| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
38 |
| Equity
Latest Equity |
15.69 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
814.52 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1006.51 |
| Net Profit
Full Year Net Profit |
50.25 |
| Full Year CPS
Full Year Cash Per Share |
5.8 |
| Earning Per Share
Full Year Earning Per Share |
3.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
187.9 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
52.9 |
| Networth
Full Year Return on Networth |
2.04 |
| Price/Book Value
Price to Book value |
1.814745 |
| Yearly PE ratio
Full Year Price to Earning per share |
30 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
16.5 |
| Bse value
BSE Value in lakhs |
24.47 |
| Nse value
NSE Value in lakhs |
290.64 |
| High
52 week high |
202 |
| Low
52 week low |
89 |
| Price
NSE Current market price |
96 |
| CPM
Current market price |
96 |
| Market cap
BSE / NSE Market Cap |
1499.33 |
| Net profit
Latest Quarter Net Profit |
0.34 |
| Net profit variance
Latest Quarter Net Profit variance |
-98 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
555.23 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
24.79 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
4.46 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
75.5 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
7.67 |
| TTM NP
Trailing Twelve 12 month Net Profit |
17.98 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-29.09 |
| TTM EPS
Trailing Twelve 12 month EPS |
2.19 |
| TTM PE
Trailing Twelve 12 month PE |
43.63 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
23.52 |
| Equity
Latest Equity |
15.69 |
| LTP
Latest Price (BSE/NSE) |
96 |
| Gross block
Latest Gross Block |
678.63 |
| Loans
Total loans |
31.35 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
8 |
| Year GPM
Full Year Gross Profit Margin |
9.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
6.6 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 236 | 235 | 219 | 210 | 351 | 257 | 189 | 188 |
| YOY Sales Growth % | 151% | 113% | 103% | 108% | 48% | 9% | -14% | -10% |
| Gross Sales | 236 | 235 | 219 | 210 | 351 | 257 | 189 | 188 |
| + Expenses | 227 | 222 | 202 | 187 | 327 | 238 | 178 | 175 |
| Manufacturing Cost % | 76% | 73% | 69% | 65% | 76% | 73% | 70% | 67% |
| Employee Cost % | 15% | 17% | 18% | 19% | 12% | 17% | 23% | 24% |
| Other Cost % | 5% | 5% | 5% | 5% | 5% | 3% | 2% | 2% |
| Other Manufacturing Expenses % | 76% | 73% | 69% | 65% | 76% | 73% | 70% | 67% |
| Selling & Administration % | 5% | 5% | 5% | 5% | 5% | 3% | 2% | 2% |
| Operating Profit | 9 | 14 | 17 | 23 | 24 | 19 | 11 | 12 |
| OPM % | 4% | 6% | 8% | 11% | 7% | 7% | 6% | 7% |
| + Other Income | 8 | 6 | 10 | 6 | 5 | 5 | 10 | 4 |
| Miscellaneous Income | 8 | 6 | 10 | 6 | 5 | 5 | 10 | 4 |
| Interest | 2 | 2 | 3 | 2 | 2 | 4 | 4 | 5 |
| Depreciation | 7 | 7 | 10 | 9 | 10 | 11 | 11 | 11 |
| Profit before tax | 7 | 10 | 13 | 17 | 17 | 9 | 6 | 1 |
| + Tax % | 1% | 1% | -14% | 6% | 15% | 7% | -45% | 56% |
