Trading · Founded 1999 · www.compuageindia.com · BSE 532456 · NSE COMPINFO · ISIN INE070C01037
No Notes Added Yet
Business
Compuage Infocom Ltd. is an India-based IT distribution company. It acts as an intermediary between global IT product manufacturers (vendors) and a vast network of channel partners (resellers, system integrators, retailers) across India. The company's core business model involves distributing a wide range of IT products, including hardware (laptops, desktops, servers, storage, networking equipment, peripherals), software, cybersecurity solutions, and cloud services. Compuage makes money by purchasing products in bulk from vendors, managing logistics, providing credit facilities to channel partners, and offering value-added services like pre-sales support, technical assistance, and post-sales service, earning a margin on the sale of these products.
Revenue Mix
Compuage's revenue primarily comes from the distribution of IT products and solutions, which can broadly be categorized as:
Hardware: PCs, laptops, servers, storage, networking components, peripherals, components.
Software & Solutions: Operating systems, business applications, cybersecurity software, cloud solutions.
Networking & Communications: Products for enterprise and data center networking.
Value-added services: Including logistics, financing, and technical support integral to the distribution process.
While specific revenue percentages for each product category are not always publicly disaggregated, the business is largely driven by the distribution of hardware and software, with an increasing focus on solutions that integrate these components.
Industry
The Indian IT distribution industry is characterized by high volumes, thin margins, intense competition, and the need for extensive logistical networks. Key players include large global distributors like Ingram Micro and TD Synnex (formerly Tech Data), and major Indian players like Redington India, Savex Technologies, and HCL Infosystems. Compuage Infocom holds a significant position as one of the established Indian IT distributors. It competes by offering a broad product portfolio, deep reach into tier 2 and tier 3 cities, strong relationships with multiple global vendors, and a robust credit management system for its channel partners.
MOAT
Compuage's competitive advantages primarily stem from:
Extensive Distribution Network: A vast and deep network across India, allowing them to reach a large number of resellers, including those in smaller towns and cities, which is difficult for new entrants to replicate quickly.
Strong Vendor Relationships: Long-standing relationships with a wide array of global and domestic IT manufacturers, providing access to a diverse portfolio of products and favorable terms.
Logistical Efficiency & Credit Management: Expertise in managing complex supply chains, inventory, and providing crucial credit lines to channel partners, which is a significant value proposition in the distribution business.
Scale: While not the largest, its scale of operations allows for better purchasing power and operational efficiencies compared to smaller regional distributors.
Growth Drivers
Digital Transformation: Increased IT spending by businesses across various sectors (enterprise, SMBs) for digital transformation, cloud adoption, cybersecurity, and data analytics.
Government Initiatives: "Digital India" and other government programs driving technology adoption across public and private sectors.
Hybrid Work Models: Continued demand for IT infrastructure and devices to support remote and hybrid work environments.
Expanding Product Portfolio: Adding new technologies (e.g., IoT, AI solutions, advanced cybersecurity) and forging partnerships with emerging vendors.
Geographic Expansion: Deepening penetration into untapped regions within India.
Risks
Thin Margins & Competition: The IT distribution business inherently operates on low margins, and intense competition can further compress profitability.
Inventory Management & Obsolescence: Risk of carrying large inventory volumes that can become obsolete quickly due to rapid technological changes, leading to write-downs.
Credit Risk: Exposure to credit risk from channel partners, especially during economic downturns, which could impact receivables and profitability.
Vendor Concentration: Dependence on a few key vendors for a significant portion of products, making them vulnerable to changes in vendor policies or relationships.
Supply Chain Disruptions: Global supply chain issues or geopolitical events can disrupt product availability and timely delivery.
Economic Slowdown: A general economic downturn in India can lead to reduced IT spending by businesses, impacting demand for their products.
Management & Ownership
Compuage Infocom is promoted by Mr. Atul H. Mehta, who serves as the Managing Director and Chairman. He has significant experience in the IT distribution sector. The company is professionally managed with a team experienced in supply chain, finance, and IT sales. Promoter holding is a key aspect for Indian companies, and generally, a higher promoter holding suggests strong alignment of interests, though specific percentages would need to be checked in recent disclosures.
