Nifty
Sensex
:
:
23379.55
74559.24
-436.30 (-1.83%)
-1456.04 (-1.92%)

Fintech

Rating :
53/99

BSE: 543396 | NSE: PAYTM

1154.60
12-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1180
  •  1196.6
  •  1150.3
  •  1196.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1533249
  •  1793915401.7
  •  1381.8
  •  818

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 73,883.19
  • 138.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 60,858.19
  • N/A
  • 4.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 5.81%
  • 10.90%
  • FII
  • DII
  • Others
  • 49.4%
  • 21.68%
  • 12.21%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.20
  • 19.71
  • -4.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.32
  • -2.65
  • -1.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.11
  • -17.23
  • -28.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.62
  • 3.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -6.80
  • 2.81

Earnings Forecasts:

(Updated: 09-05-2026)
Description
2024
2025
2026
2027
Adj EPS
-10.35
9.53
18.46
31.11
P/E Ratio
-111.56
121.15
62.55
37.11
Revenue
6900.4
8445.38
10330.6
12700.5
EBITDA
-1506.5
543.56
1153.75
1990.52
Net Income
-658.7
616.85
1203.18
2069.59
ROA
-3.28
3.02
4.51
7.34
P/B Ratio
4.90
4.80
4.43
3.94
ROE
-4.65
4.07
7.43
11.31
FCFF
-26
319.8
1118.55
2082.89
FCFF Yield
-0.05
0.56
1.97
3.68
Net Debt
-12992.4
-10919.3
-12800.3
-15248.1
BVPS
235.59
240.5
260.61
292.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
2,264.00
1,912.00
18.41%
2,194.00
1,828.00
20.02%
2,061.00
1,659.00
24.23%
1,917.50
1,501.60
27.70%
Expenses
2,132.00
2,000.00
6.60%
2,038.00
2,051.00
-0.63%
1,920.00
2,063.00
-6.93%
1,846.00
2,293.80
-19.52%
EBITDA
132.00
-88.00
-
156.00
-223.00
-
141.00
-404.00
-
71.50
-792.20
-
EBIDTM
5.83%
-4.60%
7.11%
-12.20%
6.84%
-24.35%
3.73%
-52.76%
Other Income
178.00
223.00
-20.18%
212.00
189.00
12.17%
222.00
175.00
26.86%
241.40
137.50
75.56%
Interest
5.00
5.00
0.00%
4.00
4.00
0.00%
5.00
3.00
66.67%
4.00
4.20
-4.76%
Depreciation
132.00
150.00
-12.00%
133.00
165.00
-19.39%
137.00
179.00
-23.46%
166.10
178.40
-6.89%
PBT
194.00
-542.00
-
231.00
-203.00
-
31.00
935.00
-96.68%
126.10
-837.30
-
Tax
11.00
3.00
266.67%
5.00
5.00
0.00%
9.00
9.00
0.00%
4.00
1.50
166.67%
PAT
183.00
-545.00
-
226.00
-208.00
-
22.00
926.00
-97.62%
122.10
-838.80
-
PATM
8.08%
-28.50%
10.30%
-11.38%
1.07%
55.82%
6.37%
-55.86%
EPS
2.88
-8.44
-
3.52
-3.25
-
0.33
14.50
-97.72%
1.92
-13.19
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
8,436.50
6,887.60
9,971.00
7,985.20
4,972.30
2,801.30
3,280.80
3,232.01
3,058.09
614.62
855.09
