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

Q: What is the current share price and 52-week range of Zaggle Prepaid Ocean Services Ltd?

Zaggle Prepaid Ocean Services Ltd is trading at 246.00 as of 05 May 2026, with a FY2026-2027 high of 470 and low of 186. The stock is currently near its 52-week low. Market cap stands at 3,302 Cr..

Q: Is Zaggle Prepaid Ocean Services Ltd financially healthy?

Key indicators: ROCE of 13.0 % is moderate. Dividend yield is 0.00 %.

Q: Is Zaggle Prepaid Ocean Services Ltd profitable and how is the profit trend?

Zaggle Prepaid Ocean Services Ltd reported a net profit of 87 Cr in Mar 2025 on revenue of 1,303 Cr. Compared to 42 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹198.38Overvalued by 19.36%vs CMP ₹246.00

P/E (26.0) × ROE (9.6%) × BV (₹97.40) × DY (2.00%)

₹116.89Overvalued by 52.48%vs CMP ₹246.00

MoS: -110.5% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹107.08	22%	Over (-56.5%)
Graham Number	Earnings	₹144.06	16%	Over (-41.4%)
Earnings Power	Earnings	₹28.48	11%	Over (-88.4%)
DCF	Cash Flow	₹92.19	13%	Over (-62.5%)
Net Asset Value	Assets	₹97.52	7%	Over (-60.4%)
EV/EBITDA	Enterprise	₹95.73	9%	Over (-61.1%)
Earnings Yield	Earnings	₹94.70	7%	Over (-61.5%)
ROCE Capital	Returns	₹301.92	9%	Under (+22.7%)
Revenue Multiple	Revenue	₹97.07	5%	Over (-60.5%)
Consensus (9 models)		₹116.89	100%	Overvalued

Key Drivers: EPS CAGR -46.0% drags value — could be higher if earnings stabilize. | Wide model spread (₹28–₹302) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -46.0%

*Investments are subject to market risks

Analyst Summary

Zaggle Prepaid Ocean Services Ltd operates in the IT Enabled Services segment, NSE: ZAGGLE | BSE: 543985, current market price is ₹246.00, market cap is 3,302 Cr.. At a glance, stock P/E is 26.0, ROE is 9.60 %, ROCE is 13.0 %, book value is 97.4, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹116.89, around 52.5% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹1,303 Cr versus the prior period change of 67.9%, while latest net profit is about ₹87 Cr with a prior-period change of 97.7%. The 52-week range shown on this page is 470/186, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisZaggle 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 Numb…

This summary is generated from the stock page data available for Zaggle Prepaid Ocean Services Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Zaggle Prepaid Ocean Services Ltd scores 58/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health60/100 · Moderate

ROCE 13.0% GoodROE 9.6% AverageD/E 2.48 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money40/100 · Moderate

FII holding stable No changeDII holding down 5.51% MF sellingPromoter holding at 44.1% Stable

Earnings Quality40/100 · Moderate

OPM contracting (13% → 9%) Declining

Quarterly Momentum90/100 · Strong

Revenue (4Q): +44% YoY AcceleratingProfit (4Q): +69% YoY Strong

Industry Rank50/100 · Moderate

P/E 26.0 vs industry 27.8 In-lineROCE 13.0% vs industry 19.2% AverageROE 9.6% vs industry 20.3% Below peers3Y sales CAGR: 52% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: May 5, 2026, 2:05 am

Market Cap	3,302 Cr.
Current Price	246
Intrinsic Value	₹117.72
High / Low	470/186
Stock P/E	26.0
Book Value	97.4
Dividend Yield	0.00 %
ROCE	13.0 %
ROE	9.60 %
Face Value	1.00
PEG Ratio	-0.56

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Zaggle Prepaid Ocean Services Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Zaggle Prepaid Ocean Services Ltd	3,302 Cr.	246	470/186	26.0	97.4	0.00 %	13.0 %	9.60 %	1.00
Route Mobile Ltd	3,440 Cr.	545	1,160/411	11.1	401	2.02 %	17.7 %	14.5 %	10.0
eMudhra Ltd	4,122 Cr.	498	842/365	40.1	98.2	0.25 %	15.3 %	12.1 %	5.00
Hinduja Global Solutions Ltd	1,920 Cr.	413	629/342		1,712	0.00 %	3.01 %	1.60 %	10.0
BLS E-Services Ltd	1,824 Cr.	201	233/124	32.6	55.5	0.50 %	15.8 %	11.0 %	10.0
Industry Average	6,415.20 Cr	504.51		27.78	178.81	0.51%	19.21%	20.30%	7.41

