Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 November, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543985 | NSE: ZAGGLE

Zaggle Prepaid Ocean Services Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: November 20, 2025, 9:06 pm

Market Cap 5,174 Cr.
Current Price 385
High / Low 597/299
Stock P/E46.5
Book Value 97.5
Dividend Yield0.00 %
ROCE13.0 %
ROE9.60 %
Face Value 1.00
PEG Ratio-0.98

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Zaggle Prepaid Ocean Services Ltd

Competitors of Zaggle Prepaid Ocean Services Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
N2N Technologies Ltd 10.7 Cr. 33.0 33.0/14.27.31 21.30.00 %19.6 %22.4 % 10.0
eMudhra Ltd 5,129 Cr. 620 1,024/60454.0 98.20.20 %15.3 %12.1 % 5.00
BNR Udyog Ltd 13.4 Cr. 44.5 90.0/42.0 32.90.00 %10.0 %5.52 % 10.0
BLS E-Services Ltd 1,996 Cr. 220 233/13135.4 55.50.45 %15.8 %11.0 % 10.0
BGIL Films & Technologies Ltd 20.9 Cr. 18.4 24.7/5.25 16.70.00 %0.34 %0.88 % 10.0
Industry Average8,265.40 Cr682.4838.55189.100.41%20.05%20.85%7.41

All Competitor Stocks of Zaggle Prepaid Ocean Services Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 89130148187118184200273252303336411331
Expenses 78118140169111169179246230276307375301
Operating Profit 111271881520272227293731
OPM % 12%9%5%9%7%8%10%10%9%9%9%9%9%
Other Income 00-0111455441312
Interest 1136432422211
Depreciation 1113222222467
Profit before tax 91031031021262326274235
Tax % 27%26%46%25%31%24%27%26%27%28%24%24%25%
Net Profit 68182815191719203226
EPS in Rs 348.450.820.160.820.220.621.251.561.371.511.512.381.93

Last Updated: August 20, 2025, 1:00 am

Below is a detailed analysis of the quarterly data for Zaggle Prepaid Ocean Services Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 331.00 Cr.. The value appears to be declining and may need further review. It has decreased from 411.00 Cr. (Mar 2025) to 331.00 Cr., marking a decrease of 80.00 Cr..
  • For Expenses, as of Jun 2025, the value is 301.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 375.00 Cr. (Mar 2025) to 301.00 Cr., marking a decrease of 74.00 Cr..
  • For Operating Profit, as of Jun 2025, the value is 31.00 Cr.. The value appears to be declining and may need further review. It has decreased from 37.00 Cr. (Mar 2025) to 31.00 Cr., marking a decrease of 6.00 Cr..
  • For OPM %, as of Jun 2025, the value is 9.00%. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 9.00%.
  • For Other Income, as of Jun 2025, the value is 12.00 Cr.. The value appears to be declining and may need further review. It has decreased from 13.00 Cr. (Mar 2025) to 12.00 Cr., marking a decrease of 1.00 Cr..
  • For Interest, as of Jun 2025, the value is 1.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 1.00 Cr..
  • For Depreciation, as of Jun 2025, the value is 7.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 6.00 Cr. (Mar 2025) to 7.00 Cr., marking an increase of 1.00 Cr..
  • For Profit before tax, as of Jun 2025, the value is 35.00 Cr.. The value appears to be declining and may need further review. It has decreased from 42.00 Cr. (Mar 2025) to 35.00 Cr., marking a decrease of 7.00 Cr..
  • For Tax %, as of Jun 2025, the value is 25.00%. The value appears to be increasing, which may not be favorable. It has increased from 24.00% (Mar 2025) to 25.00%, marking an increase of 1.00%.
  • For Net Profit, as of Jun 2025, the value is 26.00 Cr.. The value appears to be declining and may need further review. It has decreased from 32.00 Cr. (Mar 2025) to 26.00 Cr., marking a decrease of 6.00 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 1.93. The value appears to be declining and may need further review. It has decreased from 2.38 (Mar 2025) to 1.93, marking a decrease of 0.45.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: November 15, 2025, 4:07 am

MetricMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 682403715537761,3031,510
Expenses 572123115057051,1871,369
Operating Profit 1128604871115141
OPM % 16%12%16%9%9%9%9%
Other Income 0001112537
Interest 587111486
Depreciation 222681525
Profit before tax 518513260117148
Tax % 22%-6%18%28%26%26%
Net Profit 41942234487111
EPS in Rs 206.671,073.892,328.892.483.596.528.30
Dividend Payout % 0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)375.00%121.05%-45.24%91.30%97.73%
Change in YoY Net Profit Growth (%)0.00%-253.95%-166.29%136.54%6.42%

Zaggle Prepaid Ocean Services Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Last Updated: September 5, 2025, 1:56 pm

