Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Digidrive Distributors Ltd

DIGIDRIVE
NSE
23.95
0.13%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Digidrive Distributors Ltd

DIGIDRIVE
NSE
23.95
0.13%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
92Cr
Close
Close Price
23.95
Industry
Industry
Trading
PE
Price To Earnings
7.44
PS
Price To Sales
1.97
Revenue
Revenue
47Cr
Rev Gr TTM
Revenue Growth TTM
-6.10%
PAT Gr TTM
PAT Growth TTM
83.36%
Peer Comparison
How does DIGIDRIVE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DIGIDRIVE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
101113131114111410101512
Growth YoY
Revenue Growth YoY%
3.73.531.4-16.38.9-1.7-30.836.6-18.5
Expenses
ExpensesCr
101014131213111311101412
Operating Profit
Operating ProfitCr
0100-2101-101-1
OPM
OPM%
0.85.5-2.90.3-14.39.61.68.0-7.1-2.06.9-6.1
Other Income
Other IncomeCr
700070007009
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
710062017018
Tax
TaxCr
2000200010-13
PAT
PATCr
610041015026
Growth YoY
PAT Growth YoY%
-88.9-30.3172.0151.01,614.327.6-107.3600.0376.7
NPM
NPM%
55.64.7-3.70.537.59.82.38.348.7-1.011.648.8
EPS
EPS
1.50.1-0.10.01.00.30.10.31.30.00.51.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
43485047
Growth
Revenue Growth%
10.94.5-5.8
Expenses
ExpensesCr
44494848
Operating Profit
Operating ProfitCr
-1-12-1
OPM
OPM%
-1.4-2.73.9-1.3
Other Income
Other IncomeCr
77817
Interest Expense
Interest ExpenseCr
0000
Depreciation
DepreciationCr
0000
PBT
PBTCr
661016
Tax
TaxCr
2224
PAT
PATCr
54812
Growth
PAT Growth%
-12.895.057.5
NPM
NPM%
10.88.515.926.5
EPS
EPS
1.31.12.03.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
39393939
Reserves
ReservesCr
97187236248
Current Liabilities
Current LiabilitiesCr
3686
Non Current Liabilities
Non Current LiabilitiesCr
8193132
Total Liabilities
Total LiabilitiesCr
147251314325
Current Assets
Current AssetsCr
24303226
Non Current Assets
Non Current AssetsCr
123221282298
Total Assets
Total AssetsCr
147251314325

Cash Flow

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-98-8
Investing Cash Flow
Investing Cash FlowCr
7-31
Financing Cash Flow
Financing Cash FlowCr
000
Net Cash Flow
Net Cash FlowCr
-24-7
Free Cash Flow
Free Cash FlowCr
-98-8
CFO To PAT
CFO To PAT%
-184.5187.9-101.3
CFO To EBITDA
CFO To EBITDA%
1,388.9-590.2-411.8

