| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
36 |
| Equity
Latest Equity |
44.11 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
2002.83 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1228.04 |
| Net Profit
Full Year Net Profit |
64.21 |
| Full Year CPS
Full Year Cash Per Share |
1.8 |
| Earning Per Share
Full Year Earning Per Share |
1.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
356.75 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
46.4 |
| Networth
Full Year Return on Networth |
4.92 |
| Price/Book Value
Price to Book value |
3.103448 |
| Yearly PE ratio
Full Year Price to Earning per share |
98.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
80.4 |
| Bse value
BSE Value in lakhs |
237.17 |
| Nse value
NSE Value in lakhs |
4570.53 |
| High
52 week high |
339 |
| Low
52 week low |
137 |
| Price
NSE Current market price |
144 |
| CPM
Current market price |
144 |
| Market cap
BSE / NSE Market Cap |
6367.06 |
| Net profit
Latest Quarter Net Profit |
32.5 |
| Net profit variance
Latest Quarter Net Profit variance |
70 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
723.75 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
61.53 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
8.5 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
122.73 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
9.68 |
| TTM NP
Trailing Twelve 12 month Net Profit |
63.34 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
37.22 |
| TTM EPS
Trailing Twelve 12 month EPS |
1.99 |
| TTM PE
Trailing Twelve 12 month PE |
72.54 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
10.26 |
| Equity
Latest Equity |
44.11 |
| LTP
Latest Price (BSE/NSE) |
144 |
| Gross block
Latest Gross Block |
567.74 |
| Loans
Total loans |
19.48 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
4.3 |
| Year GPM
Full Year Gross Profit Margin |
7.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
5.7 |
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 242 | 284 | 316 | 284 | 320 | 308 | 357 | 321 |
| YOY Sales Growth % | 42% | 72% | 74% | 38% | 32% | 8% | 13% | 13% |
| Gross Sales | 242 | 284 | 316 | 284 | 320 | 308 | 357 | 321 |
| + Expenses | 222 | 263 | 293 | 289 | 299 | 288 | 336 | 305 |
| Manufacturing Cost % | 75% | 76% | 76% | 76% | 79% | 78% | 78% | 75% |
| Employee Cost % | 17% | 16% | 17% | 26% | 14% | 16% | 16% | 20% |
| Other Cost % | -0% | -0% | 0% | 0% | -0% | 0% | 0% | -0% |
| Other Manufacturing Expenses % | 75% | 76% | 76% | 76% | 79% | 78% | 78% | 75% |
| Operating Profit | 19 | 21 | 23 | -5 | 21 | 20 | 20 | 16 |
| OPM % | 8% | 8% | 7% | -2% | 6% | 6% | 6% | 5% |
| + Other Income | 5 | 6 | 7 | 5 | 16 | 19 | 29 | 63 |
| Miscellaneous Income | 5 | 6 | 7 | 5 | 16 | 19 | 29 | 63 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 6 |
| Profit before tax | 21 | 24 | 26 | -4 | 32 | 34 | 44 | 72 |
| + Tax % | 28% | 30% | 28% | 13% | 26% | 5% | 22% | 12% |
| Current Tax | 0 | 4 | 8 | 4 | 9 | 2 | 12 | 11 |
| Deferred Tax | 6 | 3 | -1 | -4 | -1 | 0 | -2 | -3 |
| + Net Profit | 16 | 17 | 19 | -3 | 24 | 32 | 34 | 63 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 41 |
| Exceptional Item | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 41 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 |
| Net Profit After Minority Interest | 16 | 17 | 19 | -3 | 24 | 32 | 33 | 61 |
| EPS in Rs | 0.40 | 0.43 | 0.49 | -0.08 | 0.58 | 0.72 | 0.73 | 1.37 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 40 | 112 | 136 | 380 | 501 | 656 | 914 | 1,228 |
| Sales Growth % | 176% | 21% | 180% | 32% | 31% | 39% | 34% | |
| Gross Sales | 656 | 914 | 1,228 | |||||
| + Expenses | 94 | 136 | 132 | 392 | 485 | 618 | 844 | 1,169 |
| Manufacturing Cost % | 16% | 9% | 0% | 0% | 2% | 2% | 2% | 2% |
| Employee Cost % | 75% | 31% | 26% | 25% | 25% | 22% | 18% | 18% |
| Other Cost % | 142% | 82% | 71% | 78% | 70% | 71% | 73% | 76% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 16% | 9% | 0% | 0% | 2% | 1% | 2% | 2% |
| Selling & Administration % | 93% | 49% | 8% | 17% | 61% | 64% | 65% | 68% |
| Miscellaneous Expenses % | 49% | 33% | 64% | 61% | 9% | 7% | 8% | 8% |
| Operating Profit | -54 | -24 | 3 | -12 | 16 | 38 | 71 | 59 |
| OPM % | -134% | -22% | 2% | -3% | 3% | 6% | 8% | 5% |
