Pine Labs Ltd.

156.91-1.77%

2026-08-21

pinelabs.comBSE: 544606NSE: PINELABS
Market Cap₹ 18,191 Cr.
Current Price₹ 160
High / Low₹ 284 / 135
Stock P/E142.9
Book Value₹ 51
Price to Book3.12
Dividend Yield0.00 %
ROCE-1.4 %
ROE-4.7 %
Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Digital Payments: 70.5% • Issuing: 29.5%

PROS

  • Latest quarter profit grew 308.6% YoY, showing strong momentum
  • Company has delivered good sales growth of 22.0% CAGR over last 5 years
  • Institutional investors have been accumulating - FII+DII up 34.3pp
  • Working capital cycle has improved - days down from 273 to 207
  • Company maintains a comfortable, low leverage position

CONS

  • Company is loss-making at the operating / net level
  • Promoter holding has decreased over last 2 years: -99.5pp
  • Company has a low return on equity of -8.6% over last 3 years
  • Company has a low return on capital employed of -5.9%
  • Interest coverage is weak at -0.7x - earnings barely cover interest
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.44x)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.GROWW194.2049.94121833.250.007350.4015014.201560.1337.5464.60
2.PAYTM1585.20156.36101632.420.00220.0079.592448.0027.67-4.438.29
3.POLICYBZR1780.00110.0782359.690.001629.101824.5118882.801300.816.857.24
4.PINELABS157.65142.9118190.570.00195.703985.597369.201096.47-1.3712.88
5.STYL379.5523.286141.340.6660.3463.78376.4721.1037.7123.21
6.CCAVENUE14.8917.715206.170.0084.7745.082680.40109.378.633.80
7.TURTLEMINT139.000.004093.260.00-377.802940.80-38.38-11.20
8.MOBIKWIK195.900.001542.650.007.62118.17281.483.73-8.652.88
9.SUVIDHAA2.390.0050.140.00-1.9155.582.40135.29-32.85-70.42
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2024
552
519
Operating Profit
OPM %
Other Income
22
Interest
18
Depreciation
75
-38
Tax %
16.42%
Net Profit
0
-0
Equity Capital
0
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
0
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
602
525
Operating Profit
OPM %
Other Income
6
Interest
22
Depreciation
76
-51
Tax %
-10.64%
Net Profit
0
-1
Equity Capital
0
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
0
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
599
542
Operating Profit
OPM %
Other Income
12
Interest
22
Depreciation
69
-22
Tax %
-30.17%
Net Profit
0
-0
Equity Capital
0
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
0
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
616
658
Operating Profit
OPM %
Other Income
37
Interest
21
Depreciation
65
-5
Tax %
198.97%
Net Profit
5
0
Equity Capital
45
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
45
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
650
575
Operating Profit
OPM %
Other Income
23
Interest
21
Depreciation
66
11
Tax %
46.22%
Net Profit
6
0
Equity Capital
45
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
45
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
744
612
Operating Profit
OPM %
Other Income
35
Interest
24
Depreciation
68
63
Tax %
32.21%
Net Profit
42
0
Equity Capital
115
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
115
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
701
594
Operating Profit
OPM %
Other Income
41
Interest
17
Depreciation
71
68
Tax %
13.22%
Net Profit
59
1
Equity Capital
115
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
115
Reserves
0
Promoter Pledge %
0.00%
Jun 2026
737
728
Operating Profit
OPM %
Other Income
29
Interest
13
Depreciation
73
38
Tax %
48.13%
Net Profit
20
0
Equity Capital
115
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
115
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020
843
761
Operating Profit
105
OPM %
12
Other Income
23
Interest
18
Depreciation
155
-68
Tax %
30
Net Profit
-47
EPS
-4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Mar 2021
650
560
Operating Profit
123
OPM %
19
Other Income
33
Interest
22
Depreciation
175
-74
Tax %
25
Net Profit
-56
EPS
-4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Mar 2022
934
820
Operating Profit
138
OPM %
15
Other Income
24
Interest
24
Depreciation
189
-75
Tax %
70
Net Profit
-23
EPS
-0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Mar 2023
1,598
1,594
Operating Profit
98
OPM %
6
Other Income
94
Interest
36
Depreciation
315
-289
Tax %
8
Net Profit
-265
EPS
-3
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-2,762
Minority Interest
0
Share of Associates
0
Adjusted EPS
-2,762
Mar 2024
1,770
1,794
Operating Profit
30
OPM %
2
Other Income
55
Interest
64
Depreciation
363
-398
Tax %
14
Net Profit
-342
EPS
-3,561
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-3,561
Minority Interest
0
Share of Associates
0
Adjusted EPS
-3,561
Mar 2025
2,274
2,056
Operating Profit
271
OPM %
12
Other Income
53
Interest
79
Depreciation
292
-136
Tax %
-7
Net Profit
-145
EPS
-1,515
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1,515
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1,515
TTM
9,464
9,062
Operating Profit
OPM %
Other Income
389
Interest
191
Depreciation
938
520
Tax %
42
Net Profit
304
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
-0
Adjusted EPS
Minority Interest
0
Share of Associates
-0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
22%
3 Years:
35%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
1 Year:

RETURN ON EQUITY

10 Years:
5 Years:
-6%
3 Years:
-9%
Last Year:
-5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

No bonus data found

Mar 2020
Equity Capital
12
1,035
30
Trade Payables
103
2,267
Total Liabilities
3,447
1,017
Capital Work in Progress
52
40
3
0
Cash & Bank
1,770
564
Total Assets
3,447
Total Debt
176
Net Working Capital
55
Contingent Liabilities
0
Book Value per Share
87.44
Face Value
1.00
Total Debt
176
Net Working Capital
55
Contingent Liabilities
0
Book Value per Share
87.44
Face Value
1.00
Mar 2021
Equity Capital
13
1,178
93
Trade Payables
208
3,038
Total Liabilities
4,530
980
Capital Work in Progress
47
34
4
0
Cash & Bank
2,563
902
Total Assets
4,530
Total Debt
245
Net Working Capital
199
Contingent Liabilities
19
Book Value per Share
92.55
Face Value
1.00
Total Debt
245
Net Working Capital
199
Contingent Liabilities
19
Book Value per Share
92.55
Face Value
1.00
Mar 2022
Equity Capital
14
1,746
144
Trade Payables
193
4,077
Total Liabilities
6,174
1,019
Capital Work in Progress
95
50
12
0
Cash & Bank
3,779
1,220
Total Assets
6,174
Total Debt
236
Net Working Capital
609
Contingent Liabilities
2
Book Value per Share
130.09
Face Value
1.00
Total Debt
236
Net Working Capital
609
Contingent Liabilities
2
Book Value per Share
130.09
Face Value
1.00
Mar 2023
Equity Capital
0
3,349
176
Trade Payables
368
5,359
Total Liabilities
9,252
2,103
Capital Work in Progress
213
18
40
0
Cash & Bank
5,120
1,758
Total Assets
9,252
Total Debt
330
Net Working Capital
1,560
Contingent Liabilities
3
Book Value per Share
209342.12
Face Value
1.00
Total Debt
330
Net Working Capital
1,560
Contingent Liabilities
3
Book Value per Share
209342.12
Face Value
1.00
Mar 2024
Equity Capital
0
3,055
419
Trade Payables
390
5,623
Total Liabilities
9,487
1,920
Capital Work in Progress
121
21
28
652
Cash & Bank
5,235
1,510
Total Assets
9,487
Total Debt
533
Net Working Capital
1,324
Contingent Liabilities
5
Book Value per Share
31828.78
Face Value
1.00
Total Debt
533
Net Working Capital
1,324
Contingent Liabilities
5
Book Value per Share
31828.78
Face Value
1.00
Mar 2025
Equity Capital
0
3,091
782
Trade Payables
542
6,143
Total Liabilities
10,558
1,825
Capital Work in Progress
47
30
30
845
Cash & Bank
6,033
1,748
Total Assets
10,558
Total Debt
829
Net Working Capital
1,287
Contingent Liabilities
323
Book Value per Share
32198.06
Face Value
1.00
Total Debt
829
Net Working Capital
1,287
Contingent Liabilities
323
Book Value per Share
32198.06
Face Value
1.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020
11
Cash from Investing
112
Cash from Financing
1,431
1,554
Free Cash Flow
11
OCF / Net Profit
-0.22
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.22
Cumulative 5-Year FCF
0
Mar 2021
111
Cash from Investing
-260
Cash from Financing
823
674
Free Cash Flow
6
OCF / Net Profit
-1.99
Cumulative 5-Year FCF
0
OCF / Net Profit
-1.99
Cumulative 5-Year FCF
0
Mar 2022
-68
Cash from Investing
-446
Cash from Financing
726
212
Free Cash Flow
-318
OCF / Net Profit
3.01
Cumulative 5-Year FCF
0
OCF / Net Profit
3.01
Cumulative 5-Year FCF
0
Mar 2023
-152
Cash from Investing
-371
Cash from Financing
2
-521
Free Cash Flow
-1,748
OCF / Net Profit
0.57
Cumulative 5-Year FCF
0
OCF / Net Profit
0.57
Cumulative 5-Year FCF
0
Mar 2024
-229
Cash from Investing
45
Cash from Financing
-220
-403
Free Cash Flow
-229
OCF / Net Profit
0.67
Cumulative 5-Year FCF
0
OCF / Net Profit
0.67
Cumulative 5-Year FCF
0
Mar 2025
50
Cash from Investing
-159
Cash from Financing
-201
-311
Free Cash Flow
50
OCF / Net Profit
-0.34
Cumulative 5-Year FCF
-2,239
OCF / Net Profit
-0.34
Cumulative 5-Year FCF
-2,239

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020
EPS (₹)
-3.95
Book Value (₹)
87.44
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.50
Operating Margin %
12.44%
Net Margin %
-5.61%
ROE %
-4.51%
ROCE %
-4.08%
-1.37%
Debtor Days
93
Inventory Days
1
Payable Days
144
-50
Debt to Equity (x)
0.17x
Interest Coverage (x)
-2.78x
1.02x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2021
EPS (₹)
-4.34
Book Value (₹)
92.55
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.54
Operating Margin %
18.95%
Net Margin %
-8.59%
ROE %
-4.99%
ROCE %
-3.90%
-1.40%
Debtor Days
161
Inventory Days
2
Payable Days
1007
-844
Debt to Equity (x)
0.21x
Interest Coverage (x)
-2.34x
1.06x
Revenue Growth %
-22.86%
Operating Profit Growth %
17.52%
Net Profit Growth %
-18.18%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
-1.67
Book Value (₹)
130.09
Dividend per Share (₹)
0.00
Cash EPS (₹)
2.05
Operating Margin %
14.76%
Net Margin %
-2.42%
ROE %
-1.53%
ROCE %
-2.88%
-0.42%
Debtor Days
129
Inventory Days
3
Payable Days
2656
-2524
Debt to Equity (x)
0.13x
Interest Coverage (x)
-2.15x
1.15x
Revenue Growth %
43.68%
Operating Profit Growth %
11.92%
Net Profit Growth %
59.50%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
-16571.56
Book Value (₹)
209342.12
Dividend per Share (₹)
0.00
Cash EPS (₹)
519.64
Operating Margin %
6.14%
Net Margin %
-16.60%
ROE %
-10.38%
ROCE %
-8.16%
-3.44%
Debtor Days
102
Inventory Days
6
Payable Days
939
-832
Debt to Equity (x)
0.10x
Interest Coverage (x)
-7.10x
1.31x
Revenue Growth %
71.06%
Operating Profit Growth %
-28.80%
Net Profit Growth %
-1072.27%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
-3561.49
Book Value (₹)
31828.78
Dividend per Share (₹)
0.00
Cash EPS (₹)
217.40
Operating Margin %
-1.41%
Net Margin %
-19.32%
ROE %
-10.68%
ROCE %
-8.18%
-3.65%
Debtor Days
128
Inventory Days
7
Payable Days
883
-748
Debt to Equity (x)
0.17x
Interest Coverage (x)
-5.17x
1.23x
Revenue Growth %
10.76%
Operating Profit Growth %
-69.77%
Net Profit Growth %
-28.95%
78.51%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-158.51x
Mar 2025
EPS (₹)
-1515.49
Book Value (₹)
32198.06
Dividend per Share (₹)
0.00
Cash EPS (₹)
1527.15
Operating Margin %
9.59%
Net Margin %
-6.40%
ROE %
-4.73%
ROCE %
-1.37%
-1.45%
Debtor Days
120
Inventory Days
5
Payable Days
596
-471
Debt to Equity (x)
0.27x
Interest Coverage (x)
-0.73x
1.19x
Revenue Growth %
28.52%
Operating Profit Growth %
814.43%
Net Profit Growth %
57.45%
57.45%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-19.18x

Shareholding Pattern

Numbers in percentages

TRADES
Mar 2020
99.53
0.00
0.00
Government
0.00
0.47
Mar 2021
99.56
0.00
0.00
Government
0.00
0.44
Mar 2022
99.88
0.00
0.00
Government
0.00
0.12
Mar 2023
99.89
0.00
0.00
Government
0.00
0.11
Mar 2024
99.89
0.00
0.00
Government
0.00
0.11
Nov 2025
0.00
5.14
9.91
Government
0.00
84.95
Dec 2025
0.00
5.23
11.26
Government
0.00
83.51
Mar 2026
0.00
4.80
11.81
Government
0.00
83.39
Jun 2026
0.00
9.49
24.82
Government
0.00
65.69

Documents

Announcements

  • Copy of Newspaper Publication

    2026-08-20 - Pine Labs Limited has informed the Exchange about Copy of Newspaper Publication

  • Updates

    2026-08-19 - Pine Labs Limited has informed the Exchange regarding 'Intimation of 28th Annual General Meeting of the Company'.

Annual Reports

Nothing filed yet.

Credit Ratings

Nothing filed yet.

Concalls