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0150104
Price To Earnings
Price To Earnings
0.036.913.1
Price To Sales
Price To Sales
0.03.12.1
Price To Book
Price To Book
0.00.70.4
EV To EBITDA
EV To EBITDA
8.4-103.552.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
34.533.348.1
OPM
OPM%
-1.4-2.73.9
NPM
NPM%
10.88.515.9
ROCE
ROCE%
4.72.53.6
ROE
ROE%
3.41.82.9
ROA
ROA%
3.21.62.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Digidrive Distributors Limited, a key entity within the **RP-Sanjiv Goenka Group**, is a specialized e-commerce enabler and master distributor. Incorporated in **2022** following a strategic demerger from **Saregama India Limited**, the company operates an asset-light, technology-driven model designed to bridge the gap between iconic brands and modern digital marketplaces. The company listed on the **BSE** and **NSE** in **January 2024**, marking its transition into an independent, high-growth digital commerce powerhouse. --- ### **Core Business Pillars & Revenue Segments** Effective **March 31, 2025**, the group reports under three distinct pillars following a reassessment under **Ind AS 108**: | Segment | Primary Activities | Key Brands/Assets | |:---|:---|:---| | **Trading** | Master distributorship for digital marketplaces; B2B distribution solutions. | **Carvaan**, Mobile phones, and retail goods. | | **Publication** | Media and content creation via **Open Media Network Pvt Ltd**. | **OPEN Magazine** (Weekly current affairs). | | **Investment** | Management of surplus funds and strategic corporate assets. | Cash, bank balances, and mutual fund portfolios. | #### **1. The "Nostalgia" Distribution Engine (Carvaan)** The company’s primary revenue driver is its role as the **exclusive master distributor** for **Carvaan**, a portable digital music player supplied by **Saregama India Limited**. * **Product Value Proposition:** Positioned as a premium "nostalgia" device, Carvaan features **250 to 5,000** pre-loaded evergreen songs, eliminating the need for internet or ad-supported streaming. * **Supply Chain:** Operates under a product supply agreement with Saregama, ensuring a steady pipeline of core products. * **Market Reach:** Targeted at regional language listeners and consumers seeking "plug-and-play" simplicity. #### **2. E-commerce Enabler & B2B Solutions** Digidrive functions as a strategic partner for merchants navigating the digital landscape, providing a comprehensive suite of end-to-end tools: * **Storefront & Infrastructure:** Development of **customizable mobile applications**, dynamic digital catalogs, and integrated **payment gateways**. * **Operational Support:** Management of **Content Management Systems (CMS)**, fulfillment services, and **SAP-powered ERP systems** for real-time inventory tracking. * **Logistics:** Automated logistics via **API integration** with partners for live shipment tracking. --- ### **Strategic Growth Roadmap & Technological Evolution** The company is transitioning from a single-product distributor to a diversified digital commerce ecosystem. * **Portfolio Diversification:** Actively exploring a shift toward a broader portfolio of **nostalgia-driven media** and entertainment formats beyond the Carvaan series. * **Infrastructure Investment:** Investing in a **dedicated data centre** to enhance system performance and data security. Future plans include providing **APIs to third-party service providers** to enable seamless integration with partner apps. * **Data-Driven Marketing:** Leveraging **data analytics** for personalized content recommendations and utilizing **affiliate networks** and **referral programs** for cost-effective customer acquisition. * **B2B Expansion:** Planning to extend third-party sales and marketing services to external businesses, leveraging existing technological capabilities to lower market entry barriers for new merchants. --- ### **Financial Performance & Capital Structure** Digidrive has demonstrated significant scaling and a substantial turnaround in profitability since its listing. **Consolidated Financial Summary:** | Metric | FY 2024-25 | FY 2023-24 | YoY Change | | :--- | :--- | :--- | :--- | | **Net Sales** | **₹4,978 Lacs** | **₹4,763 Lacs** | **+4.5%** | | **Total Income** | **₹5,805.93 Lacs** | **₹5,501.48 Lacs** | **+5.5%** | | **Net Profit (PAT)** | **₹791 Lacs** | **₹406 Lacs** | **+95%** | | **Operating Profit Margin** | **18.98%** | **9.25%** | **+973 bps** | | **Total Comprehensive Income**| **₹4,885.51 Lacs** | - | - | **Key Financial Indicators:** * **Debt Profile:** The company maintains a **Nil Debt-to-Equity ratio** (on a net basis) and a **debt-free balance sheet**, ensuring an optimal capital structure. * **Liquidity:** As of FY24, the company maintained a robust **Current Ratio of 7.36**. * **Equity Base:** Paid-up Equity Share Capital stands at **₹38.56 Crore**, comprising **3,85,61,898 equity shares** of **₹10/-** each. * **Ownership:** **Composure Services Private Limited (CSPL)** is the holding company with a **54.04% ownership interest**. * **Dividend Policy:** To support growth and conserve resources, the Board has not declared a dividend for FY 2024-25. --- ### **Corporate Structure & Asset Profile** * **Material Subsidiary:** **Open Media Network Private Limited (OMNPL)**, a 100% owned entity focused on publishing and marketing support. * **Asset-Light Model:** The company owns no manufacturing plants. It maintains leasehold office and warehouse premises with a carrying value of **₹81.64 Lakhs** as of March 2025. * **Related Party Synergy:** The company has sought approval for transactions with **Saregama India Limited** up to **₹100 Crore**, ensuring operational continuity within the RP-Sanjiv Goenka Group ecosystem. --- ### **Risk Management & Mitigation Framework** Digidrive employs a structured framework to monitor strategic, financial, and operational risks. **Financial Risk Matrix:** | Risk Category | Mitigation Strategy | | :--- | :--- | | **Credit Risk** | Managed via strict credit limits; exposure primarily in **Trade Receivables** (**₹3.07 Cr** in FY24). | | **Liquidity Risk** | Maintained via a **negative Net Debt** position (Cash surplus of **₹210.81 Lakhs** in FY25). | | **Market Risk** | Surplus funds are invested in **investment-grade counterparties** and mutual funds (**₹7.22 Cr** in FY25). | **Operational & Regulatory Challenges:** * **Labour Code Transition:** Identified an incremental financial impact of **₹4 Lakhs** (reported as an **Exceptional Item** in Dec 2025) due to new government wage definitions. * **Technological Disruption:** The rise of **AI** requires continuous investment in hyper-personalized recommendations and automated content creation. * **Regulatory Oversight:** Subject to monitoring by the **Competition Commission of India (CCI)** regarding industry-wide pricing and advertising practices. * **Human Capital:** Exposure to **Discount rate** and **Salary growth risks** regarding defined benefit plans for employees. --- ### **Investment Summary** Digidrive Distributors Limited presents a unique play on the **Indian e-commerce and digital distribution** sector. By combining the high-margin, "nostalgia" appeal of the **Carvaan** brand with a scalable, **B2B technology platform**, the company has achieved a **95% YoY increase in Net Profit**. With a **debt-free balance sheet**, strong **group lineage**, and a clear roadmap toward **third-party digital services**, the company is positioned to capitalize on India's projected **6.5% GDP growth** and the increasing digitalization of retail.