WEBSITE BSE:544079 NSE: DIGIDRIVE Inc. Year: 2022 Industry: Retailing My Bucket: Add Stock
Last updated: 15:45
No Notes Added Yet
Digidrive Distributors Limited is an e-commerce distributor that was founded in 2022 as a subsidiary of the RP Sanjiv Goenka Group, one of India’s leading business conglomerates1. Based in Kolkata, the company specializes in retailing goods on digital marketplaces, such as Carvaan, Carvaan Mini, Carvaan Mobile, and Carvaan Musicbar, which are portable digital music players with preloaded songs supplied by Saregama India Limited, a music label and content producer. The company’s promoters are Srikrishna Bhamidipati and Deepak Satya...Read More
Digidrive Distributors Limited is an e-commerce distributor that was founded in 2022 as a subsidiary of the RP Sanjiv Goenka Group, one of India’s leading business conglomerates1. Based in Kolkata, the company specializes in retailing goods on digital marketplaces, such as Carvaan, Carvaan Mini, Carvaan Mobile, and Carvaan Musicbar, which are portable digital music players with preloaded songs supplied by Saregama India Limited, a music label and content producer. The company’s promoters are Srikrishna Bhamidipati and Deepak Satyaprakash Goyal, who together hold 0.88% of the company’s shares. Srikrishna Bhamidipati is also the chairman and managing director of the company. The company’s management team consists of Vasant Bhoir, Deepak Mane, Akshay Nawale, Shakila Makandar, Sanjay Devlekar, and Sneha Shrivastava as non-executive directors, and Vijay Purohit as the chief financial officer. Some of the clients that the company has worked with are Kalra Enterprises, Aura Infinex LLP, Acotex, and PMS International. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹88 Cr.
Stock P/E 11.1
P/B 0.3
Current Price ₹22.8
Book Value ₹ 75.7
Face Value 10
52W High ₹38.8
Dividend Yield 0%
52W Low ₹ 15.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 13 | 13 | 11 | 14 | 11 | 14 | 10 | 10 | 15 | 12 |
| Other Income | 0 | 0 | 7 | 0 | 0 | 0 | 7 | 0 | 0 | 9 |
| Total Income | 13 | 13 | 18 | 14 | 11 | 15 | 18 | 10 | 15 | 21 |
| Total Expenditure | 14 | 13 | 12 | 13 | 11 | 13 | 11 | 10 | 14 | 12 |
| Operating Profit | -0 | 0 | 6 | 2 | 0 | 1 | 7 | 0 | 1 | 9 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit Before Tax | -0 | 0 | 6 | 2 | 0 | 1 | 7 | -0 | 1 | 8 |
| Provision for Tax | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | -1 | 3 |
| Profit After Tax | -0 | 0 | 4 | 1 | 0 | 1 | 5 | -0 | 2 | 6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | 0 | 4 | 1 | 0 | 1 | 5 | -0 | 2 | 6 |
| Adjusted Earnings Per Share | -0.1 | 0 | 1 | 0.4 | 0.1 | 0.3 | 1.3 | -0 | 0.5 | 1.5 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
| Net Sales | 43 | 48 | 50 | 47 |
| Other Income | 7 | 7 | 8 | 16 |
| Total Income | 50 | 55 | 58 | 64 |
| Total Expenditure | 44 | 49 | 48 | 47 |
| Operating Profit | 7 | 6 | 10 | 17 |
| Interest | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 6 | 10 | 16 |
| Provision for Tax | 2 | 2 | 2 | 3 |
| Profit After Tax | 5 | 4 | 8 | 13 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 4 | 8 | 13 |
| Adjusted Earnings Per Share | 0 | 1.1 | 2.1 | 3.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 0% | 0% | 0% |
| Operating Profit CAGR | 67% | 0% | 0% | 0% |
| PAT CAGR | 100% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -26% | NA% | NA% | NA% |
| ROE Average | 3% | 3% | 3% | 3% |
| ROCE Average | 4% | 4% | 4% | 4% |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Shareholder's Funds | 136 | 226 | 275 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 |
| Other Non-Current Liabilities | 8 | 19 | 31 |
| Total Current Liabilities | 3 | 6 | 8 |
| Total Liabilities | 147 | 251 | 314 |
| Fixed Assets | 1 | 0 | 1 |
| Other Non-Current Assets | 122 | 221 | 281 |
| Total Current Assets | 24 | 30 | 32 |
| Total Assets | 147 | 251 | 314 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 6 | 10 |
| Cash Flow from Operating Activities | -9 | 8 | -8 |
| Cash Flow from Investing Activities | 7 | -3 | 1 |
| Cash Flow from Financing Activities | -0 | -0 | -0 |
| Net Cash Inflow / Outflow | -2 | 4 | -7 |
| Closing Cash & Cash Equivalent | 6 | 10 | 3 |
| # | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 1.05 | 2.05 |
| CEPS(Rs) | 0 | 1.15 | 2.15 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 58.56 | 71.23 |
| Core EBITDA Margin(%) | -1.44 | -2.71 | 3.91 |
| EBIT Margin(%) | 14.89 | 11.99 | 19.72 |
| Pre Tax Margin(%) | 14.75 | 11.92 | 19.57 |
| PAT Margin (%) | 10.83 | 8.51 | 15.88 |
| Cash Profit Margin (%) | 11.8 | 9.33 | 16.69 |
| ROA(%) | 3.17 | 2.04 | 2.8 |
| ROE(%) | 4.79 | 2.51 | 3.16 |
| ROCE(%) | 4.71 | 3.16 | 3.92 |
| Receivable days | 27.29 | 27.64 | 25.94 |
| Inventory Days | 37.76 | 34.02 | 36.12 |
| Payable days | 6.16 | 22.17 | 58.67 |
| PER(x) | 0 | 36.87 | 13.12 |
| Price/Book(x) | 0 | 0.66 | 0.38 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | -0.13 | 2.8 | 2.02 |
| EV/Core EBITDA(x) | -0.82 | 21.89 | 9.86 |
| Net Sales Growth(%) | 0 | 10.94 | 4.53 |
| EBIT Growth(%) | 0 | -10.66 | 71.91 |
| PAT Growth(%) | 0 | -12.76 | 94.97 |
| EPS Growth(%) | 0 | 0 | 94.97 |
| Debt/Equity(x) | 0 | 0 | 0 |
| Current Ratio(x) | 8.54 | 4.75 | 3.99 |
| Quick Ratio(x) | 6.96 | 4.05 | 3.32 |
| Interest Cover(x) | 104.61 | 164.58 | 130.55 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.83 | 58.83 | 58.83 | 58.83 | 58.83 | 58.83 | 58.83 | 61.75 | 61.75 | 61.75 |
| FII | 17.65 | 5.22 | 3.62 | 3.47 | 3.08 | 2.97 | 2.97 | 0.05 | 0.01 | 0.01 |
| DII | 2.23 | 1.07 | 1.3 | 1.3 | 1.23 | 0.62 | 0.62 | 0 | 0 | 0 |
| Public | 21.29 | 34.88 | 36.25 | 36.4 | 36.86 | 37.58 | 37.58 | 38.2 | 38.24 | 38.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.27 | 2.27 | 2.27 | 2.27 | 2.27 | 2.27 | 2.27 | 2.38 | 2.38 | 2.38 |
| FII | 0.68 | 0.2 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0 | 0 | 0 |
| DII | 0.09 | 0.04 | 0.05 | 0.05 | 0.05 | 0.02 | 0.02 | 0 | 0 | 0 |
| Public | 0.82 | 1.35 | 1.4 | 1.4 | 1.42 | 1.45 | 1.45 | 1.47 | 1.47 | 1.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
