SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Varanium Cloud Ltd (CLOUD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: CLOUD Business Support | Small Cap | Varanium Cloud Share Price

BSE Share Price
Not Listed

Varanium Cloud Ltd (CLOUD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: CLOUD Business Support | Small Cap | Varanium Cloud Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹26 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹19.3
TTM Sales
₹383 Cr.
Book Value per Share
-
P/E Ratio
0.30
Lower than its 5-year historical median
Industry PE
23.2
Price to Book (P/B)
0.00
Lower than its 5-year historical median
Price to Sales (P/S)
0.07
Lower than its 5-year historical median
EV/EBITDA
0.00
Lower than its 5-year historical median
Dividend Yield
0.95%
Profitability Efficiency
Return on Equity (ROE)
109.41%
Outperforms industry median
Return on Capital Employed (ROCE)
149.77%
Outperforms industry median
Return on Assets (ROA)
76.09%
Operating Profit Margin
31.1%
Net Profit Margin
22.29%
Gross Profit Margin
31.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
-
984.47%
Operating Profit Growth (1 Year)
-
889.79%
Net Profit Growth (1 Year)
-
917.38%
Asset Quality
Promoter Holding
36.38%
Pledged shares (%) of Promoter's holding (%)
43.50%
Reserves
₹216 Cr.
Equity
₹22.1 Cr.
Face Value
₹5
All Time Low / High
- / -

Varanium Cloud stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Varanium Cloud Ltd a good quality company?
Varanium Cloud Ltd is a quality company, based on a 10 year financial track record.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

Q.1 Revenue growth of Varanium Cloud Ltd vs industry peers?
Varanium Cloud Ltd revenue CAGR is 0.00% , compared to the industry median CAGR of 0.00% , indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Varanium Cloud Ltd?
Promoters hold 36.38% of the Varanium Cloud Ltd, with 43.50% of their stake pledged, indicating high pledge risk.
Q.1 Stock return of Varanium Cloud Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of -79.76% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Varanium Cloud Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -23%68.9%114.3%149.8%-
Value Creation
Index
-2.63.97.29.7-

Growth Parameters

Sales 03.835.4383383
Sales YoY Gr.-NA842.7%984.5%-
Adj EPS -1.32.53.321.319.3
YoY Gr.-NA34%542.3%-
BVPS (₹) 1.62.8635.10
Adj Net
Profit
-1.52.98.485.585
Cash Flow from Ops. -2.3-0.3312.7-
Debt/CF from Ops. -1.7-7.400-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANANA984.5%
Adj EPS NANANA542.3%
BVPSNANA179.9%489.9%
Share Price - - -66.9% 18.2%

Key Financial Parameters

Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-80.2111.891.3109.4110.1
Op. Profit
Mgn %
093.734.131.132.3
Net Profit
Mgn %
076.523.822.322.3
Debt to
Equity
2.10.700-
Working Cap
Days
0763715320
Cash Conv.
Cycle
0184-1053913

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Sales03.7535.35383.36
Operating Expenses + 1.370.2423.31264.09
Manufacturing Costs0010.41249.05
Material Costs000.012.36
Employee Cost 001.511.51
Other Costs 1.370.2411.3811.16
Operating Profit -1.373.5112.05119.27
Operating Profit Margin (%) -93.7%34.1%31.1%
Other Income + 0.120.4500.01
Exceptional Items 0000
Interest 0.160.1000
Depreciation 0.090.060.102.10
Profit Before Tax -1.503.8111.95117.18
Tax -0.010.913.5431.72
Profit After Tax -1.492.898.4085.46
PAT Margin (%) -77.2%23.8%22.3%
Adjusted EPS (₹)-1.32.53.321.3
Dividend Payout Ratio (%)0%0%0%7.60%

Valuation of Varanium Cloud - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund + 1.863.2715.12141.10
Share Capital 2.902.906.3510.05
Reserves -1.040.378.77131.05
Debt +3.942.260.260
Long Term Debt1.801.8000
Short Term Debt2.140.460.260
Minority Interest0000
Trade Payables0016.230.94
Others Liabilities 1.852.799.0341.95
Total Liabilities 7.658.3240.64183.99

Fixed Assets

Net Fixed Assets +0.180.120.3442.68
Gross Block0.300.300.6245.06
Accumulated Depreciation0.120.180.282.38
CWIP 0030.953.49
Investments 003.715.79
Inventories0000
Trade Receivables03.793.87102.91
Cash Equivalents 000.0225.82
Others Assets 7.484.411.753.29
Total Assets 7.658.3240.64183.99

