| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
1271 |
| Equity
Latest Equity |
74.09 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
3399.39 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1828.98 |
| Net Profit
Full Year Net Profit |
965.87 |
| Full Year CPS
Full Year Cash Per Share |
32.3 |
| Earning Per Share
Full Year Earning Per Share |
26.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
397.78 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
93.8 |
| Networth
Full Year Return on Networth |
2.1 |
| Price/Book Value
Price to Book value |
3.219616 |
| Yearly PE ratio
Full Year Price to Earning per share |
11.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
9.4 |
| Bse value
BSE Value in lakhs |
123.9 |
| Nse value
NSE Value in lakhs |
3006.7 |
| High
52 week high |
363 |
| Low
52 week low |
216 |
| Price
NSE Current market price |
302 |
| CPM
Current market price |
302 |
| Market cap
BSE / NSE Market Cap |
11202.86 |
| Net profit
Latest Quarter Net Profit |
46.96 |
| Net profit variance
Latest Quarter Net Profit variance |
196 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
1155.63 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
968.19 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
83.78 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
290.77 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
15.9 |
| TTM NP
Trailing Twelve 12 month Net Profit |
97.14 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
1270.86 |
| TTM EPS
Trailing Twelve 12 month EPS |
26.07 |
| TTM PE
Trailing Twelve 12 month PE |
11.6 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
77.64 |
| Equity
Latest Equity |
74.09 |
| LTP
Latest Price (BSE/NSE) |
302 |
| Gross block
Latest Gross Block |
2086.69 |
| Loans
Total loans |
218.86 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-2.4 |
| Year GPM
Full Year Gross Profit Margin |
65.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
10.9 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 250 | 319 | 535 | 520 | 499 | 526 | 406 | 398 |
| YOY Sales Growth % | -2% | 7% | 67% | 95% | 99% | 65% | -24% | -24% |
| Gross Sales | 250 | 319 | 535 | 520 | 499 | 526 | 406 | 398 |
| + Expenses | 226 | 297 | 498 | 501 | 476 | 1,605 | 339 | 354 |
| Material Cost % | 0% | 0% | 0% | -0% | 0% | 1% | 0% | -1% |
| Raw Material Cost | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -2 |
| Change in Inventory | 0 | 0 | 0 | 0 | 1 | 3 | 1 | -1 |
| Manufacturing Cost % | 47% | 54% | 44% | 29% | 41% | 256% | 29% | 32% |
| Employee Cost % | 21% | 21% | 17% | 15% | 19% | 15% | 18% | 18% |
| Other Cost % | 23% | 18% | 33% | 52% | 35% | 33% | 36% | 40% |
| Raw Materials % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -1% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 8% | 2% | 2% | 1% | 1% |
| Stock Adjustments % | -0% | -0% | 0% | 0% | -0% | -1% | -0% | 0% |
| Other Manufacturing Expenses % | 47% | 54% | 44% | 29% | 41% | 256% | 29% | 32% |
| Selling & Administration % | 23% | 18% | 30% | 41% | 33% | 32% | 36% | 37% |
| Provisions & Contingencies % | 0% | 0% | 3% | 3% | 0% | 0% | 0% | 1% |
| Operating Profit | 24 | 22 | 37 | 19 | 23 | -1,079 | 67 | 44 |
| OPM % | 10% | 7% | 7% | 4% | 5% | -205% | 16% | 11% |
| + Other Income | 26 | 25 | 22 | 19 | 92 | 1,104 | 11 | 51 |
| Miscellaneous Income | 26 | 25 | 22 | 19 | 92 | 1,104 | 11 | 51 |
| Exceptional Income | 0 | 0 | 0 | 0 | 15 | 1,098 | 0 | 0 |
| Interest | 1 | 2 | 3 | 5 | 5 | 7 | 4 | 6 |
| Depreciation | 15 | 26 | 31 | 37 | 65 | 61 | 60 | 46 |
| Profit before tax | 34 | 20 | 25 | -4 | 46 | -42 | 14 | 42 |
| + Tax % | 31% | 18% | 46% | 203% | -13% | 19% | 36% | -31% |
| Current Tax | 13 | 11 | 14 | 10 | 14 | 5 | 10 | 2 |
| Deferred Tax | -2 | -7 | -3 | -18 | -19 | -12 | -5 | -16 |
| + Net Profit | 24 | 16 | 14 | 4 | 51 | -34 | 9 | 56 |
| Extraordinary Income / Expense | 0 | -2 | 0 | -10 | 15 | 184 | -1 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -915 | -1 | 0 |
| Minority Interest (After Tax) | -1 | 6 | 17 | 2 | 17 | 5 | 1 | -9 |
| Net Profit After Minority Interest | 23 | 22 | 31 | 6 | 68 | -29 | 10 | 47 |
| EPS in Rs | 2.96 | 3.11 | 3.28 | -0.22 | 7.73 | -0.85 | 0.30 | 1.27 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 211 | 190 | 172 | 170 | 248 | 454 | 622 | 1,091 | 1,138 | 1,624 |
| Sales Growth % | -10% | -10% | -1% | 46% | 84% | 37% | 75% | 4% | 43% | |
| Gross Sales | 454 | 622 | 1,091 | 1,138 | 1,624 | |||||
| + Expenses | 135 | 129 | 159 | 154 | 255 | 415 | 536 | 992 | 1,055 | 1,521 |
| Material Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 5% | 7% | 2% |
| Raw Material Cost | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 72 | 92 | 40 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -18 | -12 | 0 |
| Manufacturing Cost % | 11% | 10% | 8% | 27% | 21% | 12% | 23% | 36% | 34% | 32% |
| Employee Cost % | 11% | 13% | 22% | 24% | 13% | 11% | 14% | 14% | 16% | 18% |
| Other Cost % | 42% | 44% | 63% | 40% | 69% | 69% | 49% | 37% | 35% | 42% |
| Raw Materials % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 7% | 8% | 2% |
| Purchase of Finished Goods % | 0% | 0% | 7% | 8% | 2% | |||||
| Stock Adjustments % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 2% | 1% | 0% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 11% | 10% | 7% | 27% | 21% | 12% | 23% | 36% | 34% | 32% |
| Selling & Administration % | 39% | 35% | 35% | 29% | 66% | 65% | 46% | 34% | 30% | 38% |
| Miscellaneous Expenses % | 4% | 9% | 28% | 10% | 3% | 3% | 4% | 2% | 5% | 4% |
| Provisions & Contingencies % | 1% | 1% | 1% | 2% | 2% | |||||
| Operating Profit | 76 | 61 | 13 | 15 | -7 | 39 | 86 | 99 | 83 | 102 |
| OPM % | 36% | 32% | 8% | 9% | -3% | 9% | 14% | 9% | 7% | 6% |
| + Other Income | 8 | 12 | 10 | 16 | 15 | 14 | 24 | 49 | 80 | 92 |
| Miscellaneous Income | 14 | 24 | 50 | 82 | 92 | |||||
| Exceptional Income | 0 | 0 | 1 | 2 | 0 | |||||
| Interest | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 6 | 8 | 11 |
| Depreciation | 1 | 1 | 8 | 20 | 27 | 35 | 39 | 57 | 67 | 118 |
| Profit before tax | 17 | 70 | 89 | 89 | 75 | |||||
| + Tax % | 18% | 27% | 29% | 16% | 20% | |||||
| Current Tax | 19 | 13 | 14 | 7 | 6 | 10 | 27 | 31 | 40 | 48 |
| Deferred Tax | -1 | -2 | -3 | -3 | 0 | -7 | -8 | -6 | -26 | -32 |
| + Net Profit | 14 | 51 | 63 | 75 | 58 | |||||
| Profit Growth % | 274% | 25% | 18% | -23% | ||||||
| Extraordinary Income / Expense | 0 | 0 | -2 | -15 | -12 | |||||
| Minority Interest (After Tax) | 0 | 0 | 2 | 11 | 24 | -4 | -22 | -22 | -18 | 25 |
| Net Profit After Minority Interest | 65 | 61 | 3 | 18 | -2 | 9 | 28 | 39 | 57 | 76 |
| EPS in Rs | 324.24 | 306.86 | 0.38 | 2.44 | -9.51 | 4.48 | 15.60 | 9.28 | 9.76 | 5.82 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 11 | 11 | 11 | 12 | 13 | 26 | 31 | 35 |
| Reserves | 156 | 221 | 341 | 396 | 496 | 646 | 1,028 | 1,078 | 1,968 | 2,828 |
| + Borrowings | 0 | 0 | 8 | 9 | 8 | 1 | 4 | 38 | 28 | 219 |
| Secured Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 8 | 9 | 8 | 1 | 4 | 19 | 28 | 219 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 41 | 42 | 105 | 92 | 258 | 359 | 358 | 555 | 727 | 1,336 |
| Current Liabilities | 40 | 41 | 60 | 57 | 176 | 239 | 202 | 348 | 406 | 1,089 |
| Provisions | 0 | 1 | 5 | 2 | 3 | 10 | 13 | 12 | 11 | 11 |
