IndiaOne Finance - Company Dashboard

Governance Classic Home

VRL Logistics LtdLogistics Solution ProviderINE366I01010Standalone₹293.60+5.70 (+1.98%)Jun-26

Valuation

Market Cap₹5.14K Cr

TTM PE19.23x

Forward PE17.73x

PEG-2.82

Book Value₹65.31

P/B4.50x

TTM EPS₹15.27

Fwd EPS₹16.56

TTM Revenue₹3.36K Cr

TTM PAT₹267.31 Cr

TTM EBITDA₹685.19 Cr

TTM EBIT₹426.47 Cr

Last Qtr PAT₹80.53 Cr

Last Qtr EBITDA₹186.58 Cr

Last Qtr EBIT₹124.23 Cr

Profitability

ROE23.40%

ROCE20.00%

TTM NPM7.97%

TTM EBITDA %20.42%

Curr OPM9.10%

Last OPM8.40%

Curr NPM—

Last NPM—

Curr EPS₹4.60

Last EPS₹4.12

Balance sheet

Equity₹174.94 Cr

Reserve₹967.50 Cr

Total Debt₹1,154.13 Cr

D/E1.01x

Interest %28.18%

Curr Interest₹22.69 Cr

Price / range

Close₹293.60

vs 52W High-6.20%

vs 52W Low+29.12%

MA50—

MA200—

Returns

1D+1.98%

1W+1.84%

1M-1.31%

3M+21.48%

6M+18.43%

1Y+2.51%

2Y-1.56%

3Y-19.19%

5Y+70.67%

Diwali+9.25%

Sector peers — Logistics Solution Provider

Company	Close	Mkt Cap	TTM P/E	ROE
CONCOR	504.55	₹38.43K Cr	30.94	9.59%
DELHIVERY	428.00	₹32.05K Cr	108.63	3.04%
SHADOWFAX	251.55	₹14.72K Cr	109.85	6.60%
BLUEDART	4821.00	₹11.44K Cr	40.94	15.73%
SHIPROCKET	121.59	₹8.85K Cr	16.21	—
TCI	829.80	₹6.38K Cr	14.48	17.13%
TVSSCS	133.85	₹5.91K Cr	243.36	1.21%
VRLLOG	293.60	₹5.14K Cr	19.23	23.40%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	878.84+18.1%	852.85	826.96	796.96	744.34	3,221.11
Other Income	5.98	6.38	3.83	6.97	6.49	23.67
Total Income	884.82+17.8%	859.23	830.79	803.93	750.83	3,244.78
Interest	22.69	22.67	21.86	24.24	26.21	94.98
Expenditure	-777.30-13.7%	-761.55	-746.94	-734.81	-683.60	-2,926.90
PBDT	0	0	0	0	0	0
EBITDA	186.58+23.1%	177.49	169.97	151.15	151.61	650.22
Depreciation	-62.35	-63.52	-68.09	-64.76	-64.66	-261.03
EBIT	124.23+42.9%	113.97	101.88	86.39	86.95	389.19
PBT	107.52+59.9%	97.68	83.85	69.12	67.23	317.88
Tax	-26.99	-25.54	-19.09	-19.23	-17.19	-81.05
Equity	174.94	174.94	174.94	0	87.47	174.94
OPM	12.15	11.37	10.09	8.67	8.95	9.80
Net Profit	80.53+60.9%	72.14	64.75	49.89	50.04	236.83
NPM	9.10	8.40	7.79	6.26	6.66	7.30
EPS	4.60-19.6%	4.12	3.70	2.85	5.72	13.54

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	3,221.11+1.9%	3,160.95+9.4%	2,888.62+9.1%	2,648.52+10.6%	2,393.65+35.8%	1,762.92
Other Income	23.67	25.46	21.10	14.35	16.81	12.87
Total Income	3,244.78+1.8%	3,186.41+9.5%	2,909.72+9.3%	2,662.87+10.5%	2,410.47+35.7%	1,775.79
Expenditure	-2,926.90+0.3%	-2,936.45-5.3%	-2,789.21-13.4%	-2,460.35-11.8%	-2,200.57-28.5%	-1,712.05
Interest	-94.98	-94.84	-77.87	-54.34	-43.09	-36.82
PBDT	0	0	0	0	0	0
EBITDA	650.22+13.5%	572.96+45.6%	393.44-2.0%	401.65-0.6%	404.17+63.3%	247.48
Depreciation	-261.03	-253.62	-216.16	-159.14	-168	-159.79
EBIT	389.19+21.9%	319.34+80.1%	177.28-26.9%	242.51+2.7%	236.17+169.3%	87.69
PBT	317.88+27.2%	249.96+106.6%	121-40.3%	202.52-3.5%	209.89+229.3%	63.74
Tax	-81.05	-67.02	-31.94	-36.38	-49.78	-18.67
Equity	174.94	87.47	0	0	0	0
OPM (%)	9.80	7.84	4.00	8.00	9.00	4.00
Net Profit	236.83+29.5%	182.93+105.9%	88.85-72.5%	323.20+101.9%	160.11+255.2%	45.07
NPM (%)	7.30	5.74	3.00	12.00	7.00	3.00
EPS (Rs)	13.54-35.2%	20.91+105.8%	10.16-72.2%	36.58+101.9%	18.12+263.1%	4.99
CEPS	13.54	20.91	10.16	36.58	18.12	4.99

Metric	FY25-26
Revenue	3,221.11
Other Income	23.67
Total Income	3,244.78
Interest	94.98
Expenditure	-2,926.90
PBDT	0
EBITDA	650.22
Depreciation	-261.03
EBIT	389.19
PBT	317.88
Tax	-81.05
Equity	174.94
OPM	9.80
Net Profit	236.83
NPM	7.30
EPS	13.54

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25
Revenue	3,221.11+1.9%	3,160.95
Other Income	23.67	25.46
Total Income	3,244.78+1.8%	3,186.41
Expenditure	-2,926.90+0.3%	-2,936.45
Interest	-94.98	-94.84
PBDT	0	0
EBITDA	650.22+13.5%	572.96
Depreciation	-261.03	-253.62
EBIT	389.19+21.9%	319.34
PBT	317.88+27.2%	249.96
Tax	-81.05	-67.02
Equity	174.94	87.47
OPM (%)	9.80	7.84
Net Profit	236.83+29.5%	182.93
NPM (%)	7.30	5.74
EPS (Rs)	13.54-35.2%	20.91
CEPS	13.54	20.91

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Interim Dividend	5	13 Feb 2026
2025	Final Dividend	10	30 Jul 2025
2025	Interim Dividend	5	29 Nov 2024
2023	Final Dividend	5	31 Jul 2023
2022	Interim Dividend	8	10 Feb 2022
2021	Final Dividend	4	29 Jul 2021
2020	Interim Dividend	3	18 Feb 2020
2020	Interim Dividend	4	21 Nov 2019
2019	Final Dividend	2	01 Aug 2019
2019	Interim Dividend	3.5	15 Nov 2018
2017	Interim Dividend	4	02 Feb 2017
2016	Interim Dividend	5	08 Feb 2016

Bonus

Year	Ratio	Ex-Date
2025	1:1	14 Aug 2025

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split