SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

VRL Logistics Ltd (VRLLOG)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 539118 NSE: VRLLOG Logistics | Small Cap | VRL Logistics Share Price

₹241 -1.90 (-0.78%)

As on 23-Jul'26 16:59

VRL Logistics Ltd (VRLLOG)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 539118 NSE: VRLLOG Logistics | Small Cap | VRL Logistics Share Price

₹241 -1.90 (-0.78%)

As on 23-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹4,216 Cr.
Current Price
₹241
52-Week Low / High
₹228 / 318
TTM EPS
₹13.5
TTM Sales
₹3,221 Cr.
Book Value per Share
₹65.3
P/E Ratio
17.80
Lower than its 5-year historical median
Industry PE
37.9
Price to Book (P/B)
3.69
Lower than its 5-year historical median
Price to Sales (P/S)
1.31
Lower than its 5-year historical median
EV/EBITDA
6.89
Lower than its 5-year historical median
Dividend Yield
2.07%
Profitability Efficiency
Return on Equity (ROE)
21.27%
Underperforms industry median
Return on Capital Employed (ROCE)
26.47%
Underperforms industry median
Return on Assets (ROA)
7.88%
Operating Profit Margin
20.4%
Net Profit Margin
7.35%
Gross Profit Margin
18%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
1.9%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
13.36%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
29.47%
Asset Quality
Promoter Holding
60.24%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹968 Cr.
Equity
₹174.9 Cr.
Face Value
₹10
All Time Low / High
₹60.25 / 399.20

VRL Logistics stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Undervalued

Price Trend

Semi Strong
Q.1 Is VRL Logistics Ltd a good quality company?
VRL Logistics Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

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.

How does VRL Logistics Ltd performance compare with that of its Peers?
Q.1 Revenue growth of VRL Logistics Ltd vs industry peers?
VRL Logistics Ltd revenue CAGR is %, compared to the industry median CAGR of 10.31%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of VRL Logistics Ltd?
Promoters hold 60.24% of the VRL Logistics Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of VRL Logistics Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 1.9% 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.
VRL Logistics Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 17.3%21.6%20.8%17.8%13.3%32.9%26.5%16.8%25.1%26.5%-

Growth Parameters

Sales 1,8031,9222,1102,1191,7632,1642,6492,8893,1613,2213,221
Sales YoY Gr.-6.6%9.7%0.4%-16.8%22.7%22.4%9.1%9.4%1.9%-
Adj EPS 3.955.15.22.58.79.4510.113.813.5
YoY Gr.-29.1%1.6%1.2%-51.2%244.4%8.2%-47.2%104.4%36.1%-
BVPS (₹) 29.732.835.834.133.836.955.254.16265.365.3
Adj Net
Profit
7190.792.293.244.615316686.8177241237
Cash Flow from Ops. 198205192257272371318424555654-
Debt/CF from Ops. 0.90.40.70.70.40.40.60.70.80.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 6.7%12.8%6.7%1.9%
Adj EPS 15.1%40.5%13.7%36.1%
BVPS9.2%14.1%5.7%5.3%
Share Price 3.1% 10.1% -13.1% -24%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
13.51614.914.87.324.620.4917.521.720.7
Op. Profit
Mgn %
1212.211.614.314.117.415.213.718.220.420.2
Net Profit
Mgn %
3.94.74.44.42.57.16.335.67.57.4
Debt to
Equity
0.30.10.20.30.20.20.20.30.40.40.3
Working Cap
Days
3838373745383535557712
Cash Conv.
Cycle
18181718211514151211-10

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales1,8031,9222,1102,1191,7632,1642,6492,8893,1613,221
Operating Expenses + 1,5871,6881,8651,8201,5151,7882,2462,4942,5862,569
Manufacturing Costs9751,0341,1451,1409701,1801,5051,6281,6241,554
Material Costs0000000000
Employee Cost 266346367381315347415485545587
Other Costs 346307353299231261325381417428
Operating Profit 216235244299248376403394575652
Operating Profit Margin (%) 12.0%12.2%11.6%14.1%14.1%17.4%15.2%13.7%18.2%20.2%
Other Income + 914810131715212424
Exceptional Items 0000000000
Interest 25121137374456799697
Depreciation 9598101168160145159216254261
Profit Before Tax 10513914010464205203121250318
Tax 35474914194936326781
Profit After Tax 709392904515616689183237
PAT Margin (%) 3.9%4.8%4.4%4.3%2.6%7.2%6.3%3.1%5.8%7.4%
Adjusted EPS (₹)3.95.15.15.02.68.89.45.110.513.5
Dividend Payout Ratio (%)51.80%0%54.10%70.20%78.40%45.30%26.60%0%71.70%36.90%