| + Other Income | 2 | 1 | 3 | 5 | 16 | 39 | 24 | 47 |
| Miscellaneous Income | 39 | 23 | 47 | |||||
| Exceptional Income | 30 | 5 | 0 | |||||
| Interest | 2 | 1 | 2 | 3 | 1 | 3 | 2 | 3 |
| Depreciation | 4 | 2 | 2 | 8 | 11 | 13 | 10 | 15 |
| Profit before tax | 61 | 82 | 89 | |||||
| + Tax % | -20% | 26% | 19% | |||||
| Current Tax | 0 | 0 | 0 | 6 | 8 | 0 | 4 | 23 |
| Deferred Tax | 0 | 0 | -5 | -2 | -10 | -12 | 17 | -6 |
| + Net Profit | 73 | 60 | 71 | |||||
| Profit Growth % | -18% | 19% | ||||||
| Extraordinary Income / Expense | 30 | 5 | -3 | |||||
| Exceptional Item | 30 | 5 | -3 | |||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | -2 | 3 | 0 | 1 |
| Net Profit After Minority Interest | -57 | -27 | 8 | -21 | 22 | 76 | 60 | 72 |
| EPS in Rs | -1,333.79 | -618.86 | 174.67 | -0.57 | 0.63 | 1.96 | 1.54 | 1.63 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 213 | 233 | 1 | 37 | 37 | 37 | 39 | 44 |
| Reserves | -199 | -225 | 20 | 344 | 337 | 409 | 595 | 2,003 |
| + Borrowings | 12 | 8 | 14 | 3 | 10 | 46 | 40 | 44 |
| Secured Borrowings | 3 | 0 | 14 | 3 | 1 | 40 | 32 | 25 |
| Unsecured Borrowings | 9 | 8 | 0 | 0 | 9 | 6 | 8 | 19 |
| + Other Liabilities | 36 | 55 | 146 | 154 | 200 | 140 | 231 | 446 |
| Current Liabilities | 34 | 49 | 103 | 136 | 157 | 135 | 222 | 387 |
| Provisions | 5 | 1 | 1 | 3 | 4 | 6 | 8 | 22 |
| Minority Interest | 0 | 0 | 0 | 0 | 13 | 0 | 3 | 1 |
| Equity Application Money | 0 | 0 | 10 | -39 | 0 | 0 | 0 | 0 |
| Other liability items | 1 | 5 | 37 | 57 | 34 | 6 | 7 | 63 |
| Total Liabilities | 60 | 70 | 181 | 538 | 583 | 632 | 904 | 2,537 |
| + Fixed Assets | 8 | 6 | 100 | 289 | 292 | 271 | 286 | 528 |
| Gross Block | 11 | 10 | 101 | 297 | 310 | 333 | 318 | 568 |
| Accumulated Depreciation | 3 | 3 | 1 | 8 | 18 | 62 | 32 | 40 |
| CWIP | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 |
| Investments | 6 | 12 | 3 | 40 | 48 | 86 | 119 | 546 |
| + Other Assets | 46 | 52 | 79 | 209 | 236 | 276 | 498 | 1,464 |
| Trade receivables | 22 | 4 | 26 | 9 | 12 | 28 | 37 | 47 |
| Cash Equivalents | 8 | 32 | 31 | 105 | 93 | 80 | 279 | 450 |
| Loans n Advances | 11 | 8 | 17 | 80 | 115 | 137 | 166 | 205 |
| Other asset items | 5 | 7 | 6 | 15 | 16 | 31 | 16 | 762 |
| Total Assets | 60 | 70 | 181 | 538 | 583 | 632 | 904 | 2,537 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -42 | 34 | -15 | -34 | 31 | 43 | 122 | 196 |
| Profit from Operations | -38 | -3 | 9 | 10 | 45 | 55 | 97 | 123 |
| Working Capital Changes | -3 | 39 | -23 | -36 | -8 | -13 | 31 | 79 |
| Profit Before Tax & Extraordinary Items | -57 | -27 | 3 | -18 | 21 | 61 | 82 | 89 |
| Depreciation | 4 | 2 | 2 | 8 | 11 | 13 | 10 | 15 |
| Interest (Net) | 0 | 0 | 1 | 2 | -1 | -1 | -6 | -30 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -1 | 0 | 0 | -1 | -3 | -5 | -6 | -9 |
| Provisions & Write-offs (Net) | 0 | 1 | 0 | 0 | -9 | 0 | 2 | 1 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -8 | 17 | -21 | 19 | -3 | -15 | -11 | -7 |
| Trade Payables | 11 | 2 | -9 | -5 | 1 | 23 | 46 | 60 |
| Loans & Advances | 0 | 0 | 0 | 0 | -3 | 3 | 0 | 0 |
| Change in Deposits | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid (Net) | 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -1 | -2 | -1 | -6 | -6 | 1 | -6 | -6 |
| + Cash from Investing Activity | 48 | -5 | -10 | -222 | 22 | -45 | -202 | -1,211 |
| Purchase of Fixed Assets | 0 | -1 | 0 | -2 | -5 | -7 | -4 | -21 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | -5 | 0 | -225 | -539 | -784 | -243 | -984 |
| Sale of Investments | 48 | 0 | 10 | 84 | 535 | 785 | 216 | 566 |
| Interest Received | 0 | 0 | 0 | 2 | 2 | 2 | 4 | 30 |
| Acquisition of Companies | 0 | 0 | -11 | -6 | 0 | -33 | -10 | -104 |
| Others | 0 | 0 | -9 | -75 | 29 | -7 | -165 | -699 |
| + Cash from Financing Activity | -1 | -2 | 14 | 258 | -2 | -46 | 104 | 1,287 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 2 | 0 | 0 | 112 | 1,297 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 273 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 15 | 5 | 0 | 0 | 0 | 0 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | -1 | -2 | -1 | -1 | -2 | -6 | -6 | -9 |
| Interest Paid | 0 | 0 | -1 | -2 | 0 | -1 | -1 | -1 |
| Others | 0 | 0 | 0 | 0 | 0 | -40 | 0 | 0 |
| Net Cash Flow | 5 | 27 | -12 | 2 | 51 | -48 | 24 | 271 |