Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 812 | 871 | 1,090 | 1,010 | 1,167 | 1,292 | 1,508 | 1,348 | 1,614 | 1,771 | 2,061 | 1,888 |
| Expenses | 901 | 898 | 1,085 | 1,050 | 1,175 | 1,264 | 1,396 | 1,314 | 1,516 | 1,612 | 1,849 | 1,751 |
| Operating Profit | -89 | -27 | 5 | -39 | -8 | 28 | 112 | 34 | 98 | 159 | 212 | 137 |
| OPM % | -11% | -3.1% | 0.5% | -3.9% | -0.7% | 2.1% | 7% | 2.5% | 6% | 9% | 10% | 7% |
| Other Income | 97 | 94 | 98 | 141 | 106 | 100 | 101 | 100 | 87 | 85 | 104 | 93 |
| Interest | 7 | 6 | 7 | 6 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 11 |
| Depreciation | 22 | 23 | 24 | 25 | 29 | 34 | 33 | 33 | 34 | 34 | 35 | 40 |
| Profit before tax | -21 | 37 | 73 | 71 | 60 | 85 | 171 | 92 | 142 | 201 | 272 | 179 |
| Tax % | -1% | 0% | 17% | 15% | 15% | 16% | 0% | 8% | 5% | 6% | 4% | 9% |
| Net Profit | -21 | 37 | 60 | 60 | 51 | 72 | 170 | 85 | 135 | 189 | 261 | 163 |
| EPS in Rs | -0.45 | 0.84 | 1.34 | 1.32 | 1.11 | 1.56 | 3.70 | 1.84 | 2.94 | 4.09 | 5.64 | 3.52 |
| Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 78 | 90 | 334 | 492 | 771 | 887 | 1,425 | 2,558 | 3,438 | 4,977 | 6,794 | 7,334 |
| Expenses | 149 | 232 | 386 | 828 | 1,091 | 1,046 | 2,325 | 3,219 | 3,626 | 4,884 | 6,286 | 6,729 |
| Operating Profit | -72 | -142 | -52 | -336 | -320 | -160 | -901 | -662 | -188 | 93 | 508 | 606 |
| OPM % | -92% | -157% | -16% | -68% | -41% | -18% | -63% | -26% | -5% | 1.9% | 7% | 8% |
| Other Income | 10 | 35 | 26 | 37 | 84 | 71 | 124 | 259 | 381 | 449 | 372 | 370 |
| Interest | 0 | 0 | 0 | 8 | 12 | 12 | 14 | 22 | 27 | 34 | 38 | 39 |
| Depreciation | 2 | 3 | 7 | 30 | 47 | 41 | 43 | 64 | 89 | 121 | 136 | 143 |
| Profit before tax | -64 | -110 | -34 | -337 | -295 | -142 | -833 | -488 | 77 | 387 | 707 | 794 |
| Tax % | 0% | 0% | 76% | 3% | 3% | 6% | -0% | -0% | 16% | 9% | 5% | |
| Net Profit | -64 | -110 | -59 | -347 | -304 | -150 | -833 | -488 | 64 | 352 | 670 | 748 |
| EPS in Rs | -17,719.44 | -30,600.00 | -16,396.12 | -91,265.79 | -80,007.89 | -6,583.70 | -18.53 | -10.82 | 1.48 | 7.67 | 14.48 | 16.19 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 54% | 50% | 38% | 38% | ||
| Compounded Profit Growth | 22% | 42% | 50% | 99% | ||
| Stock Price CAGR | % | % | 12% | -36% | ||
| Return on Equity | % | -1% | 6% | 10% |
| Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 90 | 90 | 90 | 92 | 93 |
| Reserves | 97 | 301 | 787 | 489 | 1,265 | 1,990 | 5,322 | 5,386 | 5,781 | 6,341 | 7,219 |
| Borrowings | 0 | 1 | 1 | 90 | 110 | 110 | 159 | 227 | 253 | 322 | 360 |
| Other Liabilities | 29 | 43 | 92 | 172 | 202 | 230 | 344 | 551 | 604 | 776 | 1,035 |
| Total Liabilities | 126 | 345 | 880 | 751 | 1,576 | 2,331 | 5,915 | 6,254 | 6,729 | 7,531 | 8,707 |
| Fixed Assets | 4 | 6 | 11 | 119 | 147 | 125 | 205 | 313 | 359 | 418 | 441 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 19 | 237 | 650 | 125 | 2 | 138 | 373 | 622 | 1,358 | 2,173 | 3,211 |
| Other Assets | 103 | 102 | 219 | 507 | 1,427 | 2,068 | 5,338 | 5,319 | 5,011 | 4,940 | 5,054 |
| Total Assets | 126 | 345 | 880 | 751 | 1,576 | 2,331 | 5,915 | 6,254 | 6,729 | 7,531 | 8,707 |
| Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -102 | -97 | -83 | -282 | -364 | 29 | -1,568 | -299 | 9 | -183 | 41 |
| Cash from Investing Activity | -15 | -244 | -434 | 375 | 79 | -1,202 | -2,125 | 46 | 301 | 492 | 225 |
| Cash from Financing Activity | 119 | 315 | 513 | -23 | 1,031 | 759 | 3,621 | -42 | -57 | -73 | -81 |
