Digjam Limited

NSE

DIGJAMLMTD

Stock

Yield per half year: -31.16%
Dividend yield: 0%
Sector: Energy

Reporting Digjam Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	0.0363	0.0385	0.0242	0.0071	0.0063	0.4562	3.15	1.8			1.08	202.55
Выручка, млрд ₹	0.9312	0.9921	0.5901	0.0921	0.0081	0.0608	0.3122	0.3321	0.2266	0.2266	0.1880	94.70
Чистая прибыль, млрд ₹	-0.0986	-0.216	-0.329	-0.4436	-0.1759	0.0894	0.0118	-0.1221	-0.1206	-0.1206	-0.0635	-7.27
EV, млрд ₹					1.09	1.16	4.61	2.4	2.21	2.21	2.29	15.18
EBIT, млрд ₹	-0.0356	-0.0812	-0.196	-0.2998	-0.1645	-0.1485	-0.0166	-0.0809	-0.0874	-0.0874	-0.0996	-11.88
EBITDA, млрд ₹	-0.0138	-0.0528	-0.1685	-0.2734	-0.139	-0.1243	0.0059	-0.0707	-0.0808	-0.0808	-0.0818	-10.28
OIBDA, млрд ₹					-0.1278	-0.1219	0.0256	0.000535	-0.123	-0.123	-0.0693	-0.76
Баланс стоимость, млрд ₹	1.29	1.04	0.723	0.2897	0.1152	0.3846	0.3995	0.2807	0.1584	0.1584	0.2677	6.58
FCF, млрд ₹	0.0149	-0.2692	-0.1673	-0.2163	-0.0588	0.0229	-0.0621	0.0988	-0.0476	-0.0476	-0.0094	-4.14
Операционный денежный поток, млрд ₹	0.0156	-0.2608	-0.1672	-0.2163	-0.0588	0.0255	-0.0582	0.1077	-0.0463	-0.0463	-0.0060	-4.67
Операционная прибыль, млрд ₹	-0.0356	-0.0812	-0.196	-0.2998	-0.1645	-0.1485	-0.0166	-0.0508	-0.1628	-0.1628	-0.1086	-0.21
Операционные расходы, млрд ₹	0.1268	0.1363	0.078	0.0473	0.0208	0.0197	0.0386	0.0513	0.0264	0.0264	0.0314	4.88
CAPEX, млрд ₹	0.000649	0.0084	0.00015	0.0000	0.0026	0.0026	0.0038	0.0089	0.0013	0.0013	0.0038	-12.94

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	0.097	1.52	4.44	2.96	2.81	2.41	2.04	1.79	1.75	1.63					1.92	-7.52
Выручка, млрд ₹					0.1152	0.0893	0.0717	0.0594	0.0822	0.0578	0.0297	0.0167	0.0564	0.0535	0.0428	-1.53
Чистая прибыль, млрд ₹					-0.0017	-0.0554	-0.0236	-0.0322	-0.0461	-0.0182	-0.0245	-0.0526	-0.1172	0.0152	-0.0395	-196.46
EV, млрд ₹										1.69	2.2		2.36		2.08	11.77
EBIT, млрд ₹					0.0068	-0.004	-0.0145	-0.0223	-0.0417	-0.0114	-0.018	-0.0471	-0.1096	0.0206	-0.0331	-212.56
EBITDA, млрд ₹					0.0089	-0.0024	-0.013	-0.0207	-0.0401	-0.0098	-0.016	-0.0456	-0.1082	0.0221	-0.0315	-217.66
OIBDA, млрд ₹										-0.0083	-0.074	-0.0408	-0.1045	0.0192	-0.0417	-218.26
Баланс стоимость, млрд ₹			0.3995	0.3995	0.3582	0.3582	0.2807	0.2807	0.2042	0.2042	0.1584		-0.0117		0.1672	-152.96
FCF, млрд ₹					0.0042	0.0032	0.003	0.0032	0.0032	0.0032					0.0032	0.00
Операционный денежный поток, млрд ₹					0.0042	0.0032	0.003	0.0032	0.0032	0.0032					0.0032	0.00
Операционная прибыль, млрд ₹					0.0068	-0.004	-0.0145	-0.0223	-0.0417	-0.0167	-0.0825	-0.0477	-0.1135	0.0123	-0.0496	-194.07
Операционные расходы, млрд ₹					0.0266	0.0334	0.0261	0.0199	0.0244	0.0175	0.0121	0.0069	0.0029	0.0163	0.0111	-1.41