| Minority Interest | 0 | 0 | 35 | 32 | 83 | 121 | 157 | 212 | 336 | 374 |
| Other liability items | 1 | 1 | 15 | 9 | 3 | 4 | 5 | 5 | 5 | 21 |
| Total Liabilities | 200 | 265 | 465 | 509 | 773 | 1,018 | 1,404 | 1,698 | 2,753 | 4,418 |
| + Fixed Assets | 2 | 2 | 152 | 137 | 348 | 296 | 424 | 583 | 608 | 1,731 |
| Gross Block | 6 | 6 | 165 | 169 | 398 | 383 | 549 | 755 | 861 | 2,087 |
| Accumulated Depreciation | 4 | 5 | 13 | 32 | 50 | 86 | 125 | 172 | 253 | 336 |
| CWIP | 0 | 0 | 1 | 1 | 6 | 2 | 1 | 0 | 0 | 14 |
| Investments | 55 | 77 | 98 | 127 | 58 | 118 | 442 | 332 | 439 | 1,312 |
| + Other Assets | 142 | 187 | 214 | 243 | 361 | 601 | 537 | 783 | 1,706 | 1,362 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 25 | 2 | 3 |
| Trade receivables | 33 | 26 | 43 | 45 | 68 | 69 | 85 | 186 | 275 | 576 |
| Cash Equivalents | 76 | 114 | 117 | 133 | 187 | 372 | 323 | 329 | 1,210 | 458 |
| Loans n Advances | 28 | 41 | 47 | 58 | 92 | 139 | 103 | 201 | 206 | 324 |
| Other asset items | 5 | 6 | 6 | 7 | 14 | 21 | 25 | 42 | 14 | 1 |
| Total Assets | 200 | 265 | 465 | 509 | 773 | 1,018 | 1,404 | 1,698 | 2,753 | 4,418 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 59 | 57 | 3 | 19 | -2 | 68 | 62 | 8 | 91 | 66 |
| Profit from Operations | 83 | 81 | 72 | 45 | -3 | 53 | 109 | 120 | 135 | 166 |
| Working Capital Changes | -8 | -9 | -52 | -11 | 8 | 31 | -28 | -86 | -4 | -48 |
| Profit Before Tax & Extraordinary Items | 83 | 72 | 13 | 11 | -21 | 17 | 70 | 89 | 89 | 66 |
| Depreciation | 1 | 1 | 8 | 20 | 27 | 36 | 39 | 57 | 67 | 118 |
| Interest (Net) | -4 | -5 | -2 | -2 | -3 | -4 | -6 | -9 | -33 | -39 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -2 | -6 | -1 | -1 | -2 | -1 | -2 | -3 | -9 | -16 |
| Provisions & Write-offs (Net) | 2 | 5 | 5 | 8 | -1 | 3 | 9 | 9 | 35 | 39 |
| Profit / Loss in Forex | 3 | 10 | 1 | 2 | -3 | 2 | 4 | 0 | 4 | 0 |
| Receivables | -13 | 1 | -18 | -15 | -10 | -8 | -13 | -62 | -69 | -77 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -18 | -13 | 0 |
| Trade Payables | 2 | -1 | 4 | -2 | 19 | -2 | -22 | 6 | 84 | 20 |
| Loans & Advances | -2 | 0 | -29 | -2 | -2 | 1 | 3 | -1 | -4 | 4 |
| Direct Taxes Paid | -16 | -15 | -17 | -15 | -7 | -16 | -19 | -26 | -41 | -53 |
| + Cash from Investing Activity | -6 | -61 | -17 | -60 | 18 | -271 | -329 | -89 | -612 | -1,139 |
| Purchase of Fixed Assets | -2 | -1 | -2 | -6 | -7 | -3 | -12 | -8 | -27 | -148 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Purchase of Investments | -93 | -53 | -42 | -76 | -57 | -103 | -387 | -88 | -377 | -709 |
| Sale of Investments | 74 | 40 | 22 | 33 | 83 | 39 | 69 | 228 | 342 | 699 |
| Investment Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 3 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 24 | 67 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -758 |
| Acquisition of Companies | 0 | 0 | 0 | -23 | -6 | -129 | -129 | -104 | -93 | -759 |
| Others | 11 | -53 | 1 | 7 | 2 | -80 | 130 | -118 | -482 | 470 |
| + Cash from Financing Activity | -20 | 0 | 37 | 6 | 3 | 217 | 335 | 15 | 946 | 805 |
| Proceeds from Issue of Shares | 0 | 0 | 77 | 12 | 10 | 223 | 316 | 16 | 922 | 881 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 38 | 8 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44 |
| Repayment of Short-Term Borrowings | 0 | 0 | -34 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | -3 | -6 | -6 | -5 | -4 | -7 | -3 | -12 |
| Dividend Paid | -20 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | -7 | -10 |
| Others | 0 | 0 | -1 | 0 | 0 | 0 | 23 | -16 | -4 | -18 |
| Net Cash Flow | 33 | -5 | 24 | -35 | 19 | 14 | 68 | -66 | 425 | -268 |