| Net Cash Flow | 2 | -27 | -5 | 69 | 746 | -415 | -71 | -295 | 253 | 236 | 186 |
| Free Cash Flow | -121 | -305 | -97 | -317 | -396 | 24 | -1,599 | -363 | -55 | -280 | -36 |
| CFO/OP | 143% | 68% | 107% | 73% | 102% | 12% | 171% | 38% | -110% | -71% | 15% |
| Mar 2015 | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 120 | 156 | 105 | 97 | 85 | 71 | 92 | 97 | 67 | 73 | 93 |
| Inventory Days | |||||||||||
| Days Payable | |||||||||||
| Cash Conversion Cycle | 120 | 156 | 105 | 97 | 85 | 71 | 92 | 97 | 67 | 73 | 93 |
| Working Capital Days | 57 | 93 | 29 | -12 | 0 | -12 | 309 | 321 | 323 | 122 | 68 |
| ROCE % | -63% | -53% | -36% | -9% | -21% | -8% | 2% | 6% | 10% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FIIs | 49.40% | 46.00% | 48.97% | 51.58% | 49.70% | 47.78% | 45.93% | 46.78% | 43.64% | 40.77% | 39.94% | 37.29% |
| DIIs | 16.31% | 18.97% | 16.64% | 16.17% | 18.31% | 20.57% | 22.95% | 23.27% | 26.63% | 29.54% | 36.72% | 40.42% |
| Public | 33.46% | 34.28% | 33.81% | 31.69% | 31.44% | 31.35% | 30.85% | 29.65% | 29.47% | 29.55% | 23.19% | 22.14% |
| Others | 0.83% | 0.76% | 0.59% | 0.55% | 0.54% | 0.28% | 0.28% | 0.28% | 0.27% | 0.14% | 0.14% | 0.14% |
| No. of Shareholders | 1,80,765 | 1,65,933 | 1,52,153 | 1,45,383 | 1,52,948 | 1,48,275 | 1,51,205 | 1,64,551 | 1,65,600 | 1,59,243 | 1,53,261 | 1,50,458 |
Fundamentals
Market Cap₹ 50,024 Cr.
Current Price₹ 1,081
Stock P/E66.8
Book Value₹ 158
ROCE10.3 %
ROE9.75 %
Dividend Yield0.00 %
Face Value₹ 2.00
Compounded Sales Growth (TTM)38%
Compounded Profit Growth (TTM)99%
Consolidated figures.
Valuation
Market capRs 45,344 Cr
Enterprise valueRs 44,944 Cr
P/E (TTM)60.60x
Price to book6.20x
Price to sales6.18x
EV / EBITDA46.06x
EV / EBIT53.95x
EV / sales6.13x
Price to cash flow1092.89x
Earnings yield1.65%
P/E, 3-year average354.44x
P/B, 3-year average9.68x
P/E, 5-year average354.44x
P/B, 5-year average8.01x
Profitability
Operating margin (excl. other income)7.48%
Operating margin (incl. other income)12.97%
EBITDA margin13.30%
Pre-tax margin10.82%
Net profit margin10.20%
Net margin, latest quarter8.63%
ROE9.75%
ROCE10.33%
ROA8.25%
ROE, 3-year average5.55%
ROCE, 3-year average6.21%
ROA, 3-year average4.74%
ROE, 5-year average-2.96%
ROCE, 5-year average-2.21%
ROA, 5-year average-2.80%
ROIC (approx.)11.42%
Tax rate5.26%
Other income / net worth5.09%
Growth
Sales growth (latest year)36.50%
Profit growth (latest year)90.29%
Sales CAGR, 3 years38.49%
Sales CAGR, 5 years50.27%
Sales growth QoQ-8.40%
Profit growth QoQ-37.62%
Sales growth YoY (latest quarter)40.08%
Profit growth YoY (latest quarter)92.54%
Per share
EPS (TTM)Rs 16.17
EPS (latest year)Rs 14.48
EPS (latest quarter)Rs 3.52
EPS, 3-year averageRs 7.88
EPS, 5-year averageRs -1.14
Book value per shareRs 158.03
Sales per shareRs 158.51
Cash flow per shareRs 0.90
Free cash flow per shareRs -0.78
Efficiency
Asset turnover0.78x
Fixed asset turnover15.40x
Debtor days93 days
Debtors turnover3.93x
Cash conversion cycle93 days
Working capital days68 days
Leverage
Total debtRs 360 Cr
Cash and bankRs 760 Cr
Net debtRs -400 Cr
Debt to equity0.05x
Net debt / EBITDA-0.41x
Interest coverage21.12x
Current ratio (filing 2026-03-31)4.41x
Quick ratio (filing 2026-03-31)4.41x
Trade payables (filing 2026-03-31)Rs 471 Cr
Owners' fund to total sources83.98%
Debt to assets4.14%
Cash flow
Cash from Operating Activity (latest year)Rs 41 Cr
Cash from Investing Activity (latest year)Rs 225 Cr