| Current Tax | 0 | 0 | 0 | 1 | 3 | 1 | -2 | 1 |
| Deferred Tax | 0 | 0 | -1 | 0 | -1 | -1 | -1 | 0 |
| + Net Profit | 7 | 10 | 15 | 16 | 14 | 8 | 8 | 0 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
| Net Profit After Minority Interest | 7 | 10 | 15 | 16 | 14 | 8 | 8 | 0 |
| EPS in Rs | 0.46 | 0.64 | 0.97 | 1.02 | 0.91 | 0.53 | 0.52 | 0.02 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| + Sales | 843 | 845 | 673 | 125 | 198 | 380 | 422 | 791 | 1,007 |
| Sales Growth % | 0% | -20% | -81% | 58% | 92% | 11% | 87% | 27% | |
| Gross Sales | 380 | 422 | 791 | 1,007 | |||||
| + Expenses | 1,189 | 1,004 | 680 | 193 | 214 | 344 | 408 | 747 | 930 |
| Manufacturing Cost % | 1% | 42% | 37% | 4% | 9% | 18% | 22% | 52% | 53% |
| Employee Cost % | 24% | 29% | 25% | 59% | 49% | 29% | 30% | 19% | 17% |
| Other Cost % | 116% | 48% | 39% | 91% | 49% | 44% | 44% | 24% | 23% |
| Other Manufacturing Expenses % | 1% | 42% | 37% | 4% | 9% | 18% | 22% | 52% | 53% |
| Selling & Administration % | 7% | 31% | 23% | 29% | 30% | 28% | 44% | 22% | 22% |
| Miscellaneous Expenses % | 109% | 16% | 15% | 62% | 20% | 15% | 0% | 1% | 1% |
| Operating Profit | -346 | -160 | -6 | -68 | -16 | 37 | 15 | 44 | 77 |
| OPM % | -41% | -19% | -1% | -54% | -8% | 10% | 3% | 6% | 8% |
| + Other Income | 10 | 30 | 21 | 18 | 25 | 17 | 26 | 32 | 26 |
| Miscellaneous Income | 17 | 26 | 32 | 26 | |||||
| Interest | 6 | 16 | 18 | 10 | 10 | 23 | 22 | 10 | 13 |
| Depreciation | 31 | 62 | 62 | 52 | 28 | 18 | 20 | 31 | 41 |
| Profit before tax | 12 | -1 | 35 | 49 | |||||
| + Tax % | 37% | -249% | -4% | 4% | |||||
| Current Tax | 0 | 9 | 5 | 1 | 1 | 5 | 3 | 0 | 4 |
| Deferred Tax | 0 | -3 | -1 | 6 | 0 | -1 | 0 | -2 | -2 |
| + Net Profit | 8 | -5 | 37 | 47 | |||||
| Profit Growth % | -159% | -913% | 28% | ||||||
| Extraordinary Income / Expense | 0 | 0 | 0 | -4 | |||||
| Exceptional Item | 0 | 0 | 0 | -4 | |||||
| Net Profit After Minority Interest | 0 | -213 | -70 | -119 | -31 | 8 | -5 | 37 | 47 |
| EPS in Rs | -207.74 | -65.76 | -107.18 | -2.75 | 0.67 | -0.29 | 2.33 | 2.98 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 10 | 11 | 11 | 11 | 11 | 16 | 16 | 16 |
| Reserves | 171 | 134 | 139 | 50 | 90 | 158 | 732 | 768 | 815 |
| + Borrowings | 44 | 116 | 151 | 61 | 63 | 178 | 85 | 78 | 103 |
| Secured Borrowings | 44 | 2 | 1 | 0 | 36 | 153 | 23 | 55 | 72 |
| Unsecured Borrowings | 0 | 114 | 150 | 61 | 27 | 25 | 62 | 24 | 31 |
| Deferred Credit | 0 | 2 | 1 | 1 | 1 | 2 | 3 | 2 | 1 |
| + Other Liabilities | 747 | 943 | 574 | 439 | 383 | 333 | 384 | 459 | 400 |
| Current Liabilities | 681 | 838 | 483 | 311 | 370 | 329 | 379 | 455 | 393 |
| Provisions | 4 | 10 | 8 | 5 | 7 | 9 | 4 | 6 | 9 |
| Equity Application Money | 0 | 90 | 62 | 62 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 65 | 19 | 32 | 67 | 14 | 4 | 6 | 7 | 10 |
| Total Liabilities | 970 | 1,204 | 874 | 561 | 547 | 681 | 1,217 | 1,321 | 1,333 |
| + Fixed Assets | 83 | 285 | 236 | 146 | 112 | 115 | 123 | 273 | 282 |