All Competitor Stocks of Zaggle Prepaid Ocean Services Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	148	187	118	184	200	273	252	303	336	411	331	431	498
Expenses	140	169	111	169	179	246	230	276	307	375	301	387	447
Operating Profit	7	18	8	15	20	27	22	27	29	37	31	44	51
OPM %	5%	9%	7%	8%	10%	10%	9%	9%	9%	9%	9%	10%	10%
Other Income	-0	1	1	1	4	5	5	4	4	13	12	9	8
Interest	3	6	4	3	2	4	2	2	2	1	1	1	1
Depreciation	1	3	2	2	2	2	2	2	4	6	7	7	10
Profit before tax	3	10	3	10	21	26	23	26	27	42	35	44	48
Tax %	46%	25%	31%	24%	27%	26%	27%	28%	24%	24%	25%	25%	25%
Net Profit	1	8	2	8	15	19	17	19	20	32	26	33	36
EPS in Rs	0.16	0.82	0.22	0.62	1.25	1.56	1.37	1.51	1.51	2.38	1.93	2.48	2.68

Last Updated: March 3, 2026, 1:42 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 12:46 pm

Metric	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	68	240	371	553	776	1,303	1,672
Expenses	57	212	311	505	705	1,187	1,509
Operating Profit	11	28	60	48	71	115	162
OPM %	16%	12%	16%	9%	9%	9%	10%
Other Income	0	0	0	1	11	25	42
Interest	5	8	7	11	14	8	5
Depreciation	2	2	2	6	8	15	30
Profit before tax	5	18	51	32	60	117	169
Tax %	22%	-6%	18%	28%	26%	26%
Net Profit	4	19	42	23	44	87	127
EPS in Rs	206.67	1,073.89	2,328.89	2.48	3.59	6.52	9.47
Dividend Payout %	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
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

Balance Sheet

Last Updated: December 4, 2025, 2:15 am

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	0.18	0.18	0.18	9	12	13	13
Reserves	-65	-46	-4	40	563	1,234	1,296
Borrowings	71	73	70	141	87	16	15
Other Liabilities	43	35	26	45	34	44	50
Total Liabilities	49	62	93	235	696	1,308	1,373
Fixed Assets	8	7	12	29	23	104	153
CWIP	0	0	2	11	50	22	0
Investments	0	0	0	2	26	82	107
Other Assets	41	55	79	193	597	1,101	1,113
Total Assets	49	62	93	235	696	1,308	1,373

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	-20	3	20	-16	-83	20
Cash from Investing Activity +	-4	-1	-10	-18	-332	-486
Cash from Financing Activity +	27	-6	-12	53	403	496
Net Cash Flow	3	-3	-2	19	-12	30
Free Cash Flow	-24	2	13	-32	-129	-47
CFO/OP	-164%	25%	43%	-25%	-104%	41%

Free Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-60.00	-45.00	-10.00	-93.00	-16.00	99.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	85	34	42	68	82	60
Inventory Days
Days Payable
Cash Conversion Cycle	85	34	42	68	82	60
Working Capital Days	-139	-51	16	23	100	98
ROCE %		154%	124%	33%	17%	13%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	44.07%	44.07%	43.93%	43.93%	43.88%	40.09%	44.21%	44.20%	44.20%	44.13%
FIIs	15.60%	13.03%	11.70%	5.95%	6.14%	9.17%	8.44%	8.50%	8.64%	7.61%
DIIs	8.54%	6.56%	4.57%	5.44%	10.69%	14.56%	13.26%	10.64%	8.63%	7.75%
Public	31.80%	36.34%	39.82%	44.68%	39.27%	36.17%	34.09%	36.64%	38.53%	40.50%
No. of Shareholders	21,416	29,323	46,567	67,620	75,100	91,311	1,06,663	1,08,821	1,12,493	1,15,806

Shareholding Pattern Chart

No. of Shareholders

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

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Bank of India Flexi Cap Fund	916,699	0.95	20.86	N/A	N/A	N/A
Bank of India Small Cap Fund	702,001	0.84	15.97	N/A	N/A	N/A
Bank of India ELSS Tax Saver	560,000	0.92	12.74	N/A	N/A	N/A
Bank of India Mid & Small Cap Equity & Debt Fund	494,802	0.83	11.26	N/A	N/A	N/A
ITI ELSS Tax Saver Fund	223,051	1.22	5.08	N/A	N/A	N/A
Bank of India Large & Mid Cap Fund	87,698	0.44	2	102,698	2026-02-23 04:05:00	-14.61%
Bank of India Mid Cap Tax Fund Series 2	14,438	1.07	0.33	N/A	N/A	N/A
Bank of India Conservative Hybrid Fund	4,634	0.16	0.1	N/A	N/A	N/A