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity + -2.31-0.3031.022.68
PBT -1.502.3311.95117.18
Adjustment 11.590.102.10
Changes in Working Capital -1.81-4.2318.87-82.86
Tax Paid 000.11-33.74
Cash Flow From Investing Activity + 0.330.31-32.45-17.40
Capex 00-28.70-14.88
Net Investments 00-3.75-2.52
Others 0.330.3100
Cash Flow From Financing Activity + 1.98-01.4540.51
Net Proceeds from Shares 003.4543.53
Net Proceeds from Borrowing 00-20
Interest Paid -0.16-000
Dividend Paid 000-3.02
Others 2.14-00-0
Net Cash Flow -0-00.0225.80

Financial Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-80.17112.7691.34109.41
ROCE (%)-2368.87114.29149.77
Asset Turnover Ratio00.471.443.41
PAT to CFO Conversion(x)N/A-0.13.690.03
Working Capital Days
Receivable Days0368.6039.5050.80
Inventory Days0000
Payable Days0001,327.90

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.0010.8411.0264.1643.50
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Varanium Cloud Ltd FAQs

The current trading price of Varanium Cloud on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Varanium Cloud stood at ₹25.87 Cr

The latest P/E ratio of Varanium Cloud as of 31-Dec-1969 is 0.30.

The latest P/B ratio of Varanium Cloud as of 31-Dec-1969 is 0.00.

The 52-week high of Varanium Cloud is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Varanium Cloud is ₹383 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Varanium Cloud Ltd is a below average quality company.

The key valuation ratios of Varanium Cloud Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

No data found

About Varanium Cloud Ltd

The company was originally incorporated as a private limited company under the Companies Act, 2013 pursuant to a certificate of incorporation issued by the Registrar of Companies, Maharashtra, Mumbai dated December 21, 2017 with the name ‘Streamcast Cloud Private Limited’. Subsequently, the name of the company was changed to ‘Varanium Cloud Private Limited’ and a fresh certificate of incorporation consequent upon change of the name was issued by the Registrar of Companies, Mumbai, Maharashtra, on June 29, 2021. Subsequently, the company was converted into a public limited company and the name of the company was changed to ‘Varanium Cloud Limited’ and a fresh certificate of incorporation consequent upon conversion to public limited company was issued by the Registrar of Companies, Mumbai, Maharashtra, on September 17, 2021.

The company is a fast-growing Indian technology company that is focused on providing services surrounding digital audio, video and financial blockchain (for PayFac) based streaming services. Varanium’s unique network transportation technology allows content to be delivered to end devices faster and cheaper. Varanium’s technology is also completely device agnostic and can be delivered to any mobile device or screen, wired or wireless, agnostic of operating system or type of screen. It reduces transmission needs by giving people what they need, rather than transmitting the entirety of the file which necessitates the need for multiple copies to be made and proximity to the end user. Its algorithm first profiles the end user for device and IP characteristics. Once the profiles are created, server works to determine the fastest possible delivery route to the end user. Depending on the user profile created, the server computes the maximum potential file size that can be supported by the end user and commences real time transcode.

Business area of the company

The company operates in the following key verticals:

  • Provision of digital audio and video content streaming services to various content owners and telecom operators in India and internationally on a SaaS (Software As A Service) model such as Voice & Video over Internet Protocol solutions (VoIP) in the B2B and B2C segments.
  • Online payment facilitation services (PayFac).
  • Provision of low bandwidth digital education content platforms (EdTech) with complete Learning Management Systems (LMS) focused on non-urban areas under Edmission brand.
  • Provision of information technology related services to startups and SMEs to help them transition their business to digital platforms and manage the relevant infrastructure on a IaaS (Infrastructure As A Service) model.


Major Events and Milestones

  • December 2017: Incorporation of the Company Streamcast Cloud Private Limited.
  • March 2018: Acquired 100% control by Harshawardhan Hanmant Sabale.
  • October 2018: BSNL x Edmission Partnership Inauguration by Hon. Chief Minister of Maharashtra State, Shri Uddhav Thackeray.
  • February 2019: Inauguration of the Edmission Centre in Sawantwadi.
  • February 2019: Launch of the JUMP Set-top boxes in Sawantwadi by Hon. Min. Deepak Kesarkar.
  • August 2019: 1st Batch of Scholarship Exams held in the Edmission centre, more than 500 students participated. A ratio of 10 girls for every 3 boys.
  • October 2019: Launch Of JumpTalk - Our VOIP Audio and Video conferencing solution.
  • January 2020: Public Wi-Fi Launch in Sawantwadi City and Campus. Free Wi-Fi mesh facility to the students and residents of sawantwadi city.
  • January 2020: Classes started for various MPSC, UPSC, Banking and Civil Services exams in the Edmission campus.
  • July 2020: Official Launch of the Edmission Digital Platform on the auspicious occasion of Guru Purnima.
  • August 2020: Online MPSC UPSC classes started in association with Siddharth Academy.
  • October 2020: Payment Gateway Services Launched.
  • June 2021: Change of name to Varanium Cloud Private Limited.
  • September 2021: Conversion of the Company to Public Limited Company.
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: