| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
41 |
| Equity
Latest Equity |
43.82 |
| 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 |
74.21 |
| Full Year CPS
Full Year Cash Per Share |
2 |
| Earning Per Share
Full Year Earning Per Share |
1.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
308.05 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
46.7 |
| Networth
Full Year Return on Networth |
7.35 |
| Price/Book Value
Price to Book value |
3.961456 |
| Yearly PE ratio
Full Year Price to Earning per share |
109.2 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
91 |
| Bse value
BSE Value in lakhs |
39.09 |
| Nse value
NSE Value in lakhs |
778.72 |
| High
52 week high |
339 |
| Low
52 week low |
147 |
| Price
NSE Current market price |
185 |
| CPM
Current market price |
185 |
| Market cap
BSE / NSE Market Cap |
8090.94 |
| Net profit
Latest Quarter Net Profit |
31.96 |
| Net profit variance
Latest Quarter Net Profit variance |
91 |
| Result year
Trailing latest month |
Mar 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 |
103.36 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
8.42 |
| TTM NP
Trailing Twelve 12 month Net Profit |
63.34 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
41.15 |
| TTM EPS
Trailing Twelve 12 month EPS |
1.69 |
| TTM PE
Trailing Twelve 12 month PE |
109.26 |
| 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 |
43.82 |
| LTP
Latest Price (BSE/NSE) |
185 |
| Gross block
Latest Gross Block |
321.9 |
| Loans
Total loans |
7.81 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
5 |
| Year GPM
Full Year Gross Profit Margin |
8.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
6.5 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 182 | 206 | 242 | 284 | 314 | 283 | 320 | 308 |
| YOY Sales Growth % | 16% | 26% | 42% | 72% | 73% | 37% | 32% | 8% |
| Gross Sales | 182 | 206 | 242 | 284 | 314 | 283 | 320 | 308 |
| + Expenses | 167 | 190 | 222 | 263 | 291 | 288 | 299 | 288 |
| Manufacturing Cost % | 71% | 74% | 75% | 76% | 76% | 76% | 79% | 78% |
| Employee Cost % | 21% | 19% | 17% | 16% | 17% | 26% | 14% | 16% |
| Other Cost % | 0% | -0% | -0% | -0% | 0% | 0% | -0% | 0% |
| Other Manufacturing Expenses % | 71% | 74% | 75% | 76% | 76% | 76% | 79% | 78% |
| Operating Profit | 15 | 16 | 19 | 21 | 23 | -5 | 21 | 20 |
| OPM % | 8% | 8% | 8% | 8% | 7% | -2% | 6% | 6% |
| + Other Income | 6 | 5 | 5 | 6 | 7 | 5 | 16 | 19 |
| Miscellaneous Income | 6 | 5 | 5 | 6 | 7 | 5 | 16 | 19 |
| Exceptional Income | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 |
| Profit before tax | 18 | 18 | 21 | 24 | 26 | -4 | 32 | 34 |
| + Tax % | 18% | 29% | 28% | 30% | 28% | 12% | 26% | 5% |
| Current Tax | 0 | 0 | 0 | 4 | 8 | 4 | 9 | 2 |
| Deferred Tax | 3 | 5 | 6 | 3 | -1 | -4 | -1 | 0 |
| + Net Profit | 15 | 13 | 16 | 17 | 19 | -3 | 24 | 32 |
| Extraordinary Income / Expense | 4 | 1 | 0 | 0 | 0 | 0 | -3 | 0 |
| Exceptional Item | 4 | 1 | 0 | 0 | 0 | 0 | -3 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 15 | 13 | 16 | 17 | 19 | -3 | 24 | 32 |
| EPS in Rs | 0.39 | 0.34 | 0.40 | 0.43 | 0.49 | -0.08 | 0.58 | 0.72 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| + Sales | 40 | 112 | 136 | 380 | 501 | 656 | 914 |
| Sales Growth % | 176% | 21% | 180% | 32% | 31% | 39% | |
| Gross Sales | 656 | 914 | |||||
| + Expenses | 94 | 136 | 132 | 392 | 485 | 618 | 844 |
| Manufacturing Cost % | 16% | 9% | 0% | 0% | 2% | 2% | 2% |
| Employee Cost % | 75% | 31% | 26% | 25% | 25% | 22% | 18% |
| Other Cost % | 142% | 82% | 71% | 78% | 70% | 71% | 73% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 16% | 9% | 0% | 0% | 2% | 1% | 2% |
| Selling & Administration % | 93% | 49% | 8% | 17% | 61% | 64% | 65% |
| Miscellaneous Expenses % | 49% | 33% | 64% | 61% | 9% | 7% | 8% |
| Operating Profit | -54 | -24 | 3 | -12 | 16 | 38 | 71 |
| OPM % | -134% | -22% | 2% | -3% | 3% | 6% | 8% |
| + Other Income | 2 | 1 | 3 | 5 | 16 | 39 | 24 |
| Miscellaneous Income | 39 | 23 | |||||
| Exceptional Income | 30 | 5 | |||||
| Interest | 2 | 1 | 2 | 3 | 1 | 3 | 2 |
| Depreciation | 4 | 2 | 2 | 8 | 11 | 13 | 10 |
| Profit before tax | 61 | 82 | |||||
| + Tax % | -20% | 26% | |||||
| Current Tax | 0 | 0 | 0 | 6 | 8 | 0 | 4 |
| Deferred Tax | 0 | 0 | -5 | -2 | -10 | -12 | 17 |
| + Net Profit | 73 | 60 | |||||
| Profit Growth % | -18% | ||||||
| Extraordinary Income / Expense | 30 | 5 | |||||
| Exceptional Item | 30 | 5 | |||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | -2 | 3 | 0 |
| Net Profit After Minority Interest | -57 | -27 | 8 | -21 | 22 | 76 | 60 |
| EPS in Rs | -1,333.79 | -618.86 | 174.67 | -0.57 | 0.63 | 1.96 | 1.54 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 213 | 233 | 1 | 37 | 37 | 37 | 39 |
| Reserves | -199 | -225 | 20 | 344 | 337 | 409 | 595 |
| + Borrowings | 12 | 8 | 14 | 3 | 10 | 46 | 40 |
| Secured Borrowings | 3 | 0 | 14 | 3 | 1 | 40 | 32 |
| Unsecured Borrowings | 9 | 8 | 0 | 0 | 9 | 6 | 8 |
| + Other Liabilities | 36 | 55 | 146 | 154 | 200 | 140 | 231 |
| Current Liabilities | 34 | 49 | 103 | 136 | 157 | 135 | 224 |
| Provisions | 5 | 1 | 1 | 3 | 4 | 6 | 8 |
| Minority Interest | 0 | 0 | 0 | 0 | 13 | 0 | 3 |
| Equity Application Money | 0 | 0 | 10 | -39 | 0 | 0 | 0 |
| Other liability items | 1 | 5 | 37 | 57 | 34 | 6 | 7 |
| Total Liabilities | 60 | 70 | 181 | 538 | 583 | 632 | 904 |
| + Fixed Assets | 8 | 6 | 100 | 289 | 292 | 271 | 286 |
| Gross Block | 11 | 10 | 101 | 297 | 310 | 333 | 322 |
| Accumulated Depreciation | 3 | 3 | 1 | 8 | 18 | 62 | 35 |
| CWIP | 0 | 0 | 0 | 0 | 8 | 0 | 0 |
| Investments | 6 | 12 | 3 | 40 | 48 | 86 | 119 |
| + Other Assets | 46 | 52 | 79 | 209 | 236 | 276 | 498 |
| Trade receivables | 22 | 4 | 26 | 9 | 12 | 28 | 37 |
| Cash Equivalents | 8 | 32 | 31 | 105 | 93 | 80 | 279 |
| Loans n Advances | 11 | 8 | 17 | 80 | 115 | 137 | 169 |
| Other asset items | 5 | 7 | 6 | 15 | 16 | 31 | 14 |
| Total Assets | 60 | 70 | 181 | 538 | 583 | 632 | 904 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -42 | 34 | -15 | -34 | 31 | 43 | 122 |
| Profit from Operations | -38 | -3 | 9 | 10 | 45 | 55 | 97 |
| Working Capital Changes | -3 | 39 | -23 | -36 | -8 | -13 | 31 |
| Profit Before Tax & Extraordinary Items | -57 | -27 | 3 | -18 | 21 | 61 | 82 |
| Depreciation | 4 | 2 | 2 | 8 | 11 | 13 | 10 |
| Interest (Net) | 0 | 0 | 1 | 2 | -1 | -1 | -6 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -1 | 0 | 0 | -1 | -3 | -5 | -6 |
| Provisions & Write-offs (Net) | 0 | 1 | 0 | 0 | -9 | 0 | 2 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -8 | 17 | -21 | 19 | -3 | -15 | -11 |
| Trade Payables | 11 | 2 | -9 | -5 | 1 | 23 | 46 |
| Loans & Advances | 0 | 0 | 0 | 0 | -3 | 3 | 0 |
| Change in Deposits | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid (Net) | 0 | 0 | -1 | -2 | 0 | 0 | 0 |
| Direct Taxes Paid | -1 | -2 | -1 | -6 | -6 | 1 | -6 |
| + Cash from Investing Activity | 48 | -5 | -10 | -222 | 22 | -45 | -202 |
| Purchase of Fixed Assets | 0 | -1 | 0 | -2 | -5 | -7 | -4 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | -5 | 0 | -225 | -539 | -784 | -243 |
| Sale of Investments | 48 | 0 | 10 | 84 | 535 | 785 | 216 |
| Interest Received | 0 | 0 | 0 | 2 | 2 | 2 | 4 |
| Acquisition of Companies | 0 | 0 | -11 | -6 | 0 | -33 | -10 |
| Others | 0 | 0 | -9 | -75 | 29 | -7 | -165 |
| + Cash from Financing Activity | -1 | -2 | 14 | 258 | -2 | -46 | 104 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 2 | 0 | 0 | 112 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 273 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 15 | 5 | 0 | 0 | 0 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -20 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | -1 | -2 | -1 | -1 | -2 | -6 | -6 |
| Interest Paid | 0 | 0 | -1 | -2 | 0 | -1 | -1 |
| Others | 0 | 0 | 0 | 0 | 0 | -40 | 0 |
| Net Cash Flow | 5 | 27 | -12 | 2 | 51 | -48 | 24 |