Net Sales Growth
22.26%
-30.92%
24.87%
60.59%
77.50%
-14.62%
1.51%
5.69%
397.56%
-28.12%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
8,436.50
6,887.60
9,971.00
7,985.20
4,972.30
2,801.30
3,280.80
3,232.01
3,058.09
614.62
855.09
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
7,936.00
8,430.40
11,129.40
9,616.40
7,310.00
4,565.60
5,910.50
7,610.17
4,792.82
1,944.26
2,448.15
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
10.03
7.16
4.66
5.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.31%
0.23%
0.76%
0.58%
Employee Cost
-
3,288.10
4,589.20
3,778.30
2,431.90
1,184.90
1,119.30
856.22
613.98
332.64
253.83
% Of Sales
-
47.74%
46.03%
47.32%
48.91%
42.30%
34.12%
26.49%
20.08%
54.12%
29.68%
Manufacturing Exp.
-
2,169.60
3,347.60
3,046.10
2,841.70
1,986.00
221.80
330.99
248.64
136.55
9.42
% Of Sales
-
31.50%
33.57%
38.15%
57.15%
70.90%
6.76%
10.24%
8.13%
22.22%
1.10%
General & Admin Exp.
-
1,660.30
1,533.50
1,428.00
994.90
743.50
3,142.70
2,879.05
1,622.43
77.20
251.72
% Of Sales
-
24.11%
15.38%
17.88%
20.01%
26.54%
95.79%
89.08%
53.05%
12.56%
29.44%
Selling & Distn. Exp.
-
896.80
1,178.70
1,231.40
922.10
569.90
1,397.10
3,451.35
2,224.93
969.48
1,551.16
% Of Sales
-
13.02%
11.82%
15.42%
18.54%
20.34%
42.58%
106.79%
72.76%
157.74%
181.40%
Miscellaneous Exp.
-
415.60
480.40
132.60
119.40
81.30
29.60
82.53
75.68
423.73
1,551.16
% Of Sales
-
6.03%
4.82%
1.66%
2.40%
2.90%
0.90%
2.55%
2.47%
68.94%
44.09%
EBITDA
500.50
-1,542.80
-1,158.40
-1,631.20
-2,337.70
-1,764.30
-2,629.70
-4,378.16
-1,734.73
-1,329.64
-1,593.06
EBITDA Margin
5.93%
-22.40%
-11.62%
-20.43%
-47.01%
-62.98%
-80.15%
-135.46%
-56.73%
-216.34%
-186.30%
Other Income
853.40
761.80
573.10
409.70
290.10
384.40
259.90
347.66
256.71
165.57
89.41
Interest
18.00
17.40
26.00
23.60
41.90
37.80
53.20
20.46
28.83
4.50
1.37
Depreciation
568.10
672.60
735.70
485.30
247.30
178.50
174.50
99.51
78.88
40.00
28.10
PBT
582.10
-1,471.00
-1,347.00
-1,730.40
-2,336.80
-1,596.20
-2,597.50
-4,150.47
-1,585.73
-1,208.57
-1,533.12
Tax
29.00
18.00
32.00
33.60
11.30
2.70
-15.80
-6.49
1.53
2.48
0.24
Tax Rate
4.98%
-2.78%
-2.37%
-1.94%
-0.48%
-0.17%
0.54%
0.15%
-0.10%
-0.40%
-0.02%
PAT
553.10
-658.70
-1,417.00
-1,775.90
-2,392.90
-1,696.10
-2,842.20
-4,162.67
-1,568.98
-619.73
-1,534.36
PAT before Minority Interest
554.10
-663.20
-1,422.40
-1,776.50
-2,396.40
-1,701.00
-2,942.40
-4,211.89
-1,583.86
-619.73
-1,534.36
Minority Interest
1.00
4.50
5.40
0.60
3.50
4.90
100.20
49.22
14.88
0.00
0.00
PAT Margin
6.56%
-9.56%
-14.21%
-22.24%
-48.12%
-60.55%
-86.63%
-128.80%
-51.31%
-100.83%
-179.44%
PAT Growth
183.07%
-
-
-
-
-
-
-
-
-
 
