-7.8B INR
Operating Income
1.5B INR
Other Expenses
-813.3m INR
Net Income
683.4m INR

Free Cash Flow Analysis
VRL Logistics Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

VRLLOG Profitability Score
Profitability Due Diligence

VRL Logistics Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
54/100
Profitability
Score

VRL Logistics Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

VRLLOG Solvency Score
Solvency Due Diligence

VRL Logistics Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
39/100
Solvency
Score

VRL Logistics Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VRLLOG Price Targets Summary
VRL Logistics Ltd

Wall Street analysts forecast VRLLOG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VRLLOG is 651.55 INR with a low forecast of 556.51 INR and a high forecast of 785.4 INR.

Lowest
Price Target
556.51 INR
4% Upside
Average
Price Target
651.55 INR
21% Upside
Highest
Price Target
785.4 INR
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VRLLOG?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VRLLOG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

VRLLOG Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

VRL Logistics Ltd

Country

India

Industry

Road & Rail

Market Cap

47B INR

Dividend Yield

0%

Description

VRL Logistics Ltd. engages in the provision of logistics and transportation services. The company is headquartered in Hubli, Karnataka and currently employs 20,788 full-time employees. The company went IPO on 2015-04-30. The firm's segments include Goods transport, Bus operations, Sale of power and Transport of passengers by air. The Goods transport segment offers services for the transportation of goods across India using a range of road transportation solutions to the customers, including less than full truck load and full truck load. Under this segment, it also does courier business for transportation of small parcels and documents using range of multi model solutions. The Bus operations segment offers services of transportation solutions through buses. The Sale of power segment includes the wind farm, which consists of wind turbine generators (WTGs) having an individual capacity of approximately 1.25 megawatts (MW). The Transport of passengers by air segment offers services for the transportation of passengers by air through the aircrafts owned by the Company.

Contact

KARNATAKA
Hubli
Giriraj Annexe, Circuit House Road, Hubballi 580 029
+918362237511
www.vrlgroup.in

IPO

2015-04-30

Employees

20 788

Officers

Chairman & MD
Dr. Vijay Basavanneppa Sankeshwar B.Com, B.Com.
MD & Whole Time Director
Mr. Anand Vijay Sankeshwar B.Com, B.Com.
CFO & Investor Relation Officer
Mr. Sunil Nalavadi A.C.A., B.Com.
CTO & Whole Time Director
Mr. Laxminarayan Ramanand Bhat D.M.E
GM of Finance, Compliance Officer & Company Secretary
Mr. Aniruddha Anil Phadnavis A.C.A., A.C.S., B.Com., L.L.B.
Vice President of Marketing
Mr. Suresh Annavajhala
Show More
Vice President
Mr. Bapu U. Makkannavar B.E.
President
Ms. Vani Sankeshwar
Vice President of Accounts
Mr. Raghavendra B. Malgi B.Com., C.A., L.L.B.
Vice President of Administration
Mr. S. R. Hatti
Show Less

See Also

Discover More
What is the Intrinsic Value of one VRLLOG stock?

The intrinsic value of one VRLLOG stock under the Base Case scenario is 617.61 INR.

Is VRLLOG stock undervalued or overvalued?

Compared to the current market price of 537.05 INR, VRL Logistics Ltd is Undervalued by 13%.

Back to Top