Outlook
Compuage Infocom is well-positioned to capitalize on India's growing IT market, driven by accelerated digital adoption across enterprises and SMBs, and government-led digitalization initiatives. Its extensive distribution network and strong vendor relationships provide a solid foundation for growth as demand for hardware, software, and cloud solutions continues to rise. However, the company operates in a highly competitive, low-margin industry where efficient inventory management, robust credit control, and continuous adaptation to technological shifts are critical for sustained profitability. Navigating potential supply chain volatilities and maintaining strong relationships with both vendors and channel partners will be key to its performance.
| #(Fig in Cr.) | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1008 | 1080 | 660 | 1121 | 1137 | 1289 | 942 | 1242 | 1167 | 389 |
| Other Income | 5 | 3 | 4 | 5 | 4 | 3 | 1 | 2 | 1 | 3 |
| Total Income | 1013 | 1083 | 664 | 1126 | 1142 | 1292 | 943 | 1243 | 1168 | 391 |
| Total Expenditure | 990 | 1050 | 647 | 1096 | 1111 | 1256 | 917 | 1209 | 1137 | 525 |
| Operating Profit | 23 | 33 | 17 | 30 | 31 | 36 | 26 | 35 | 31 | -134 |
| Interest | 14 | 21 | 15 | 20 | 19 | 20 | 17 | 22 | 18 | 15 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 8 | 11 | 1 | 10 | 11 | 15 | 8 | 12 | 12 | -150 |
| Provision for Tax | 2 | 3 | 0 | 2 | 3 | 4 | 2 | 3 | 3 | -13 |
| Profit After Tax | 6 | 8 | 1 | 8 | 8 | 10 | 6 | 8 | 8 | -137 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 |
| Profit After Adjustments | 6 | 8 | 1 | 8 | 8 | 10 | 6 | 8 | 8 | -137 |
| Adjusted Earnings Per Share | 0.9 | 1.1 | 0.2 | 1.1 | 1.2 | 1.6 | 0.9 | 1.3 | 1 | -16 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2379 | 3107 | 3551 | 4074 | 4515 | 4233 | 3730 | 4208 | 3739 | 25 | 1 | 3740 |
| Other Income | 10 | 10 | 19 | 15 | 17 | 17 | 17 | 16 | 6 | 1 | 2 | 7 |
| Total Income | 2389 | 3117 | 3571 | 4089 | 4531 | 4249 | 3747 | 4224 | 3746 | 26 | 3 | 3745 |
| Total Expenditure | 2334 | 3056 | 3494 | 4005 | 4438 | 4144 | 3653 | 4109 | 3853 | 78 | 9 | 3788 |
| Operating Profit | 55 | 61 | 76 | 85 | 94 | 105 | 94 | 114 | -107 | -51 | -6 | -42 |
| Interest | 33 | 34 | 45 | 49 | 54 | 61 | 63 | 74 | 91 | 49 | 0 | 72 |
| Depreciation | 5 | 5 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -271 | 0 | 0 |
| Profit Before Tax | 18 | 22 | 28 | 32 | 35 | 40 | 28 | 37 | -201 | -373 | -8 | -118 |
| Provision for Tax | 6 | 7 | 10 | 11 | 12 | 9 | 7 | 10 | -1 | 1 | 0 | -5 |
| Profit After Tax | 12 | 15 | 17 | 20 | 23 | 31 | 21 | 27 | -200 | -375 | -8 | -115 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 15 | 17 | 20 | 23 | 31 | 21 | 27 | -200 | -375 | -8 | -115 |
