Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Fintech

Rating :
N/A

BSE: 543985 | NSE: ZAGGLE

486.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  495.00
  •  499.95
  •  480.00
  •  495.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  582431
  •  2850.12
  •  591.90
  •  234.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,803.88
  • 62.70
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,680.10
  • N/A
  • 3.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.09%
  • 10.49%
  • 23.22%
  • FII
  • DII
  • Others
  • 9.41%
  • 9.23%
  • 7.56%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
4.06
6.2
9
11.8
P/E Ratio
120.9
79.17
54.54
41.6
Revenue
776
1149
1509
1971
EBITDA
71
105
149
200
Net Income
44
76
110
145
ROA
P/B Ratio
10.45
9.11
7.78
6.54
ROE
14.11
12.3
15.4
17.2
FCFF
-135.94
FCFF Yield
-2.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
336.89
199.51
68.86%
302.56
184.24
64.22%
252.21
118.48
112.87%
273.37
186.85
46.30%
Expenses
307.93
179.12
71.91%
275.85
169.21
63.02%
229.77
110.52
107.90%
246.15
169.17
45.50%
EBITDA
28.96
20.38
42.10%
26.71
15.03
77.71%
22.43
7.96
181.78%
27.22
17.69
53.87%
EBIDTM
8.60%
10.22%
8.83%
8.16%
8.89%
6.72%
9.96%
9.47%
Other Income
3.53
4.47
-21.03%
6.01
0.67
797.01%
4.52
1.46
209.59%
4.68
0.90
420.00%
Interest
2.25
2.14
5.14%
2.21
3.37
-34.42%
2.06
4.41
-53.29%
3.79
5.54
-31.59%
Depreciation
3.96
1.81
118.78%
2.44
2.40
1.67%
2.14
2.00
7.00%
2.15
2.90
-25.86%
PBT
26.27
20.90
25.69%
28.07
9.92
182.96%
22.76
2.99
661.20%
25.96
10.14
156.02%
Tax
6.52
5.68
14.79%
7.81
2.34
233.76%
6.04
0.94
542.55%
6.80
2.58
163.57%
PAT
19.74
15.22
29.70%
20.26
7.58
167.28%
16.72
2.06
711.65%
19.16
7.56
153.44%
PATM
5.86%
7.63%
6.70%
4.12%
6.63%
1.73%
7.01%
4.05%
EPS
1.47
1.25
17.60%
1.66
0.62
167.74%
1.37
0.22
522.73%
1.56
0.82
90.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Net Sales
1,165.03
775.60
553.46
Net Sales Growth
69.07%
40.14%
 
Cost Of Goods Sold
459.63
1.23
1.76
Gross Profit
705.40
774.37
551.71
GP Margin
60.55%
99.84%
99.68%
Total Expenditure
1,059.70
704.95
506.94
Power & Fuel Cost
-
0.25
0.37
% Of Sales
-
0.03%
0.07%
Employee Cost
-
51.28
43.58
% Of Sales
-
6.61%
7.87%
Manufacturing Exp.
-
392.27
331.03
% Of Sales
-
50.58%
59.81%
General & Admin Exp.
-
10.26
8.60
% Of Sales
-
1.32%
1.55%
Selling & Distn. Exp.
-
248.22
120.27
% Of Sales
-
32.00%
21.73%
Miscellaneous Exp.
-
1.45
1.34
% Of Sales
-
0.19%
0.24%
EBITDA
105.32
70.65
46.52
EBITDA Margin
9.04%
9.11%
8.41%
Other Income
18.74
11.27
2.74
Interest
10.31
13.78
11.42
Depreciation
10.69
8.36
6.20
PBT
103.06
59.78
31.64
Tax
27.17
15.76
8.73
Tax Rate
26.36%
26.36%
27.59%
PAT
75.88
44.02
22.90
PAT before Minority Interest
75.89
44.02
22.90
Minority Interest
0.01
0.00
0.00
PAT Margin
6.51%
5.68%
4.14%
PAT Growth
134.05%
92.23%
 
EPS
5.65
3.28
1.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Shareholder's Funds
575.38
48.75
Share Capital
12.25
9.22
Total Reserves
547.12
25.12
Non-Current Liabilities
23.97
67.11
Secured Loans
15.47
20.29
Unsecured Loans
0.00
31.04
Long Term Provisions
2.50
2.22
Current Liabilities
111.41
121.49
Trade Payables
1.96
9.22
Other Current Liabilities
57.35
83.58
Short Term Borrowings
35.34
20.07
Short Term Provisions
16.76
8.62
Total Liabilities
710.76
237.35
Net Block
22.60
28.91
Gross Block
43.15
41.99
Accumulated Depreciation
20.55
13.08
Non Current Assets
107.73
57.69
Capital Work in Progress
49.86
10.87
Non Current Investment
25.98
0.49
Long Term Loans & Adv.
9.29
17.43
Other Non Current Assets
0.00
0.00
Current Assets
603.02
179.66
Current Investments
0.52
1.23
Inventories
0.36
0.10
Sundry Debtors
174.62
102.66
Cash & Bank
279.31
22.60
Other Current Assets
148.21
40.76
Short Term Loans & Adv.
28.32
12.31
Net Current Assets
491.61
58.17
Total Assets
710.75
237.35

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Cash From Operating Activity
-82.75
-15.62
PBT
59.78
31.64
Adjustment
26.38
29.72
Changes in Working Capital
-159.72
-73.62
Cash after chg. in Working capital
-73.56
-12.26
Interest Paid
0.00
0.00
Tax Paid
-9.19
-3.36
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-331.89
-18.15
Net Fixed Assets
-40.15
Net Investments
-24.78
Others
-266.96
Cash from Financing Activity
402.99
52.64
Net Cash Inflow / Outflow
-11.65
18.88
Opening Cash & Equivalents
19.59
0.71
Closing Cash & Equivalent
7.94
19.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Book Value (Rs.)
45.67
3.72
ROA
9.29%
9.65%
ROE
14.83%
66.69%
ROCE
17.97%
25.36%
Fixed Asset Turnover
18.22
13.18
Receivable days
65.24
67.70
Inventory Days
0.11
0.06
Payable days
1661.82
1919.53
Cash Conversion Cycle
-1596.47
-1851.76
Total Debt/Equity
0.13
3.53
Interest Cover
5.34
3.77

Annual Reports:

News Update:


  • Zaggle Prepaid Ocean Services inks pact with Truecaller International LLP
    2nd Apr 2025, 09:48 AM

    The service agreement is for 1 year

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Wonder Home Finance
    29th Mar 2025, 11:57 AM

    The agreement is for 24 months

    Read More
  • Zaggle Prepaid Ocean Services acquires stake in Mobileware
    26th Mar 2025, 12:06 PM

    Consequent to the completion of investment and acquisition, the company’s total shareholding in Mobileware stands at 38.34% on post issue and fully diluted basis

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Strada
    12th Mar 2025, 11:57 AM

    The integrated solution digitizes employee expenses, reimbursements and benefits to eliminate manual touchpoints for real-time and hassle-free processing

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Omega Healthcare Management Services
    7th Mar 2025, 09:44 AM

    This customer service agreement starts from March 6, 2025

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Tech Mahindra
    6th Mar 2025, 09:26 AM

    The Zatix service agreement is valid for 1 year

    Read More
  • Zaggle Prepaid Ocean Services inks pact with PhysicsWallah
    28th Feb 2025, 15:58 PM

    The customer service agreement is for period of 24 months

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Honasa Consumer
    25th Feb 2025, 12:51 PM

    The Service Agreement is for period of 36 months

    Read More
  • Zaggle Prepaid Ocean Services inks pact with GIFTCL
    24th Feb 2025, 12:30 PM

    The order is to be executed over a period of five years

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Redington
    18th Feb 2025, 12:12 PM

    The said order is expected to be completed in 5 years

    Read More
  • Zaggle Prepaid Ocean Services enters into agreement with Khrone Marshal
    17th Feb 2025, 10:50 AM

    The order is to be executed in 1 years

    Read More
  • Bank of India selects Zaggle Prepaid Ocean Services for fintech services
    13th Feb 2025, 14:30 PM

    The term shall commence on February 11, 2025 and shall continue for the period of 2 years

    Read More
  • Zaggle Prepaid Ocean - Quarterly Results
    7th Feb 2025, 16:31 PM

    Read More
  • Zaggle enters into agreement with Aayuv Technologies
    31st Jan 2025, 11:18 AM

    The said order is expected to be completed in 2 years

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Tyger Capital
    27th Jan 2025, 11:30 AM

    The company would provide Tyger Capital, Zaggle Zoyer (BROME) Solution

    Read More
  • Zaggle Prepaid Ocean Services inks pact with Siemens
    24th Jan 2025, 09:58 AM

    The company would provide Siemens, the Zaggle Propel reward for employees of Siemens

    Read More
  • Zaggle Prepaid Ocean Services inks pact with HT Media, Neuroglia Health
    17th Jan 2025, 09:29 AM

    Zaggle would provide HT Media the Zaggle Save

    Read More
  • Zaggle Prepaid Ocean Services enters into agreement with Kiranakart Technologies
    7th Jan 2025, 09:20 AM

    The order is to be executed within 3 years

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.