Cash from Financing Activity (latest year)Rs -81 Cr
Net Cash Flow (latest year)Rs 186 Cr
Free cash flow (latest year)Rs -36 Cr
FCFE (approx.: FCF + change in debt)Rs 2 Cr
Sales to cash flow163.75x
Statement figures
Net sales (TTM)Rs 7,334 Cr
Net sales (latest year)Rs 6,794 Cr
Sales (latest quarter)Rs 1,888 Cr
Operating profit excl. other income (latest year)Rs 508 Cr
Operating profit (latest quarter)Rs 137 Cr
Other income (TTM)Rs 370 Cr
EBITDA (TTM)Rs 976 Cr
PBDT (TTM)Rs 936 Cr
Profit before tax (TTM)Rs 794 Cr
Tax (latest year)Rs 37 Cr
Net profit (TTM)Rs 748 Cr
Net profit (latest year)Rs 670 Cr
Net profit (latest quarter)Rs 163 Cr
Depreciation (TTM)Rs 143 Cr
Depreciation (latest quarter)Rs 40 Cr
Interest (TTM)Rs 39 Cr
Cost of goods sold (latest year)Rs 53 Cr
Total expenditure (latest year)Rs 6,286 Cr
Total income (latest year)Rs 7,166 Cr
Share capitalRs 93 Cr
ReservesRs 7,219 Cr
Shareholders' fundsRs 7,312 Cr
Total assetsRs 8,707 Cr
Net blockRs 441 Cr
InvestmentsRs 3,211 Cr
ReceivablesRs 1,729 Cr
Other liabilitiesRs 1,035 Cr
Shares outstanding (crore)46.27
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/B 6.20 is at the 25th percentile (median 10.94).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | POLICYBZR | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -18.8% | -2.8% | -16.0 pts |
| 1 month | -46.4% | -6.8% | -39.6 pts |
| 3 months | -38.4% | -7.6% | -30.8 pts |
| 6 months | -31.4% | +0.4% | -31.8 pts |
| 1 year | -44.0% | -9.9% | -34.1 pts |
| 2 years | -49.0% | -13.6% | -35.4 pts |
| 3 years | +28.1% | +14.2% | +13.9 pts |
322 mutual fund schemes hold about ₹29,829 Cr.
Over three months 307 bought more and 12 sold (share counts, price move removed).
| Fund | Weight | Est. Cr | 3m shares |
|---|---|---|---|
| HDFC Mid Cap Fund | 1.69% | 1,835 | +80% |
| HDFC Flexi Cap Fund | 1.52% | 1,722 | +97% |
| Mirae Asset Large & Midcap Fund | 2.67% | 1,224 | +99% |
| Motilal Oswal Midcap Fund | 2.85% | 1,221 | +97% |
| Mirae Asset ELSS Tax Saver Fund | 3.27% | 863 | +108% |
| Axis Midcap Fund | 2.32% | 799 | +156% |
| HSBC Midcap Fund | 3.87% | 665 | +67% |
| Axis ELSS-Tax Saver Fund | 1.99% | 651 | +128% |
| Mirae Asset Midcap Fund | 3.02% | 632 | +75% |
| ICICI Pru Balanced Advantage Fund(M | 0.80% | 605 | +158% |
| Canara Rob Large and Mid Cap Fund | 2.10% | 554 | +79% |
| ICICI Pru Large & Mid Cap Fund | 1.50% | 503 | +10041% |
| Nippon India Multi Cap Fund | 0.89% | 499 | +96% |
| Nippon India Large Cap Fund | 0.92% | 498 | +65% |
| Axis Focused Fund | 4.18% | 478 | +86% |
| Franklin India Focused Equity Fund | 3.95% | 455 | +87% |
| Tata Digital India Fund | 4.24% | 433 | +73% |
| ICICI Pru Multi Cap Fund | 2.20% | 430 | +74% |
| ICICI Pru Multi Cap Fund | 2.20% | 413 | +74% |
| UTI Mid Cap Fund | 3.08% | 394 | +95% |
| ICICI Pru Flexi Cap Fund | 1.46% | 379 | +198% |
| DSP Midcap Fund | 1.67% | 352 | +79% |
| Axis Small Cap Fund | 1.06% | 333 | +75% |
| Franklin India Mid Cap Fund | 2.40% | 313 | +184% |
| Axis Flexi Cap Fund | 2.17% | 302 | +83% |
Red flags
F-score 7 of 8| explain | Weak cash conversion Cash from operations was -12% of net profit over the last 3 years |
| explain | Receivables outrunning sales Receivables grew 73% vs sales +37% in 2026 |
| look | Profit leans on other income Other income was 53% of pre-tax profit in 2026 |
| look | On NSE surveillance On NSE surveillance: ASM short-term |
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.