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days853442688260
Inventory Days
Days Payable
Cash Conversion Cycle853442688260
Working Capital Days-139-51162310098
ROCE %154%124%33%17%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters44.07%44.07%43.93%43.93%43.88%40.09%44.21%44.20%44.20%
FIIs15.60%13.03%11.70%5.95%6.14%9.17%8.44%8.50%8.64%
DIIs8.54%6.56%4.57%5.44%10.69%14.56%13.26%10.64%8.63%
Public31.80%36.34%39.82%44.68%39.27%36.17%34.09%36.64%38.53%
No. of Shareholders21,41629,32346,56767,62075,10091,3111,06,6631,08,8211,12,493

Shareholding Pattern Chart

No. of Shareholders

Zaggle Prepaid Ocean Services Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Bank of India ELSS Tax Saver 560,000 1.41 19.38N/AN/AN/A
Bank of India Mid & Small Cap Equity & Debt Fund 494,802 1.34 17.13N/AN/AN/A
Bank of India Large & Mid Cap Fund 106,270 0.89 3.68N/AN/AN/A
Bank of India Mid Cap Tax Fund Series 1 15,305 0.84 0.53N/AN/AN/A
Bank of India Mid Cap Tax Fund Series 2 14,438 1.54 0.5N/AN/AN/A
Bank of India Conservative Hybrid Fund 4,634 0.24 0.16N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23
FaceValue 1.001.001.00
Basic EPS (Rs.) 6.994.062.48
Diluted EPS (Rs.) 6.994.062.46
Cash EPS (Rs.) 7.654.283.16
Book Value[Excl.RevalReserv]/Share (Rs.) 92.9946.975.29
Book Value[Incl.RevalReserv]/Share (Rs.) 92.9946.975.29
Revenue From Operations / Share (Rs.) 97.1463.3260.02
PBDIT / Share (Rs.) 10.496.685.34
PBIT / Share (Rs.) 9.396.004.66
PBT / Share (Rs.) 8.824.883.43
Net Profit / Share (Rs.) 6.543.592.48
NP After MI And SOA / Share (Rs.) 6.553.592.48
PBDIT Margin (%) 10.7910.558.89
PBIT Margin (%) 9.669.477.77
PBT Margin (%) 9.077.705.71
Net Profit Margin (%) 6.735.674.13
NP After MI And SOA Margin (%) 6.745.674.13
Return on Networth / Equity (%) 7.047.6546.97
Return on Capital Employeed (%) 9.9712.2236.73
Return On Assets (%) 6.686.329.75
Long Term Debt / Equity (X) 0.000.021.05
Total Debt / Equity (X) 0.010.122.48
Asset Turnover Ratio (%) 1.301.670.00
Current Ratio (X) 20.066.181.49
Quick Ratio (X) 20.056.181.49
Inventory Turnover Ratio (X) 3784.490.000.00
Interest Coverage Ratio (X) 18.395.974.33
Interest Coverage Ratio (Post Tax) (X) 12.474.213.01
Enterprise Value (Cr.) 4188.423315.270.00
EV / Net Operating Revenue (X) 3.214.270.00
EV / EBITDA (X) 29.7540.500.00
MarketCap / Net Operating Revenue (X) 3.714.540.00
Price / BV (X) 3.876.120.00
Price / Net Operating Revenue (X) 3.714.540.00
EarningsYield 0.010.010.00

After reviewing the key financial ratios for Zaggle Prepaid Ocean Services Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 6.99. This value is within the healthy range. It has increased from 4.06 (Mar 24) to 6.99, marking an increase of 2.93.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 6.99. This value is within the healthy range. It has increased from 4.06 (Mar 24) to 6.99, marking an increase of 2.93.
  • For Cash EPS (Rs.), as of Mar 25, the value is 7.65. This value is within the healthy range. It has increased from 4.28 (Mar 24) to 7.65, marking an increase of 3.37.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 92.99. It has increased from 46.97 (Mar 24) to 92.99, marking an increase of 46.02.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 92.99. It has increased from 46.97 (Mar 24) to 92.99, marking an increase of 46.02.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 97.14. It has increased from 63.32 (Mar 24) to 97.14, marking an increase of 33.82.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 10.49. This value is within the healthy range. It has increased from 6.68 (Mar 24) to 10.49, marking an increase of 3.81.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 9.39. This value is within the healthy range. It has increased from 6.00 (Mar 24) to 9.39, marking an increase of 3.39.
  • For PBT / Share (Rs.), as of Mar 25, the value is 8.82. This value is within the healthy range. It has increased from 4.88 (Mar 24) to 8.82, marking an increase of 3.94.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 6.54. This value is within the healthy range. It has increased from 3.59 (Mar 24) to 6.54, marking an increase of 2.95.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 6.55. This value is within the healthy range. It has increased from 3.59 (Mar 24) to 6.55, marking an increase of 2.96.
  • For PBDIT Margin (%), as of Mar 25, the value is 10.79. This value is within the healthy range. It has increased from 10.55 (Mar 24) to 10.79, marking an increase of 0.24.
  • For PBIT Margin (%), as of Mar 25, the value is 9.66. This value is below the healthy minimum of 10. It has increased from 9.47 (Mar 24) to 9.66, marking an increase of 0.19.
  • For PBT Margin (%), as of Mar 25, the value is 9.07. This value is below the healthy minimum of 10. It has increased from 7.70 (Mar 24) to 9.07, marking an increase of 1.37.
  • For Net Profit Margin (%), as of Mar 25, the value is 6.73. This value is within the healthy range. It has increased from 5.67 (Mar 24) to 6.73, marking an increase of 1.06.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 6.74. This value is below the healthy minimum of 8. It has increased from 5.67 (Mar 24) to 6.74, marking an increase of 1.07.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 7.04. This value is below the healthy minimum of 15. It has decreased from 7.65 (Mar 24) to 7.04, marking a decrease of 0.61.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 9.97. This value is below the healthy minimum of 10. It has decreased from 12.22 (Mar 24) to 9.97, marking a decrease of 2.25.
  • For Return On Assets (%), as of Mar 25, the value is 6.68. This value is within the healthy range. It has increased from 6.32 (Mar 24) to 6.68, marking an increase of 0.36.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.02 (Mar 24) to 0.00, marking a decrease of 0.02.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.01. This value is within the healthy range. It has decreased from 0.12 (Mar 24) to 0.01, marking a decrease of 0.11.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 1.30. It has decreased from 1.67 (Mar 24) to 1.30, marking a decrease of 0.37.
  • For Current Ratio (X), as of Mar 25, the value is 20.06. This value exceeds the healthy maximum of 3. It has increased from 6.18 (Mar 24) to 20.06, marking an increase of 13.88.
  • For Quick Ratio (X), as of Mar 25, the value is 20.05. This value exceeds the healthy maximum of 2. It has increased from 6.18 (Mar 24) to 20.05, marking an increase of 13.87.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 3,784.49. This value exceeds the healthy maximum of 8. It has increased from 0.00 (Mar 24) to 3,784.49, marking an increase of 3,784.49.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 18.39. This value is within the healthy range. It has increased from 5.97 (Mar 24) to 18.39, marking an increase of 12.42.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 12.47. This value is within the healthy range. It has increased from 4.21 (Mar 24) to 12.47, marking an increase of 8.26.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 4,188.42. It has increased from 3,315.27 (Mar 24) to 4,188.42, marking an increase of 873.15.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 3.21. This value exceeds the healthy maximum of 3. It has decreased from 4.27 (Mar 24) to 3.21, marking a decrease of 1.06.
  • For EV / EBITDA (X), as of Mar 25, the value is 29.75. This value exceeds the healthy maximum of 15. It has decreased from 40.50 (Mar 24) to 29.75, marking a decrease of 10.75.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 3.71. This value exceeds the healthy maximum of 3. It has decreased from 4.54 (Mar 24) to 3.71, marking a decrease of 0.83.
  • For Price / BV (X), as of Mar 25, the value is 3.87. This value exceeds the healthy maximum of 3. It has decreased from 6.12 (Mar 24) to 3.87, marking a decrease of 2.25.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 3.71. This value exceeds the healthy maximum of 3. It has decreased from 4.54 (Mar 24) to 3.71, marking a decrease of 0.83.
  • For EarningsYield, as of Mar 25, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 24) which recorded 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Zaggle Prepaid Ocean Services Ltd as of November 20, 2025 is: 355.16

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 20, 2025, Zaggle Prepaid Ocean Services Ltd is Overvalued by 7.75% compared to the current share price 385.00

Intrinsic Value of Zaggle Prepaid Ocean Services Ltd as of November 20, 2025 is: 186.72

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 20, 2025, Zaggle Prepaid Ocean Services Ltd is Overvalued by 51.50% compared to the current share price 385.00

Last 5 Year EPS CAGR: -47.43%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Zaggle Prepaid Ocean Services Ltd:
    1. Net Profit Margin: 6.73%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 9.97% (Industry Average ROCE: 20.05%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 7.04% (Industry Average ROE: 20.85%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 12.47
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 20.05
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 46.5 (Industry average Stock P/E: 38.55)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.01
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Zaggle Prepaid Ocean Services Ltd. is a Public Limited Listed company incorporated on 02/06/2011 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is U65999TG2011PLC074795 and registration number is 074795. Currently Company is involved in the business activities of Other support services to organizations. Company's Total Operating Revenue is Rs. 1302.65 Cr. and Equity Capital is Rs. 13.42 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Enabled Services15th Floor � Western Block, Vamasiram � Suvarna Durga Tech Ranga Reddy District Telangana 500032haripriya.singh@zaggle.in
http://www.zaggle.in
Management
NamePosition Held
Dr. Raj P NarayanamExecutive Chairman
Mr. Avinash Ramesh GodkhindiManaging Director & CEO
Mr. Virat Sunil DiwanjiNon Executive Director
Mr. Aravamudan Krishna KumarIndependent Director
Mr. Abhay Deshpande RaosahebIndependent Director
Ms. Prerna TandonIndependent Director
Mr. Arun Vijaykumar GuptaIndependent Director
FAQ: Stock data is invalid or not in the correct format.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Zaggle Prepaid Ocean Services Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore More Stocks