| Adjusted Earnings Per Share | 2.2 | 2.5 | 2.9 | 3.3 | 3.4 | 4.5 | 3.1 | 4 | -23.3 | -43.7 | -0.9 | -12.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -96% | -94% | -81% | -54% |
| Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -44% | -57% | -47% | -30% |
| ROE Average | 0% | -40% | -20% | -0% |
| ROCE Average | -2% | -29% | -12% | 3% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 80 | 101 | 125 | 142 | 177 | 202 | 222 | 248 | 88 | -288 | -296 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 0 | 18 | 14 | 23 | 21 | 71 | 48 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 3 | 2 | 6 | 6 | 8 | 6 | 6 | 6 | 0 | 0 | 0 |
| Total Current Liabilities | 491 | 587 | 822 | 961 | 1033 | 912 | 834 | 879 | 854 | 958 | 988 |
| Total Liabilities | 574 | 691 | 971 | 1123 | 1241 | 1142 | 1133 | 1181 | 942 | 670 | 692 |
| Fixed Assets | 37 | 34 | 43 | 44 | 54 | 50 | 47 | 49 | 49 | 46 | 44 |
| Other Non-Current Assets | 0 | 1 | 1 | 0 | 0 | 1 | 6 | 5 | 1 | 1 | 1 |
| Total Current Assets | 537 | 656 | 927 | 1079 | 1187 | 1091 | 1080 | 1127 | 892 | 624 | 648 |
| Total Assets | 574 | 691 | 971 | 1123 | 1241 | 1142 | 1133 | 1181 | 942 | 670 | 692 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 44 | 12 | 36 | 37 | 46 | 45 | 9 | 8 | 5 | 12 | 7 |
| Cash Flow from Operating Activities | 5 | 25 | 12 | -22 | -34 | 18 | -60 | 146 | 83 | -201 | 31 |
| Cash Flow from Investing Activities | 8 | -25 | 5 | -6 | 4 | 21 | 18 | -4 | 6 | 64 | -29 |
| Cash Flow from Financing Activities | -16 | 24 | -16 | 37 | 29 | -75 | 41 | -145 | -82 | 131 | 0 |
| Net Cash Inflow / Outflow | -3 | 24 | 1 | 9 | -2 | -35 | -1 | -3 | 7 | -5 | 2 |
| Closing Cash & Cash Equivalent | 41 | 36 | 37 | 46 | 45 | 9 | 8 | 5 | 12 | 7 | 9 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.2 | 2.45 | 2.87 | 3.34 | 3.38 | 4.54 | 3.08 | 3.98 | -23.3 | -43.7 | -0.9 |
| CEPS(Rs) | 3.06 | 3.2 | 3.47 | 3.9 | 3.99 | 5.16 | 3.61 | 4.49 | -22.94 | -43.4 | -0.66 |
| DPS(Rs) | 0.4 | 0.4 | 0.4 | 0.39 | 0.4 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 14.57 | 16.6 | 20.56 | 23.44 | 26.31 | 30.07 | 33.08 | 36.87 | 10.21 | -33.54 | -34.53 |
| Core EBITDA Margin(%) | 1.9 | 1.65 | 1.61 | 1.71 | 1.71 | 2.09 | 2.07 | 2.33 | -3.03 | -212.3 | -623.59 |
| EBIT Margin(%) | 2.12 | 1.82 | 2.04 | 1.99 | 1.98 | 2.38 | 2.44 | 2.64 | -2.95 | -1302.23 | -644.9 |
| Pre Tax Margin(%) | 0.75 | 0.72 | 0.78 | 0.78 | 0.78 | 0.94 | 0.75 | 0.87 | -5.38 | -1497.82 | -647.3 |
| PAT Margin (%) | 0.51 | 0.48 | 0.49 | 0.5 | 0.5 | 0.72 | 0.55 | 0.64 | -5.34 | -1503.25 | -647.3 |
| Cash Profit Margin (%) | 0.71 | 0.62 | 0.59 | 0.58 | 0.59 | 0.82 | 0.65 | 0.72 | -5.26 | -1493 | -474.22 |