Valuation of VRL Logistics - 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'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 5415936466175976529769461,0851,142
Share Capital 919090908888888787175
Reserves 450503556527509563887858997968
Debt +12369131166104116151222367362
Long Term Debt605103953981107183367334
Short Term Debt6364277164344439028
Minority Interest0000000000
Trade Payables4763142014153126
Others Liabilities 2281931954394845937511,0311,5031,492
Total Liabilities 8978629781,2251,1991,3801,8922,2142,9863,023

Fixed Assets

Net Fixed Assets +6916227039889521,0971,4811,9002,2422,304
Gross Block8759021,0811,5081,5821,8412,1592,7203,2543,494
Accumulated Depreciation1842793785206307446788201,0121,190
CWIP 2842463538241523
Investments 33320015000
Inventories18243029404653414344
Trade Receivables75818086646782889386
Cash Equivalents 12191313191475195316
Others Assets 95105109102118121147142540552
Total Assets 8978629781,2251,1991,3801,8922,2142,9863,023

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 198205192257272371318424555654
PBT 10513914010464210423121250318
Adjustment 12110711020519320339288333350
Changes in Working Capital -910-6-93016-58412140
Tax Paid -20-51-52-43-15-58-86-26-49-53
Cash Flow From Investing Activity + -59-44-209-119-32-180-144-243-430-294
Capex -62-45-211-120-33-181-409-276-430-295
Net Investments 1-0000-0-1515-0-1
Others 2111112791812
Cash Flow From Financing Activity + -146-15411-138-234-201-171-174-90-398
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -91-104965-635426105207-22
Interest Paid -24-12-10-12-14-11-56-77-94-95
Dividend Paid -440-38-980-1060-44-44-175
Others 13-38-37-34-157-137-142-158-160-106
Net Cash Flow -77-606-103735-38

Financial Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)13.3616.3214.8414.277.4225.0120.429.2718.0221.27
ROCE (%)17.321.6320.7817.7813.2832.8526.5416.825.0626.47
Asset Turnover Ratio1.962.192.291.921.451.681.621.411.221.07
PAT to CFO Conversion(x)2.832.22.092.866.042.381.924.763.032.76
Working Capital Days
Receivable Days1514.8013.9014.2015.5011.1010.3010.7010.5010.10
Inventory Days3.7044.705.107.107.206.805.904.904.90
Payable Days0000000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

VRL Logistics Ltd FAQs

The current trading price of VRL Logistics on 23-Jul-2026 16:59 is ₹241.0.

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 22-Jul-2026 the market cap of VRL Logistics stood at ₹4,216 Cr

The latest P/E ratio of VRL Logistics as of 22-Jul-2026 is 17.80.

The latest P/B ratio of VRL Logistics as of 22-Jul-2026 is 3.69.

The 52-week high of VRL Logistics is ₹318.0 and the 52-week low is ₹228.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of VRL Logistics is ₹3,221 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that VRL Logistics Ltd is a good quality company.

The key valuation ratios of VRL Logistics Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of VRL Logistics Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About VRL Logistics Ltd

VRL Logistics Ltd. was founded in 1976 by DR. Vijay Sankeshwar in Gadag, a small town in North Karnataka with a single truck and a vision that was way ahead of its time.  VRL gradually expanded its services to Bangalore, Hubli and Belgaum. From this humble beginning VRL has today grown into a nationally renowned logistics and transport company which is also currently the largest fleet owner of commercial vehicles in India. VRL finds mention in the Limca Book of Record as the largest fleet owner of commercial vehicles in india in the Private Sector. Over the years, VRL has pioneered in providing a safe and reliable delivery network in the field of parcel service. It has spread its operations to Courier Service, Priority Cargo & Transport of Passengers by Air to meet the growing demands of its burgeoning customer base.

3PL & Warehousing solutions offered by VRL are tailor-made and cater to unique needs of its diverse customer base. With the largest goods transportation network in India, VRL parcel service is indispensable for a large number of Corporate Houses. This network spans the length and breadth of the country and is supported by strategically located transshipment hubs. It operates through a network of many Branch and franchisees to cater its valuable customers and it is now in the process of expanding its services to reach even the remotest locations of the Country.

Business area of the company

VRL Logistics is engaged in goods transportation and passenger transportation. The Company offers logistics services dealing in domestic transportation of goods. It is also engaged in bus operations, air chartering service, sale of power and sale of certified emission reductions (CER) units generated from operation of wind mills. The company is one of the leading pan-India surface logistics and parcel delivery service providers. It owned and operated the largest fleet of commercial vehicles in the private sector in India. It provides general parcel and priority parcel delivery (less than truckload services, LTL), courier and full-truckload (FTL) services through its widespread transportation network in many States and Union Territories across India.

Services of the company

General parcel & VRL priority - General Parcel forms the core of VRL’s business and involves pan Indian movement of consignments of varying size and weight across the country on a Less than Truck Load (LTL) godown to godown Basis. The Company also provides the option of door collection and door delivery to the customers at a cost. The Priority Cargo business involves door-to-door delivery. VRL offers its goods transportation services several States and, Union Territories covering all major cities and towns in India. VRL has its exclusive offices across many towns and cities in India. Operations in this division are conducted through a network of several branches and franchisees.

Courier service business - Its offer Courier services for time sensitive documents and packages. Presently, its Courier offering is available within the State of Karnataka. Certain major out-of-Karnataka locations are being serviced through tie-ups with other operators.

Travels - VRL is one of the front runners in the Indian Passenger Travel Industry amongst the private sector players. These operations are conducted under the aegis of ‘VIJAYANAND TRAVELS’ covering several routes connecting many destinations with over many luxury Buses / Coaches. It is the Market Leader in Karnataka's Private Passenger Travel Industry.

Transport of passengers by air - In 2008, the company ventured into the Transport of Passengers by Air Industry. It was a gradual progression for the company. The Indian Aviation Industry has experienced a tremendous growth in the last few years, more so in the Private Aviation Sector. Keeping in mind the emerging market demand, VRL decided to enter the Transport of Passengers by Air Industry and serve VVIPs, VIPs & Corporate India. To this end, the Company had acquired a brand new, Premier Jet 1A aircraft, manufactured by Hawker Beechcraft Inc, USA.

Milestones

  • 1976: The goods transportation business was commenced by Dr. Vijay Sankeshwar, the company’s Promoter, through a proprietary concern.
  • 1983: The assets and liabilities of the proprietorship firm were purchased by a private limited company by the name of Vijayanand Roadlines.
  • 1992: Commencement of the courier service business in the State of Karnataka.
  • 1996: Commencement of the passenger transportation service business.
  • 2003: Vijayanand Printers became a wholly owned subsidiary of the company.
  • 2003: The company was listed in the Limca Book of Records as the “Single largest fleet owner of commercial vehicles in the private sector in India”.
  • 2004: The company acquired Vijayanand Travels, a proprietorship concern, to take over its passenger transportation business.
  • 2004: The company commenced commercial operations out of owned infrastructure facilities at Varur, Hubballi.
  • 2005: The company was certified ISO 9001:2000 for its passengers travel service at Hubballi, Bangalore and Belgaum.
  • 2006: The company was certified ISO 9001:2000 for providing logistics services for transportation of cargo, express cargo and courier services.
  • 2006: The equity and preference shareholding in Vijayanand Printers Limited was divested in full to Times Group.
  • 2006: The company commenced its wind power business and installed 34 wind turbine generators with a capacity of 1.25 MW each.
  • 2007: The company purchased a Premier 1A aircraft from Hawker Beechcraft Incorporation, USA to commence its air charter business.
  • 2009: The company was awarded the “Best Logistics Service Provider” in the FMCG and retail sectors by Frost & Sullivan.
  • 2010: The company power project was registered as Clean Development Mechanism (CDM) project with the United Nations Framework Convention on Climate Change (UNFCCC).
  • 2011: Foray into car carrying and liquid transportation.
  • 2012: Investment in the company by NSR by subscription to Preference Shares.
  • 2012: Turnover of the company crosses Rs 10,000 million.
  • 2013: Purchase of second hand aircraft from Force Motors to add to the air charter fleet.
  • 2014: Turnover of the company crosses Rs 15,000 million.
  • 2015: Company’s shares have been listed on BSE and NSE w.e.f 30th April 2015.
  • 2016: VRL Logistics decided to close its branch situated at Kathmandu in Nepal owing the recent past disturbances as also the uncertain conditions prevailing. The present day business of the company at Nepal is negligible. 
  • 2017: Reliance Mutual Fund (MF) has bought 20 lakh shares of VRL Logistics at Rs 339.99 on the NSE on August 31, 2017. However, Vijay B Sankeshwar has sold 20 lakh shares of the company at Rs 340 on the same day.
  • 2018: VRL Logistics plans to induct new trucks at a cost of around Rs 400 crore. 
  • 2018: Goldman Sachs Asset Management International (GSAM) has reduced its holding in VRL Logistics to 2,245,026 shares, representing 2.485% on 6 June, 2018.
You have 3 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: