Price
Financials
Standalone, Rs crore| Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|
| Sales | 48 | 57 | 75 | 69 |
| Expenses | 39 | 48 | 61 | 60 |
| Operating Profit | 9 | 9 | 13 | 9 |
| OPM % | 19% | 16% | 18% | 13% |
| Other Income | 0 | 0 | 0 | 1 |
| Interest | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 1 | 1 |
| Profit before tax | 9 | 10 | 12 | 9 |
| Tax % | 25% | 25% | 25% | 26% |
| Net Profit | 7 | 7 | 9 | 7 |
| EPS in Rs | 6,980.00 | 7,080.00 | 9.32 | 5.46 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales | 4 | 13 | 29 | 53 | 105 | 144 |
| Expenses | 4 | 11 | 26 | 46 | 86 | 121 |
| Operating Profit | 1 | 2 | 3 | 7 | 18 | 22 |
| OPM % | 14% | 14% | 9% | 14% | 18% | 16% |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 1 |
| Profit before tax | 1 | 2 | 3 | 8 | 19 | 22 |
| Tax % | 25% | 26% | 27% | 28% | 25% | 25% |
| Net Profit | 0 | 1 | 2 | 5 | 14 | 16 |
| EPS in Rs | 410.00 | 1,260.00 | 1,960.00 | 5,390.00 | 14,060.00 | 12.68 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 103% | 71% | 37% | ||
| Compounded Profit Growth | % | 109% | 103% | 17% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | 47% | 46% | 29% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 13 |
| Reserves | 0 | 2 | 4 | 9 | 23 | 76 |
| Borrowings | 0 | 0 | 0 | 0 | 9 | 0 |
| Other Liabilities | 1 | 3 | 7 | 13 | 26 | 19 |
| Total Liabilities | 1 | 5 | 10 | 22 | 58 | 108 |
| Fixed Assets | 0 | 0 | 0 | 0 | 1 | 10 |
| CWIP | 0 | 0 | 0 | 0 | 10 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1 | 5 | 10 | 22 | 46 | 97 |
| Total Assets | 1 | 5 | 10 | 22 | 58 | 108 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 2 | 10 | 4 | 0 | ||
| Cash from Investing Activity | -0 | -4 | -11 | -1 | ||
| Cash from Financing Activity | 0 | 0 | 9 | 38 | ||
| Net Cash Flow | 2 | 6 | 1 | 38 | ||
| Free Cash Flow | 2 | 10 | -7 | -1 | ||
| CFO/OP | 156% | 167% | 46% | 26% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 51 | 42 | 52 | 37 | 86 | 74 |
| Inventory Days | 0 | |||||
| Days Payable | ||||||
| Cash Conversion Cycle | 51 | 42 | 52 | 37 | 86 | 74 |
| Working Capital Days | 20 | -10 | -8 | -34 | 19 | 64 |
| ROCE % | 151% | 98% | 117% | 92% | 37% |
| Nov 2025 | Mar 2026 | |
|---|---|---|
| Promoters | 72.03% | 72.03% |
| FIIs | 1.73% | 0.00% |
| DIIs | 10.84% | 6.60% |
| Public | 15.41% | 21.38% |
| No. of Shareholders | 1,322 | 986 |
Fundamentals
Market Cap₹ 520 Cr.
Current Price₹ 403
Stock P/E31.8
Book Value₹ 68.7
ROCE37.2 %
ROE29.3 %
Dividend Yield0.50 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)37%
Compounded Profit Growth (TTM)17%
Standalone figures.
Valuation
Market capRs 480 Cr
Enterprise valueRs 478 Cr
P/E (TTM)380.84x
Price to book272.65x
Price to sales37.61x
EV / EBITDA270.00x
EV / EBIT279.47x
EV / sales37.45x
Earnings yield0.26%
Profitability
Operating margin (excl. other income)13.79%
Operating margin (incl. other income)13.87%
EBITDA margin13.87%
Pre-tax margin13.40%
Net profit margin9.87%
ROE111.50%
ROCE151.33%
ROA41.72%
Tax rate25.73%
Other income / net worth0.57%
Growth
Sales growth (latest year)203.09%
Profit growth (latest year)207.32%
Per share
EPS (TTM)Rs 0.98
EPS (latest year)Rs 1,260.00
Book value per shareRs 1.36
Sales per shareRs 9.88
Free cash flow per shareRs -0.77
Efficiency
Asset turnover2.69x
Fixed asset turnover98.15x
Debtor days42 days
Debtors turnover8.68x
Cash conversion cycle74 days
Working capital days64 days
Leverage
Cash and bankRs 2 Cr
Net debtRs -2 Cr
Net debt / EBITDA-1.11x
Owners' fund to total sources37.13%
Cash flow
Free cash flow (latest year)Rs -1 Cr
Statement figures
Net sales (TTM)Rs 13 Cr
Net sales (latest year)Rs 13 Cr
Operating profit excl. other income (latest year)Rs 2 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 2 Cr
PBDT (TTM)Rs 2 Cr
Profit before tax (TTM)Rs 2 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 1 Cr
Net profit (latest year)Rs 1 Cr
Depreciation (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 8 Cr
Total expenditure (latest year)Rs 11 Cr
Total income (latest year)Rs 13 Cr
Share capitalRs 0 Cr
ReservesRs 2 Cr
Shareholders' fundsRs 2 Cr
Total assetsRs 5 Cr
Net blockRs 0 Cr
ReceivablesRs 1 Cr
Other liabilitiesRs 3 Cr
Shares outstanding (crore)1.29
Ownership
Promoter holding72.03%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | 544610 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -11.9% | -2.8% | -9.2 pts |
| 1 month | +11.2% | -6.8% | +18.0 pts |
| 3 months | +23.8% | -7.6% | +31.4 pts |
Red flags
F-score 4 of 6No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Tata Consultancy Services Ltd | 735,340 | 13.7 | 63.0 % |
| Infosys Ltd | 412,077 | 13.2 | 40.0 % |
| HCL Technologies Ltd | 331,610 | 18.3 | 30.4 % |
| Wipro Ltd | 155,304 | 11.8 | 17.8 % |
| Tech Mahindra Ltd | 148,053 | 27.8 | 23.1 % |
| LTM Ltd | 116,750 | 20.8 | 29.6 % |
| Persistent Systems Ltd | 81,431 | 40.9 | 34.4 % |
| Coforge Ltd | 76,291 | 39.8 | 23.5 % |
| Mphasis Ltd | 41,138 | 21.2 | 22.1 % |
| Hexaware Technologies Ltd | 29,457 | 20.8 | 30.1 % |
| Tata Elxsi Ltd | 20,011 | 28.4 | 30.0 % |
| KPIT Technologies Ltd | 14,247 | 22.8 | 26.3 % |
| IDream Film Infrastructure Company Ltd | 13,309 | % | |
| Fractal Analytics Ltd | 13,076 | 39.4 | 12.6 % |
| ASM Technologies Ltd | 10,020 | 137 | 27.0 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Workmates Core2cloud Solution Ltd?
Workmates Core2cloud Solution Ltd (544610) has a market capitalisation of Rs 520 Cr. at the 2026-10-01 close.
What is the P/E ratio of Workmates Core2cloud Solution Ltd?
Workmates Core2cloud Solution Ltd trades at a P/E of 31.8 on trailing twelve-month profit, at the 2026-10-01 close.