| Gross Block | 131 | 395 | 447 | 444 | 429 | 441 | 468 | 641 | 679 |
| Accumulated Depreciation | 48 | 110 | 211 | 298 | 317 | 326 | 345 | 367 | 397 |
| CWIP | 10 | 8 | 3 | 2 | 4 | 4 | 8 | 10 | 23 |
| Investments | 404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 474 | 911 | 636 | 413 | 431 | 562 | 1,086 | 1,038 | 1,029 |
| Trade receivables | 197 | 482 | 245 | 97 | 194 | 288 | 450 | 545 | 535 |
| Cash Equivalents | 95 | 135 | 129 | 147 | 128 | 102 | 402 | 99 | 91 |
| Loans n Advances | 151 | 222 | 192 | 119 | 64 | 117 | 164 | 318 | 330 |
| Other asset items | 31 | 72 | 69 | 50 | 45 | 55 | 70 | 77 | 72 |
| Total Assets | 970 | 1,204 | 874 | 561 | 547 | 681 | 1,217 | 1,321 | 1,333 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -128 | -409 | -43 | 104 | -83 | -153 | -142 | -89 | 76 |
| Profit from Operations | -90 | 27 | -5 | 7 | 50 | 3 | 47 | 75 | |
| Working Capital Changes | -295 | -66 | 86 | -93 | -191 | -136 | -138 | 8 | |
| Profit Before Tax & Extraordinary Items | -373 | -207 | -66 | -112 | -29 | 12 | -1 | 35 | 49 |
| Depreciation | 31 | 62 | 62 | 52 | 28 | 18 | 20 | 31 | 41 |
| Interest (Net) | 5 | 7 | 13 | 4 | 0 | 16 | 4 | -13 | -7 |
| Profit / Loss on Sale of Assets | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 23 | 60 | 47 | 10 | 15 | -5 | 0 | -5 |
| Profit / Loss in Forex | 0 | -1 | -1 | 0 | -1 | -4 | -2 | -6 | -3 |
| Receivables | -47 | -108 | 230 | 129 | -98 | -108 | -174 | -35 | 6 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 38 | -90 | -291 | 7 | 46 | 11 | 46 | 42 | 1 |
| Direct Taxes Paid | -5 | -24 | -4 | 23 | 3 | -13 | -10 | 3 | -6 |
| + Cash from Investing Activity | 110 | -64 | 13 | -21 | -8 | -14 | -231 | 100 | -43 |
| Purchase of Fixed Assets | -54 | -42 | -19 | -8 | -10 | -15 | -27 | -29 | -45 |
| Sale of Fixed Assets | 0 | 1 | 2 | 1 | 0 | 1 | 0 | 1 | 0 |
| Interest Received | -8 | 1 | 2 | 3 | 2 | 1 | 4 | 16 | 8 |
| Investment in Subsidiaries | -51 | 0 | 0 | 0 | 0 | 0 | 0 | -129 | 0 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 223 | -24 | 28 | -17 | 0 | -1 | -209 | 242 | -6 |
| + Cash from Financing Activity | 74 | 358 | 32 | 6 | 20 | 138 | 466 | -102 | -54 |
| Proceeds from Issue of Shares | 39 | 364 | 45 | 30 | 8 | 62 | 602 | 0 | 0 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 0 | 0 | 45 | 20 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 50 | 0 | 0 | 0 | 0 | 0 | 763 | 191 | 227 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 55 | 383 | 0 | 0 | 0 |
| Share Application Money | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Redemption of Debentures | 0 | 0 | 0 | 0 | 0 | -3 | -42 | -20 | 0 |
| Repayment of Long-Term Borrowings | -11 | -26 | -19 | -1 | 0 | -1 | -832 | -239 | -250 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | -33 | -309 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | -5 | -1 | -4 | -4 | -5 | -6 | -7 |
| Interest Paid | -7 | -16 | -9 | -4 | -13 | -19 | -7 | -10 | |
| Others | 0 | 0 | 25 | -13 | -2 | -21 | -21 | -20 | -15 |
| Net Cash Flow | 55 | -115 | 2 | 90 | -71 | -29 | 93 | -91 | -21 |