Insider trades
NSE insider and takeover-code disclosures| Date | Who | Role | Side | Shares | Value | How |
|---|---|---|---|---|---|---|
| 2022-05-12 | Etechaces Employees Stock Option | Other | other | 5,521,601 | Rs 1.10 Cr | ESOP |
| 2022-04-04 | Etechaces Employees Stock Option | Other | other | 25,000 | Rs 0.01 Cr | ESOP |
| 2022-02-16 | Etechaces Employees Stock Option | Other | other | 4,567,500 | Rs 0.91 Cr | ESOP |
| 2022-02-10 | Etechaces Employees Stock Option | Other | other | 5,000,000 | Rs 1.00 Cr | ESOP |
| 2021-12-14 | Etechaces Employees Stock Option | Other | other | 333,500 | Rs 0.07 Cr | ESOP |
| 2021-12-10 | Etechaces Employees Stock Option | Other | other | 2,238,000 | Rs 0.45 Cr | ESOP |
| 2021-11-23 | Sajja Parveen Chowdary | - | sell | 1,000 | Rs 0.12 Cr | Market Sale |
| 2021-11-18 | Ankit Mittal | - | sell | 5,000 | Rs 0.67 Cr | Market Sale |
| 2021-11-18 | Raghuveer Malik | - | sell | 5,000 | Rs 0.65 Cr | Market Sale |
| 2021-11-17 | Ankit Mittal | - | sell | 17,000 | Rs 2.40 Cr | Market Sale |
| 2021-11-17 | Rahul Sharma | - | sell | 3,000 | Rs 0.43 Cr | Market Sale |
| 2021-11-17 | Sandeep Kumar Jorasia | - | sell | 3,000 | Rs 0.43 Cr | Market Sale |
Latest disclosed trades by insiders, promoters and large holders. Grants, option exercises and pledges show as "other". A filing is a fact, not a signal on its own.
Latest quarter
Jun 2026Sales ₹1,888 Cr +40.1% vs Jun 2025.
Net profit ₹163 Cr +91.8%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| One 97 Communications Ltd | 107,983 | 133 | 4.96 % |
| Pine Labs Ltd | 19,810 | 153 | 4.15 % |
| Manipal Payment and Identity Solutions Ltd | 9,676 | 39.1 | 43.3 % |
| Seshaasai Technologies Ltd | 5,971 | 22.2 | 28.0 % |
| AvenuesAI Ltd | 5,365 | 18.1 | 7.72 % |
| Network People Services Technologies Ltd | 3,453 | 77.3 | 19.7 % |
| Turtlemint Fintech Solutions Ltd | 2,341 | -35.6 % | |
| One Mobikwik Systems Ltd | 1,532 | 521 | -2.25 % |
| Finbud Financial Services Ltd | 213 | 18.3 | 18.0 % |
| MOS Utility Ltd | 187 | 10.3 | 19.5 % |
| WSFX Global Pay Ltd | 82 | 13.1 | 18.5 % |
| Suvidhaa Infoserve Ltd | 46 | -28.0 % | |
| AGS Transact Technologies Ltd | 34 | 1.26 % |
No bulk or block deals on record.
No corporate actions on record.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
Put / call open interest0.43
Max pain (expiry 2026-10-27)1,100
Largest call open interest at1,200
Largest put open interest at1,000
Implied volatility, at the money53.2%
Underlying at snapshot980.00
Open interest by strike around the price, nearest expiry. End-of-day NSE snapshot, 01-Oct-2026 15:40:00. Max pain is the strike where option buyers together would lose the most at expiry.
| Trade date | Shares sold short |
|---|---|
| 2026-09-30 | 446 |
| 2026-09-29 | 17,482 |
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Scrip PE is greater than 50 (4 trailing quarters)Short Term Additional Surveillance Measure (Short Term ASM): stage 1