Zaggle Prepaid Ocean Services Ltd.
•₹ 200.121.3%
2026-08-21
ABOUT
KEY POINTS
Revenue Breakup Mar 2025 • Platform Fee / Saas Fee / Service Fee: 55.4% • Program Fee: 41.9% • Propel Platform Revenue / Gift Cards: 2.7%
PROS
- Company has delivered good profit growth of 88.1% CAGR over last 5 years
- Company is almost debt free
- Company has a good return on equity (ROE) track record: 3 Years ROE 57.8%
- Company has a healthy return on capital (ROCE) of 22.8%
- Company has delivered good sales growth of 80.3% CAGR over last 5 years
CONS
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.51x)
- Operating cash flow has been negative in recent years
- Free cash flow has been persistently negative
- Operating margins have contracted to 8.9% from 16.3%
- Growth is decelerating - 3Y profit CAGR (27.8%) trails the 5Y trend (88.1%)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | TCS | 2287.00 | 16.62 | 827456.62 | 4.81 | 13420.00 | 4.69 | 72275.00 | 13.93 | 66.25 | 25.67 |
| 2. | INFY | 1117.05 | 14.97 | 453305.21 | 4.30 | 7775.00 | 12.29 | 48211.00 | 14.03 | 42.84 | 23.66 |
| 3. | HCLTECH | 1322.50 | 20.60 | 358882.21 | 4.08 | 4626.00 | 20.34 | 34579.00 | 13.94 | 31.20 | 19.87 |
| 4. | WIPRO | 179.50 | 13.45 | 177780.78 | 6.13 | 3356.30 | 0.59 | 24478.60 | 10.59 | 18.49 | 18.93 |
| 5. | TECHM | 1582.20 | 30.20 | 155076.76 | 3.22 | 1486.30 | 31.67 | 15711.90 | 17.68 | 23.04 | 17.43 |
| 6. | LTM | 4535.00 | 25.72 | 134517.77 | 1.65 | 1468.60 | 17.06 | 11608.00 | 17.96 | 30.25 | 17.75 |
| 7. | OFSS | 11720.00 | 29.90 | 102061.42 | 3.41 | 1415.50 | 120.52 | 3125.20 | 68.73 | 45.50 | 60.04 |
| 8. | PERSISTENT | 5510.00 | 45.20 | 86920.25 | 0.73 | 483.04 | 13.67 | 4303.23 | 29.09 | 35.09 | 16.19 |
| 9. | COFORGE | 1815.00 | 45.76 | 80390.07 | 0.87 | 531.70 | 49.19 | 5527.70 | 49.86 | 24.70 | 19.14 |
| 10. | MPHASIS | 2420.00 | 24.18 | 46192.17 | 2.56 | 489.51 | 10.82 | 4384.05 | 17.46 | 23.31 | 18.15 |
| 11. | LTTS | 3538.70 | 28.44 | 37537.66 | 1.64 | 357.10 | 12.97 | 2940.10 | 11.47 | 27.70 | 18.65 |
| 12. | ZAGGLE | 186.00 | 19.31 | 2500.93 | 0.00 | 17.53 | -32.86 | 423.26 | 27.50 | 13.24 | 7.85 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 118 | 184 | 200 | 273 | 252 | 303 | 336 | 411 | 331 | 431 | 498 | 593 | 390 | |
| 111 | 169 | 179 | 246 | 230 | 276 | 307 | 375 | 301 | 387 | 447 | 538 | 373 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 1 | 1 | 4 | 5 | 5 | 4 | 4 | 13 | 12 | 9 | 8 | 8 | 7 |
| Interest | 4 | 3 | 2 | 4 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 6 | 7 | 7 | 10 | 10 | 11 |
| 3 | 10 | 21 | 26 | 23 | 26 | 27 | 42 | 35 | 44 | 48 | 51 | 23 | |
| Tax % | 31.44% | 23.59% | 27.18% | 26.19% | 26.54% | 28.03% | 24.40% | 24.10% | 25.12% | 25.24% | 25.40% | 25.49% | 25.62% |
| Net Profit | 2 | 8 | 15 | 19 | 17 | 19 | 20 | 32 | 26 | 33 | 36 | 38 | 17 |
| 0 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 0 | |
| Equity Capital | 9 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 9 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 118
- 111
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 4
- Depreciation
- 2
- 3
- Tax %
- 31.44%
- Net Profit
- 2
- 0
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 184
- 169
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 3
- Depreciation
- 2
- 10
- Tax %
- 23.59%
- Net Profit
- 8
- 1
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 200
- 179
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 2
- Depreciation
- 2
- 21
- Tax %
- 27.18%
- Net Profit
- 15
- 1
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 273
- 246
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 4
- Depreciation
- 2
- 26
- Tax %
- 26.19%
- Net Profit
- 19
- 2
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 252
- 230
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 2
- Depreciation
- 2
- 23
- Tax %
- 26.54%
- Net Profit
- 17
- 1
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 303
- 276
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 2
- Depreciation
- 2
- 26
- Tax %
- 28.03%
- Net Profit
- 19
- 2
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 336
- 307
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 2
- Depreciation
- 4
- 27
- Tax %
- 24.40%
- Net Profit
- 20
- 2
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 411
- 375
- Operating Profit
- —
- OPM %
- —
- Other Income
- 13
- Interest
- 1
- Depreciation
- 6
- 42
- Tax %
- 24.10%
- Net Profit
- 32
- 2
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 331
- 301
- Operating Profit
- —
- OPM %
- —
- Other Income
- 12
- Interest
- 1
- Depreciation
- 7
- 35
- Tax %
- 25.12%
- Net Profit
- 26
- 2
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 431
- 387
- Operating Profit
- —
- OPM %
- —
- Other Income
- 9
- Interest
- 1
- Depreciation
- 7
- 44
- Tax %
- 25.24%
- Net Profit
- 33
- 2
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 498
- 447
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 1
- Depreciation
- 10
- 48
- Tax %
- 25.40%
- Net Profit
- 36
- 3
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 593
- 538
- Operating Profit
- —
- OPM %
- —
- Other Income
- 8
- Interest
- 1
- Depreciation
- 10
- 51
- Tax %
- 25.49%
- Net Profit
- 38
- 3
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 390
- 373
- Operating Profit
- —
- OPM %
- —
- Other Income
- 7
- Interest
- 2
- Depreciation
- 11
- 23
- Tax %
- 25.62%
- Net Profit
- 17
- 0
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|
| 68 | 240 | 371 | 553 | 776 | 1,303 | 1,911 | |
| 57 | 212 | 311 | 507 | 705 | 1,187 | 1,745 | |
| Operating Profit | 11 | 28 | 60 | 49 | 82 | 140 | — |
| OPM % | 17 | 12 | 16 | 9 | 11 | 11 | — |
| Other Income | 0 | 0 | 0 | 3 | 11 | 25 | 32 |
| Interest | 5 | 8 | 7 | 11 | 14 | 8 | 6 |
| Depreciation | 2 | 2 | 2 | 6 | 8 | 15 | 38 |
| 5 | 18 | 51 | 32 | 60 | 117 | 167 | |
| Tax % | 22 | -6 | 18 | 28 | 26 | 25 | 25 |
| Net Profit | 4 | 19 | 42 | 23 | 44 | 87 | 124 |
| EPS | 0 | 5 | 5 | 2 | 4 | 7 | — |
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 0 | 2 | 5 | 2 | 4 | 7 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 0 | 2 | 5 | 2 | 4 | 7 | — |
Mar 2020
- 68
- 57
- Operating Profit
- 11
- OPM %
- 17
- Other Income
- 0
- Interest
- 5
- Depreciation
- 2
- 5
- Tax %
- 22
- Net Profit
- 4
- 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 2021
- 240
- 212
- Operating Profit
- 28
- OPM %
- 12
- Other Income
- 0
- Interest
- 8
- Depreciation
- 2
- 18
- Tax %
- -6
- Net Profit
- 19
- EPS
- 5
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2022
- 371
- 311
- Operating Profit
- 60
- OPM %
- 16
- Other Income
- 0
- Interest
- 7
- Depreciation
- 2
- 51
- Tax %
- 18
- Net Profit
- 42
- EPS
- 5
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2023
- 553
- 507
- Operating Profit
- 49
- OPM %
- 9
- Other Income
- 3
- Interest
- 11
- Depreciation
- 6
- 32
- Tax %
- 28
- Net Profit
- 23
- EPS
- 2
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2024
- 776
- 705
- Operating Profit
- 82
- OPM %
- 11
- Other Income
- 11
- Interest
- 14
- Depreciation
- 8
- 60
- Tax %
- 26
- Net Profit
- 44
- EPS
- 4
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2025
- 1,303
- 1,187
- Operating Profit
- 140
- OPM %
- 11
- Other Income
- 25
- Interest
- 8
- Depreciation
- 15
- 117
- Tax %
- 25
- Net Profit
- 87
- EPS
- 7
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
TTM
- 1,911
- 1,745
- Operating Profit
- —
- OPM %
- —
- Other Income
- 32
- Interest
- 6
- Depreciation
- 38
- 167
- Tax %
- 25
- Net Profit
- 124
- 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:
- 80%
- 3 Years:
- 52%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- 88%
- 3 Years:
- 28%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- -51%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- 35%
- 3 Years:
- 58%
- Last Year:
- 10%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - |
| Equity Capital | 0 | 0 | 0 | 9 | 12 | 13 |
| -65 | -46 | -4 | 25 | 547 | 1,221 | |
| 0 | 0 | 13 | 70 | 35 | 4 | |
| Trade Payables | 16 | 19 | 11 | 9 | 2 | 4 |
| 88 | 78 | 70 | 124 | 97 | 66 | |
| Total Liabilities | 39 | 51 | 90 | 237 | 693 | 1,308 |
| ASSETS | - | - | - | - | - | - |
| 8 | 7 | 12 | 29 | 23 | 104 | |
| 0 | 0 | 0 | 2 | 27 | 82 | |
| 0 | 0 | 0 | 0 | 175 | 215 | |
| Cash & Bank | 6 | 3 | 4 | 23 | 279 | 653 |
| 25 | 41 | 75 | 184 | 190 | 254 | |
| Total Assets | 39 | 51 | 90 | 237 | 693 | 1,308 |
| Total Debt | 66 | 69 | 64 | 121 | 74 | 5 |
| Net Working Capital | -20 | -30 | 19 | 58 | 492 | 1,002 |
| Contingent Liabilities | 27 | 27 | 27 | 2 | 7 | 7 |
| Book Value per Share | -3608.72 | -2530.61 | -197.67 | 3.72 | 45.67 | 91.95 |
| Face Value | 10.00 | 10.00 | 10.00 | 1.00 | 1.00 | 1.00 |
| Total Debt | 66 | 69 | 64 | 121 | 74 | 5 |
| Net Working Capital | -20 | -30 | 19 | 58 | 492 | 1,002 |
| Contingent Liabilities | 27 | 27 | 27 | 2 | 7 | 7 |
| Book Value per Share | -3608.72 | -2530.61 | -197.67 | 3.72 | 45.67 | 91.95 |
| Face Value | 10.00 | 10.00 | 10.00 | 1.00 | 1.00 | 1.00 |
Mar 2020
- Equity Capital
- 0
- -65
- 0
- Trade Payables
- 16
- 88
- Total Liabilities
- 39
- 8
- 0
- 0
- Cash & Bank
- 6
- 25
- Total Assets
- 39
- Total Debt
- 66
- Net Working Capital
- -20
- Contingent Liabilities
- 27
- Book Value per Share
- -3608.72
- Face Value
- 10.00
- Total Debt
- 66
- Net Working Capital
- -20
- Contingent Liabilities
- 27
- Book Value per Share
- -3608.72
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 0
- -46
- 0
- Trade Payables
- 19
- 78
- Total Liabilities
- 51
- 7
- 0
- 0
- Cash & Bank
- 3
- 41
- Total Assets
- 51
- Total Debt
- 69
- Net Working Capital
- -30
- Contingent Liabilities
- 27
- Book Value per Share
- -2530.61
- Face Value
- 10.00
- Total Debt
- 69
- Net Working Capital
- -30
- Contingent Liabilities
- 27
- Book Value per Share
- -2530.61
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 0
- -4
- 13
- Trade Payables
- 11
- 70
- Total Liabilities
- 90
- 12
- 0
- 0
- Cash & Bank
- 4
- 75
- Total Assets
- 90
- Total Debt
- 64
- Net Working Capital
- 19
- Contingent Liabilities
- 27
- Book Value per Share
- -197.67
- Face Value
- 10.00
- Total Debt
- 64
- Net Working Capital
- 19
- Contingent Liabilities
- 27
- Book Value per Share
- -197.67
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 9
- 25
- 70
- Trade Payables
- 9
- 124
- Total Liabilities
- 237
- 29
- 2
- 0
- Cash & Bank
- 23
- 184
- Total Assets
- 237
- Total Debt
- 121
- Net Working Capital
- 58
- Contingent Liabilities
- 2
- Book Value per Share
- 3.72
- Face Value
- 1.00
- Total Debt
- 121
- Net Working Capital
- 58
- Contingent Liabilities
- 2
- Book Value per Share
- 3.72
- Face Value
- 1.00
Mar 2024
- Equity Capital
- 12
- 547
- 35
- Trade Payables
- 2
- 97
- Total Liabilities
- 693
- 23
- 27
- 175
- Cash & Bank
- 279
- 190
- Total Assets
- 693
- Total Debt
- 74
- Net Working Capital
- 492
- Contingent Liabilities
- 7
- Book Value per Share
- 45.67
- Face Value
- 1.00
- Total Debt
- 74
- Net Working Capital
- 492
- Contingent Liabilities
- 7
- Book Value per Share
- 45.67
- Face Value
- 1.00
Mar 2025
- Equity Capital
- 13
- 1,221
- 4
- Trade Payables
- 4
- 66
- Total Liabilities
- 1,308
- 104
- 82
- 215
- Cash & Bank
- 653
- 254
- Total Assets
- 1,308
- Total Debt
- 5
- Net Working Capital
- 1,002
- Contingent Liabilities
- 7
- Book Value per Share
- 91.95
- Face Value
- 1.00
- Total Debt
- 5
- Net Working Capital
- 1,002
- Contingent Liabilities
- 7
- Book Value per Share
- 91.95
- Face Value
- 1.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| -20 | 3 | 20 | -16 | -83 | 20 | |
| Cash from Investing | -4 | -1 | -10 | -18 | -332 | -486 |
| Cash from Financing | 27 | -6 | -12 | 53 | 403 | 496 |
| 3 | -3 | -2 | 19 | -12 | 30 | |
| Free Cash Flow | -20 | 3 | 13 | -39 | -84 | -74 |
| OCF / Net Profit | -5.49 | 0.18 | 0.48 | -0.68 | -1.88 | 0.23 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 | -180 |
| OCF / Net Profit | -5.49 | 0.18 | 0.48 | -0.68 | -1.88 | 0.23 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 | -180 |
Mar 2020
- -20
- Cash from Investing
- -4
- Cash from Financing
- 27
- 3
- Free Cash Flow
- -20
- OCF / Net Profit
- -5.49
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -5.49
- Cumulative 5-Year FCF
- 0
Mar 2021
- 3
- Cash from Investing
- -1
- Cash from Financing
- -6
- -3
- Free Cash Flow
- 3
- OCF / Net Profit
- 0.18
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.18
- Cumulative 5-Year FCF
- 0
Mar 2022
- 20
- Cash from Investing
- -10
- Cash from Financing
- -12
- -2
- Free Cash Flow
- 13
- OCF / Net Profit
- 0.48
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.48
- Cumulative 5-Year FCF
- 0
Mar 2023
- -16
- Cash from Investing
- -18
- Cash from Financing
- 53
- 19
- Free Cash Flow
- -39
- OCF / Net Profit
- -0.68
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.68
- Cumulative 5-Year FCF
- 0
Mar 2024
- -83
- Cash from Investing
- -332
- Cash from Financing
- 403
- -12
- Free Cash Flow
- -84
- OCF / Net Profit
- -1.88
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -1.88
- Cumulative 5-Year FCF
- 0
Mar 2025
- 20
- Cash from Investing
- -486
- Cash from Financing
- 496
- 30
- Free Cash Flow
- -74
- OCF / Net Profit
- 0.23
- Cumulative 5-Year FCF
- -180
- OCF / Net Profit
- 0.23
- Cumulative 5-Year FCF
- -180
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - |
| EPS (₹) | 206.61 | 1073.89 | 2328.94 | 2.48 | 3.59 | 6.52 |
| Book Value (₹) | -3608.72 | -2530.61 | -197.67 | 3.72 | 45.67 | 91.95 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 0.61 | 2.33 | 4.79 | 3.16 | 4.28 | 7.61 |
| PROFITABILITY | - | - | - | - | - | - |
| Operating Margin % | 16.51% | 11.65% | 16.26% | 8.90% | 9.11% | 8.85% |
| Net Margin % | 5.44% | 8.06% | 11.29% | 4.14% | 5.68% | 6.72% |
| ROE % | 0.00% | 0.00% | 0.00% | 148.80% | 14.83% | 9.76% |
| ROCE % | 660.72% | 207.66% | 137.96% | 37.32% | 17.97% | 13.16% |
| 9.43% | 42.56% | 59.22% | 13.98% | 9.46% | 8.74% | |
| EFFICIENCY | - | - | - | - | - | - |
| Debtor Days | 85 | 29 | 32 | 48 | 65 | 55 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 2026 | 4233 | 3063 | 2077 | 1662 | 587 |
| -1941 | -4204 | -3030 | -2029 | -1596 | -532 | |
| FINANCIAL HEALTH | - | - | - | - | - | - |
| Debt to Equity (x) | -1.02x | -1.52x | -18.12x | 3.53x | 0.13x | 0.00x |
| Interest Coverage (x) | 2.03x | 3.36x | 8.24x | 3.77x | 5.34x | 16.27x |
| 0.57x | 0.55x | 1.46x | 1.48x | 6.18x | 20.71x | |
| GROWTH | - | - | - | - | - | - |
| Revenue Growth % | 0.00% | 251.17% | 54.71% | 49.08% | 40.14% | 67.95% |
| Operating Profit Growth % | 0.00% | 147.81% | 115.85% | -18.38% | 66.31% | 70.66% |
| Net Profit Growth % | 0.00% | 419.76% | 116.87% | -45.37% | 92.22% | 98.73% |
| 0.00% | 0.00% | 0.00% | 0.00% | 44.72% | 81.37% | |
| VALUATION | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 79.98x | 55.24x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 6.29x | 3.92x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.00x | 0.00x | 40.47x | 29.93x |
Mar 2020
- EPS (₹)
- 206.61
- Book Value (₹)
- -3608.72
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 0.61
- Operating Margin %
- 16.51%
- Net Margin %
- 5.44%
- ROE %
- 0.00%
- ROCE %
- 660.72%
- 9.43%
- Debtor Days
- 85
- Inventory Days
- 0
- Payable Days
- 2026
- -1941
- Debt to Equity (x)
- -1.02x
- Interest Coverage (x)
- 2.03x
- 0.57x
- 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 (₹)
- 1073.89
- Book Value (₹)
- -2530.61
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 2.33
- Operating Margin %
- 11.65%
- Net Margin %
- 8.06%
- ROE %
- 0.00%
- ROCE %
- 207.66%
- 42.56%
- Debtor Days
- 29
- Inventory Days
- 0
- Payable Days
- 4233
- -4204
- Debt to Equity (x)
- -1.52x
- Interest Coverage (x)
- 3.36x
- 0.55x
- Revenue Growth %
- 251.17%
- Operating Profit Growth %
- 147.81%
- Net Profit Growth %
- 419.76%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 2328.94
- Book Value (₹)
- -197.67
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.79
- Operating Margin %
- 16.26%
- Net Margin %
- 11.29%
- ROE %
- 0.00%
- ROCE %
- 137.96%
- 59.22%
- Debtor Days
- 32
- Inventory Days
- 0
- Payable Days
- 3063
- -3030
- Debt to Equity (x)
- -18.12x
- Interest Coverage (x)
- 8.24x
- 1.46x
- Revenue Growth %
- 54.71%
- Operating Profit Growth %
- 115.85%
- Net Profit Growth %
- 116.87%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 2.48
- Book Value (₹)
- 3.72
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 3.16
- Operating Margin %
- 8.90%
- Net Margin %
- 4.14%
- ROE %
- 148.80%
- ROCE %
- 37.32%
- 13.98%
- Debtor Days
- 48
- Inventory Days
- 0
- Payable Days
- 2077
- -2029
- Debt to Equity (x)
- 3.53x
- Interest Coverage (x)
- 3.77x
- 1.48x
- Revenue Growth %
- 49.08%
- Operating Profit Growth %
- -18.38%
- Net Profit Growth %
- -45.37%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 3.59
- Book Value (₹)
- 45.67
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.28
- Operating Margin %
- 9.11%
- Net Margin %
- 5.68%
- ROE %
- 14.83%
- ROCE %
- 17.97%
- 9.46%
- Debtor Days
- 65
- Inventory Days
- 0
- Payable Days
- 1662
- -1596
- Debt to Equity (x)
- 0.13x
- Interest Coverage (x)
- 5.34x
- 6.18x
- Revenue Growth %
- 40.14%
- Operating Profit Growth %
- 66.31%
- Net Profit Growth %
- 92.22%
- 44.72%
- P/E (x)
- 79.98x
- P/B (x)
- 6.29x
- Dividend Yield %
- 0.00%
- 40.47x
Mar 2025
- EPS (₹)
- 6.52
- Book Value (₹)
- 91.95
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 7.61
- Operating Margin %
- 8.85%
- Net Margin %
- 6.72%
- ROE %
- 9.76%
- ROCE %
- 13.16%
- 8.74%
- Debtor Days
- 55
- Inventory Days
- 0
- Payable Days
- 587
- -532
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 16.27x
- 20.71x
- Revenue Growth %
- 67.95%
- Operating Profit Growth %
- 70.66%
- Net Profit Growth %
- 98.73%
- 81.37%
- P/E (x)
- 55.24x
- P/B (x)
- 3.92x
- Dividend Yield %
- 0.00%
- 29.93x
Documents
Announcements
- General Updates
2026-08-15 - Zaggle Prepaid Ocean Services Limited has informed the Exchange regarding Update to the disclosure made on May 24, 2024
- General Updates
2026-08-14 - Zaggle Prepaid Ocean Services Limited has informed the Exchange regarding Monitoring Agency Report for the quarter ended June 30, 2026
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Aug 2026
May 2026
Feb 2026