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23
FaceValue	1.00	1.00	1.00
Basic EPS (Rs.)	6.99	4.06	2.48
Diluted EPS (Rs.)	6.99	4.06	2.46
Cash EPS (Rs.)	7.65	4.28	3.16
Book Value[Excl.RevalReserv]/Share (Rs.)	92.99	46.97	5.29
Book Value[Incl.RevalReserv]/Share (Rs.)	92.99	46.97	5.29
Revenue From Operations / Share (Rs.)	97.14	63.32	60.02
PBDIT / Share (Rs.)	10.49	6.68	5.34
PBIT / Share (Rs.)	9.39	6.00	4.66
PBT / Share (Rs.)	8.82	4.88	3.43
Net Profit / Share (Rs.)	6.54	3.59	2.48
NP After MI And SOA / Share (Rs.)	6.55	3.59	2.48
PBDIT Margin (%)	10.79	10.55	8.89
PBIT Margin (%)	9.66	9.47	7.77
PBT Margin (%)	9.07	7.70	5.71
Net Profit Margin (%)	6.73	5.67	4.13
NP After MI And SOA Margin (%)	6.74	5.67	4.13
Return on Networth / Equity (%)	7.04	7.65	46.97
Return on Capital Employeed (%)	9.97	12.22	36.73
Return On Assets (%)	6.68	6.32	9.75
Long Term Debt / Equity (X)	0.00	0.02	1.05
Total Debt / Equity (X)	0.01	0.12	2.48
Asset Turnover Ratio (%)	1.30	1.67	0.00
Current Ratio (X)	20.06	6.18	1.49
Quick Ratio (X)	20.05	6.18	1.49
Inventory Turnover Ratio (X)	3784.49	0.00	0.00
Interest Coverage Ratio (X)	18.39	5.97	4.33
Interest Coverage Ratio (Post Tax) (X)	12.47	4.21	3.01
Enterprise Value (Cr.)	4188.42	3315.27	0.00
EV / Net Operating Revenue (X)	3.21	4.27	0.00
EV / EBITDA (X)	29.75	40.50	0.00
MarketCap / Net Operating Revenue (X)	3.71	4.54	0.00
Price / BV (X)	3.87	6.12	0.00
Price / Net Operating Revenue (X)	3.71	4.54	0.00
EarningsYield	0.01	0.01	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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.

INDUSTRY	ADDRESS	CONTACT
IT Enabled Services	15th Floor � Western Block, Vamasiram � Suvarna Durga Tech Ranga Reddy District Telangana 500032	Contact not found

Management
Name	Position Held
Dr. Raj P Narayanam	Executive Chairman
Mr. Avinash Ramesh Godkhindi	Managing Director & CEO
Mr. Virat Sunil Diwanji	Non Executive Director
Mr. Aravamudan Krishna Kumar	Independent Director
Mr. Abhay Deshpande Raosaheb	Independent Director
Ms. Prerna Tandon	Independent Director
Mr. Arun Vijaykumar Gupta	Independent Director

FAQ

What is the intrinsic value of Zaggle Prepaid Ocean Services Ltd and is it undervalued?

As of 05 May 2026, Zaggle Prepaid Ocean Services Ltd's intrinsic value is ₹116.89, which is 52.48% lower than the current market price of ₹246.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (9.60 %), book value (₹97.4), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Zaggle Prepaid Ocean Services Ltd?

Zaggle Prepaid Ocean Services Ltd is trading at ₹246.00 as of 05 May 2026, with a FY2026-2027 high of ₹470 and low of ₹186. The stock is currently near its 52-week low. Market cap stands at ₹3,302 Cr..

How does Zaggle Prepaid Ocean Services Ltd's P/E ratio compare to its industry?

Zaggle Prepaid Ocean Services Ltd has a P/E ratio of 26.0, which is below the industry average of 27.78. This is broadly in line with or below the industry average.

Is Zaggle Prepaid Ocean Services Ltd financially healthy?

Key indicators for Zaggle Prepaid Ocean Services Ltd: ROCE of 13.0 % is moderate. Dividend yield is 0.00 %.

Is Zaggle Prepaid Ocean Services Ltd profitable and how is the profit trend?

Zaggle Prepaid Ocean Services Ltd reported a net profit of ₹87 Cr in Mar 2025 on revenue of ₹1,303 Cr. Compared to ₹42 Cr in Mar 2022, the net profit shows an improving trend.

Does Zaggle Prepaid Ocean Services Ltd pay dividends?

Zaggle Prepaid Ocean Services Ltd has a dividend yield of 0.00 % at the current price of ₹246.00. The company is currently not paying meaningful dividends.