| ROA(%) | 2.15 | 2.36 | 2.1 | 1.94 | 1.92 | 2.56 | 1.82 | 2.31 | -18.83 | -46.5 | -1.14 |
| ROE(%) | 16.07 | 16.46 | 15.46 | 15.18 | 14.22 | 16.11 | 9.75 | 11.38 | -119.21 | 0 | 0 |
| ROCE(%) | 16.06 | 15.69 | 17.09 | 15.95 | 14.46 | 14.83 | 11.97 | 13.6 | -15.87 | -67.9 | -2.12 |
| Receivable days | 36.57 | 30.43 | 37.32 | 46.28 | 49.4 | 51.69 | 54.26 | 46.65 | 52.06 | 7239.41 | 0 |
| Inventory Days | 31.78 | 27.19 | 30.28 | 28.11 | 24.01 | 27.57 | 32.16 | 32.81 | 29.49 | 1910.19 | 0 |
| Payable days | 36.73 | 29.99 | 38.77 | 45.01 | 42.53 | 40.52 | 32.46 | 26.41 | 33.29 | 1949.85 | 0 |
| PER(x) | 8.22 | 8.48 | 12.37 | 11.68 | 5.01 | 1.78 | 5.8 | 7.41 | 0 | 0 | 0 |
| Price/Book(x) | 1.24 | 1.25 | 1.73 | 1.66 | 0.64 | 0.27 | 0.54 | 0.8 | 1.24 | -0.13 | -0.04 |
| Dividend Yield(%) | 1.34 | 1.86 | 1.09 | 0.99 | 2.29 | 2.4 | 1.08 | 0.66 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.13 | 0.1 | 0.12 | 0.13 | 0.11 | 0.11 | 0.18 | 0.16 | 0.14 | 26.79 | 511.95 |
| EV/Core EBITDA(x) | 5.51 | 5.33 | 5.82 | 6.34 | 5.26 | 4.37 | 6.97 | 5.83 | -4.81 | -12.98 | -108.5 |
| Net Sales Growth(%) | 1.29 | 30.62 | 14.29 | 14.73 | 10.81 | -6.25 | -11.88 | 12.81 | -11.12 | -99.33 | -95.2 |
| EBIT Growth(%) | 0.4 | 11.97 | 28.31 | 11.86 | 10.13 | 12.74 | -9.88 | 22.27 | -199.27 | -194.45 | 97.62 |
| PAT Growth(%) | 3.24 | 23.17 | 17.09 | 16.25 | 11.83 | 34.47 | -32.21 | 29.34 | -847.11 | -87.54 | 97.93 |
| EPS Growth(%) | 3.24 | 11.63 | 17.09 | 16.25 | 1.09 | 34.47 | -32.21 | 29.34 | -685.3 | -87.54 | 97.93 |
| Debt/Equity(x) | 3.07 | 2.91 | 2.64 | 2.96 | 2.81 | 2.39 | 2.74 | 2.24 | 5.71 | -2.28 | -2.22 |
| Current Ratio(x) | 1.09 | 1.12 | 1.13 | 1.12 | 1.15 | 1.2 | 1.3 | 1.28 | 1.05 | 0.65 | 0.66 |
| Quick Ratio(x) | 0.67 | 0.68 | 0.72 | 0.82 | 0.86 | 0.83 | 0.91 | 0.78 | 0.85 | 0.55 | 0.56 |
| Interest Cover(x) | 1.55 | 1.65 | 1.62 | 1.64 | 1.65 | 1.66 | 1.44 | 1.49 | -1.21 | -6.66 | -268.77 |
| Total Debt/Mcap(x) | 2.48 | 2.32 | 1.53 | 1.78 | 4.83 | 8.93 | 5.09 | 2.79 | 4.62 | 18.18 | 57.11 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 57.35 | 57.35 | 57.35 | 57.34 | 57.34 | 57.34 | 57.34 | 57.34 | 57.34 | 57.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -96% | -94% | -81% | -54% |
| Operating Profit CAGR | — | 0% | 0% | 0% |
| PAT CAGR | — | 0% | 0% | 0% |
| Share Price CAGR | -44% | -57% | -47% | -30% |
| ROE Average | 0% | -40% | -20% | 0% |
| ROCE Average | -2% | -29% | -12% | +3% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 | 42.65 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 57.35 | 57.35 | 57.35 | 57.34 | 57.34 | 57.34 | 57.34 | 57.34 | 57.34 | 57.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.