| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
62 |
| Equity
Latest Equity |
15.75 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
523.15 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1119.23 |
| Net Profit
Full Year Net Profit |
-46.66 |
| Full Year CPS
Full Year Cash Per Share |
-4.2 |
| Earning Per Share
Full Year Earning Per Share |
-5.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
281.48 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
68.4 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
2.807018 |
| Yearly PE ratio
Full Year Price to Earning per share |
-32.4 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-46 |
| Bse value
BSE Value in lakhs |
39 |
| Nse value
NSE Value in lakhs |
756.35 |
| High
52 week high |
334 |
| Low
52 week low |
152 |
| Price
NSE Current market price |
192 |
| CPM
Current market price |
192 |
| Market cap
BSE / NSE Market Cap |
1512.73 |
| Net profit
Latest Quarter Net Profit |
7.62 |
| Net profit variance
Latest Quarter Net Profit variance |
118 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
875 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0.28 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0.03 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
2.11 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
0.19 |
| TTM NP
Trailing Twelve 12 month Net Profit |
14.05 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
101.87 |
| TTM EPS
Trailing Twelve 12 month EPS |
0.37 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
4.32 |
| Equity
Latest Equity |
15.75 |
| LTP
Latest Price (BSE/NSE) |
192 |
| Gross block
Latest Gross Block |
59.28 |
| Loans
Total loans |
14.79 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-3.6 |
| Year GPM
Full Year Gross Profit Margin |
-2.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
2.9 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 291 | 269 | 268 | 271 | 270 | 289 | 289 | 281 |
| YOY Sales Growth % | 43% | 18% | 1% | -21% | -7% | 7% | 8% | 4% |
| Gross Sales | 291 | 269 | 268 | 271 | 270 | 289 | 289 | 281 |
| + Expenses | 287 | 317 | 324 | 313 | 298 | 282 | 282 | 273 |
| Manufacturing Cost % | 84% | 101% | 105% | 100% | 97% | 83% | 82% | 78% |
| Employee Cost % | 15% | 16% | 16% | 15% | 13% | 14% | 16% | 19% |
| Other Manufacturing Expenses % | 84% | 101% | 105% | 100% | 97% | 83% | 82% | 78% |
| Operating Profit | 4 | -48 | -57 | -41 | -27 | 7 | 6 | 8 |
| OPM % | 1% | -18% | -21% | -15% | -10% | 2% | 2% | 3% |
| + Other Income | 3 | 5 | 11 | 10 | 9 | 8 | 7 | 8 |
| Miscellaneous Income | 3 | 5 | 11 | 10 | 9 | 8 | 7 | 8 |
| Interest | 7 | 7 | 7 | 8 | 7 | 7 | 5 | 5 |
| Depreciation | 3 | 3 | 4 | 3 | 3 | 4 | 4 | 4 |
| Profit before tax | -3 | -53 | -57 | -42 | -29 | 4 | 4 | 8 |
| + Tax % | -8% | -4% | 1% | -0% | -0% | 0% | 2% | 0% |
| Current Tax | 0 | 2 | -1 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -4 | -55 | -56 | -42 | -29 | 4 | 4 | 8 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -12 | 0 | -4 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | -12 | 0 | -4 | 0 |
| Net Profit After Minority Interest | -4 | -55 | -56 | -42 | -29 | 4 | 4 | 8 |
| EPS in Rs | -0.63 | -9.48 | -8.88 | -5.39 | -3.67 | 0.52 | 0.56 | 0.97 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Sales | 306 | 289 | 527 | 539 | 875 | 1,170 | 1,119 |
| Sales Growth % | -6% | 82% | 2% | 62% | 34% | -4% | |
| Gross Sales | 875 | 1,170 | 1,119 | ||||
| + Expenses | 416 | 404 | 659 | 617 | 853 | 1,272 | 1,175 |
| Manufacturing Cost % | 54% | 58% | 47% | 49% | 60% | 73% | 68% |
| Employee Cost % | 21% | 18% | 20% | 18% | 13% | 15% | 15% |
| Other Cost % | 61% | 63% | 58% | 47% | 24% | 21% | 23% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 54% | 58% | 47% | 49% | 60% | 73% | 68% |
| Selling & Administration % | 39% | 39% | 32% | 24% | 20% | 19% | 19% |
| Miscellaneous Expenses % | 22% | 25% | 26% | 23% | 5% | 1% | 4% |
| Operating Profit | -111 | -116 | -132 | -78 | 22 | -102 | -56 |
| OPM % | -36% | -40% | -25% | -14% | 3% | -9% | -5% |
| + Other Income | 22 | 14 | 17 | 22 | 15 | 22 | 35 |
| Miscellaneous Income | 15 | 22 | 35 | ||||
| Interest | 10 | 7 | 11 | 20 | 19 | 27 | 27 |
| Depreciation | 3 | 1 | 2 | 4 | 4 | 13 | 14 |
| Profit before tax | 14 | -120 | -62 | ||||
| + Tax % | 0% | -2% | -0% | ||||
| Current Tax | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| Deferred Tax | 0 | 1 | 0 | 3 | 0 | 0 | 0 |
| + Net Profit | 14 | -122 | -62 | ||||
| Profit Growth % | -963% | -49% | |||||
| Extraordinary Income / Expense | 0 | 0 | -16 | ||||
| Exceptional Item | 0 | 0 | -16 | ||||
| Net Profit After Minority Interest | 0 | -111 | -128 | -84 | 14 | -122 | -62 |
| EPS in Rs | -1,107.46 | -22.41 | -14.66 | 2.46 | -15.64 | -7.89 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 14 | 15 | 11 | 11 | 11 | 16 | 16 |
| Reserves | -55 | -68 | 162 | 78 | 93 | 573 | 523 |
| + Borrowings | 77 | 61 | 158 | 206 | 223 | 292 | 276 |
| Secured Borrowings | 72 | 61 | 141 | 192 | 212 | 271 | 261 |
| Unsecured Borrowings | 5 | 0 | 16 | 13 | 11 | 21 | 15 |
| + Other Liabilities | 296 | 415 | 505 | 419 | 527 | 480 | 594 |
| Current Liabilities | 268 | 380 | 460 | 367 | 466 | 476 | 587 |
| Provisions | 1 | 1 | 2 | 2 | 3 | 4 | 7 |
| Equity Share Warrants | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Equity Application Money | 26 | 33 | 43 | 53 | 58 | 0 | 0 |
| Other liability items | 2 | 2 | 2 | 2 | 3 | 4 | 6 |
| Total Liabilities | 332 | 423 | 836 | 714 | 855 | 1,360 | 1,409 |
| + Fixed Assets | 5 | 1 | 9 | 15 | 16 | 25 | 23 |
| Gross Block | 8 | 2 | 12 | 27 | 27 | 50 | 59 |
| Accumulated Depreciation | 3 | 1 | 3 | 12 | 12 | 24 | 36 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 9 | 1 | 1 | 2 | 5 | 6 | 9 |
| + Other Assets | 318 | 421 | 826 | 698 | 834 | 1,329 | 1,376 |
| Trade receivables | 17 | 38 | 29 | 76 | 81 | 56 | 73 |
| Cash Equivalents | 206 | 204 | 384 | 362 | 387 | 969 | 893 |
| Loans n Advances | 86 | 114 | 249 | 117 | 222 | 174 | 296 |
| Other asset items | 11 | 65 | 163 | 144 | 144 | 130 | 114 |
| Total Assets | 332 | 423 | 836 | 714 | 855 | 1,360 | 1,409 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -22 | -35 | -321 | 27 | -22 | -68 | -78 |
| Profit from Operations | -46 | 12 | 56 | 61 | -82 | -11 | |
| Working Capital Changes | 11 | -325 | -40 | -65 | 4 | -62 | |
| Profit Before Tax & Extraordinary Items | -102 | -110 | -128 | -81 | 14 | -120 | -62 |
| Depreciation | 3 | 1 | 2 | 4 | 4 | 13 | 14 |
| Interest (Net) | -1 | 1 | 4 | 11 | 8 | 6 | -7 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 6 | 1 | 12 | 2 | -4 | 6 | 21 |
| Receivables | 0 | -21 | 10 | -48 | -6 | 25 | -30 |
| Trade Payables | 25 | 38 | 9 | 50 | 113 | -120 | -9 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -4 | 1 | -8 | 11 | -17 | 10 | -5 |
| + Cash from Investing Activity | 20 | 10 | -85 | -1 | 27 | -313 | 82 |
| Purchase of Fixed Assets | 0 | -1 | -3 | -1 | -6 | -9 | -12 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -4 | -1 | 0 | 0 | -3 | -2 | 0 |
| Sale of Investments | 2 | 4 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 12 | 0 | 0 | 0 | 15 | 21 | 34 |
| Investment in Subsidiaries | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Loans to Subsidiaries | -85 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 94 | 8 | -81 | 1 | 20 | -324 | 60 |
| + Cash from Financing Activity | -23 | 73 | 329 | 18 | 3 | 515 | -2 |
| Proceeds from Issue of Shares | 0 | 0 | 106 | 0 | 0 | 537 | 2 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 54 | 50 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 36 | 0 | 746 | 1,627 | 4,953 |
| Proceeds from Short-Term Borrowings | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Redemption of Debentures | -12 | -11 | -3 | -5 | -27 | -30 | -42 |
| Repayment of Long-Term Borrowings | 0 | -8 | -7 | -10 | -741 | -1,588 | -4,881 |
| Repayment of Short-Term Borrowings | -10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | -2 | -1 | 0 | -3 | -3 | -5 | -8 |
| Interest Paid | -7 | -11 | -19 | -17 | -25 | -25 | |
| Others | 4 | 100 | 208 | 0 | -5 | 0 | 0 |
| Net Cash Flow | -25 | 49 | -76 | 44 | 8 | 133 | 2 |