EPS
8.64
-10.29
-22.14
-27.75
-37.39
-26.50
-44.41
-65.04
-24.52
-9.68
-23.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
15,026.70
13,326.60
13,015.60
14,151.60
6,534.80
8,105.20
5,738.68
7,483.85
2,377.63
2,797.62
Share Capital
63.80
63.60
63.40
64.90
60.50
60.40
57.53
55.32
46.98
46.23
Total Reserves
14,315.00
9,576.00
10,555.90
13,084.50
6,047.70
7,689.60
5,431.07
7,294.21
2,264.48
2,728.03
Non-Current Liabilities
253.00
313.50
477.50
522.60
476.40
542.70
53.94
31.76
3.11
3.35
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
26.96
0.00
0.00
0.00
Long Term Provisions
90.90
108.10
61.70
30.70
24.70
20.30
11.55
9.89
5.63
4.89
Current Liabilities
6,186.40
5,069.00
4,486.90
3,332.50
2,155.20
1,666.00
2,700.16
1,024.77
1,516.48
647.54
Trade Payables
740.90
684.20
858.90
751.40
605.20
611.60
736.65
462.68
229.76
264.29
Other Current Liabilities
5,208.70
4,103.60
3,468.50
2,498.70
962.10
790.50
1,227.45
289.30
1,186.69
358.10
Short Term Borrowings
4.80
0.00
2.00
0.10
544.90
208.10
695.60
242.12
90.28
14.98
Short Term Provisions
232.00
281.20
157.50
82.30
43.00
55.80
40.46
30.67
9.75
10.17
Total Liabilities
21,436.50
18,680.90
17,957.30
17,984.60
9,147.80
10,299.90
8,578.95
8,675.85
3,897.22
3,448.51
Net Block
889.60
1,247.30
1,208.80
913.90
491.30
593.50
650.75
572.36
144.36
81.01
Gross Block
3,604.90
3,374.20
2,774.90
2,079.20
1,445.10
1,406.20
1,010.42
719.57
204.64
235.50
Accumulated Depreciation
2,715.30
2,126.90
1,566.10
1,165.30
953.80
812.70
359.67
147.21
60.28
154.49
Non Current Assets
4,352.00
4,963.50
3,971.00
7,239.60
1,748.00
3,864.20
1,907.95
1,590.75
985.53
382.50
Capital Work in Progress
15.60
13.60
11.40
12.00
23.60
14.70
55.60
20.17
73.11
58.81
Non Current Investment
2,581.30
2,294.30
1,576.50
1,229.50
265.80
550.60
351.33
387.16
324.10
155.31
Long Term Loans & Adv.
853.20
1,134.60
1,115.30
929.50
685.60
1,300.30
807.84
580.33
130.40
85.32
Other Non Current Assets
12.30
273.70
59.00
4,154.70
281.70
1,405.10
42.43
30.73
313.56
2.06
Current Assets
17,084.50
13,717.40
13,986.30
10,745.00
7,399.80
6,435.70
6,671.00
7,085.10
2,911.69
3,066.01
Current Investments
1,590.80
2,334.00
1,120.60
0.00
147.20
3,189.40
2,497.88
4,455.09
290.15
2,153.07
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1,296.90
1,650.70
1,237.80
746.40
471.30
301.00
258.45
504.78
100.38
125.05
Cash & Bank
11,557.20
6,799.90
7,039.50
5,202.00
2,876.40
540.20
362.73
370.05
598.82
475.14
Other Current Assets
2,639.60
1,814.30
3,276.30
3,211.50
3,904.90
2,405.10
3,551.94
1,755.18
1,922.34
312.75
Short Term Loans & Adv.
771.50
1,118.50
1,312.10
1,585.10
1,592.60
1,330.10
1,976.50
778.30
1,823.02
246.45
Net Current Assets
10,898.10
8,648.40
9,499.40
7,412.50
5,244.60
4,769.70
3,970.84
6,060.33
1,395.21
2,418.47
Total Assets
21,436.50
18,680.90
17,957.30
17,984.60
9,147.80
10,299.90
8,578.95
8,675.85
3,897.22
3,448.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Cash From Operating Activity
-121.30
650.80
415.60
-1,236.30
-2,082.50
-2,376.60
-1,404.96
PBT
-645.20
-1,390.40
-1,742.90
-2,385.10
-1,698.30
-2,958.20
-1,534.12
Adjustment
638.80
2,164.60
1,685.80
948.60
118.90
601.30
14.86
Changes in Working Capital
-132.90
-14.90
648.90
348.10
-690.20
6.80
201.87
Cash after chg. in Working capital
-139.30
759.30
591.80
-1,088.40
-2,269.60
-2,350.10
-1,317.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-0.79
Tax Paid
18.00
-108.50
-176.20
-147.90
187.10
-26.50
39.06
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
-125.85
Cash From Investing Activity
-2,042.90
318.00
2,625.50
-5,488.60
1,929.80
-1,996.30
-2,268.91
Net Fixed Assets
-269.90
-604.80
-696.10
-622.20
-18.99
-564.76
Net Investments
-735.20
-1,843.20
-1,188.10
-6.00
2,912.50
-1,892.31
Others
-1,037.80
2,766.00
4,509.70
-4,860.40
-963.71
460.77
Cash from Financing Activity
-52.70
-22.10
-1,112.30
8,053.50
-222.10
5,159.90
3,980.38
Net Cash Inflow / Outflow
-2,216.90
946.70
1,928.80
1,328.60
-374.80
787.00
306.51
Opening Cash & Equivalents
4,277.20
3,310.00
1,378.90
45.40
416.20
-370.10
146.45
Closing Cash & Equivalent
2,072.10
4,277.20
3,310.00
1,378.90
45.40
416.20
450.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
225.37
151.57
167.50
202.61
100.96
1283.11
114.04
111.07
98.69
64.17
ROA
-3.31%
-7.76%
-9.89%
-17.66%
-16.73%
-30.58%
1.58%
9.22%
19.25%
15.94%
ROE
-5.52%
-14.04%
-14.95%
-24.89%
-23.48%
-43.61%
1.89%
11.18%
25.88%
27.89%
ROCE
-4.43%
-10.36%
-12.66%
-22.07%
-20.61%
-38.54%
6.23%
18.19%
39.53%
36.95%
Fixed Asset Turnover
1.98
3.25
3.29
2.82
1.97
2.72
1.28
1.47
1.78
1.64
Receivable days
77.96
52.83
45.32
44.68
50.29
31.12
125.00
130.40
83.10
91.98
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.08
Payable days
0.00
0.00
0.00
0.00
0.00
80.88
85.38
91.22
91.38
74.51
Cash Conversion Cycle
77.96
52.83
45.32
44.68
50.29
-49.76
39.62
39.18
-8.28
18.56
Total Debt/Equity
0.00
0.00
0.00
0.00
0.09
0.03
0.00
0.00
0.00
0.01
Interest Cover
-36.08
-52.48
-72.85
-55.92
-41.97
-53.55
1.82
8.90
45.61
133.90

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.