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹	0.0172	0.0173	0.0147	0.0251	0.005	0.0016	0.0034	0.0015	0.0581	0.0581	0.0139	63.32
Short Term Investments ₹									0.0000	0.0000
Total Receivables ₹	0.1378	0.1488	0.0637	0.035	0.0205	0.018	0.1015	0.0988	0.0084	0.0084	0.0494	-16.34
Total Current Assets ₹	0.4992	0.5909	0.4501	0.3011	0.2558	0.1266	0.2853	0.2946	0.2416	0.2416	0.2408	-1.14
Чистые активы, млрд ₹			1.74	1.71	1.68	1.2	1.18	0.5949			1.27	-19.04
Активы, млрд ₹	2.29	2.36	2.19	2.01	1.94	1.33	1.46	1.43	0.8341	0.8341	1.40	-15.53
Short Term Debt ₹	0.4398	0.5066	0.6386	0.7105	0.7353	0.2394	0.239	0.223	0.175	0.175	0.3223	-24.96
Long Term Debt ₹						0.2394	0.3297	0.2126	0.0628	0.0628	0.2111	-28.43
Задолженность, млрд ₹	0.9967	1.31	1.46	1.72	1.82	0.9439	1.06	1.15	0.6757	0.6757	1.13	-17.98
Чистый долг, млрд ₹	0.5145	0.808	0.9151	0.9773	1.02	0.7478	0.836	0.7317	0.4503	0.4503	0.7572	-15.09
Долг, млрд ₹					1.03	0.7494	0.8394	0.7332	0.5084	0.5084	0.7721	-13.17
Расходы на обслуживание долга ₹				0.1531	0.0113	0.0024	0.0198	0.0411	0.0332	0.0332	0.0216	24.05
Goodwill, млрд ₹						-0.0001					-0.0001	0.00
Амортизация, млрд ₹	0.0217	0.0283	0.0275	0.0264	0.0255	0.0242	0.0225	0.0102	0.0067	0.0067	0.0178	-23.46
Себестоимость, млрд ₹	0.84	0.937	0.7081	0.3446	0.1518	0.1896	0.2902	0.3317	0.358	0.358	0.2643	18.72
Товарно материальные запасы ₹	0.3308	0.4134	0.3602	0.2341	0.2216	0.0947	0.1767	0.1919	0.1057	0.1057	0.1581	-13.76

	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹									0.0034	-0.0034	0.0028	-0.0028	0.0015	-0.0015	0.0037	-0.0037	0.0581		0.0276		0.0168	-279.05
Short Term Investments ₹		0.0039	0.0013	0.14		0.0032		0.0044		0.0068		0.0056		0.003		0.0074	0.0000				0.0054	10.96
Total Receivables ₹	0.0181		0.0205		0.018		0.0662		0.1015		0.1334		0.0988		0.1225		0.0084		0.073		0.0872	-11.36
Total Current Assets ₹									0.2853	0.0034	0.3205	0.0028	0.2946	0.0015	0.2945	0.0037	0.2416		0.2417		0.1566	176.34
Чистые активы, млрд ₹					1.2		1.19		1.18		0.598		0.5949								0.9526	-13.09
Активы, млрд ₹	1.94		1.99		1.33		1.42		1.46		1.5		1.43		1.43		0.8342		0.8288		1.20	-11.19
Short Term Debt ₹	0.3807		0.5664		0.2394		0.2392		0.239		0.2087		0.25		0.25		0.175		0.14		0.2047	-7.67
Long Term Debt ₹																	0.0628		0.4906		0.2767	179.50
Задолженность, млрд ₹	1.82		1.93		0.9439		1.01		1.06		1.14		1.15		1.22		0.6757		0.8405		1.01	-5.91
Чистый долг, млрд ₹									0.836	0.0034	0.8362	0.0028	0.7317	0.0015	0.5937	0.0037	0.4503		0.603		0.3304	231.78
Долг, млрд ₹																	0.5084		0.6306		0.5695	11.37
Расходы на обслуживание долга ₹											0.0139	0.0108	0.0102	0.0096	0.0069	0.0069	0.0065	0.0054	0.0076	0.0053	0.0063	-5.14
Амортизация, млрд ₹											0.0021	0.0016	0.0015	0.0016	0.0016	0.0016	0.002	0.0015	0.0014	0.0015	0.0016	-1.28
Себестоимость, млрд ₹											0.0818	0.0599	0.0601	0.0618	0.0995	0.057	0.1001	0.0574	0.0535	0.0249	0.0586	-15.26
Товарно материальные запасы ₹	0.2216		0.2178		0.0947		0.1497		0.1767		0.1719		0.1919		0.1507		0.1057		0.0964		0.1433	-10.92

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS					-62.2	1.05	0.5885	-6.1	-6.03		-6.03	-14.5383	-37.29
Цена акции ао		16.7	4.65	1	4	245.35	107.5	82.5	64.03	36.73	36.73	107.22	-31.60
Число акций ао, млн	2.93	2.92	2.92	2.92	2.92	20	20	20	20		20	16.58	46.94
FCF/акцию	5.1	-92.19	-57.36	-73.99	-20.18	1.14	-3.1	4.94	-2.38		-2.38	-3.9160	-34.79

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS										-0.91	-1.23	-2.63	-5.86	0.76			-1.9740	-196.46
Цена акции ао			222.11	147.82	140.33	120.59	101.99	89.39	87.29	81.37					37.82	36.73	66.52	-16.30
Число акций ао, млн	20	20	20	20	20	20	20	20	20	20							20.00	0.00
FCF/акцию					0.21	0.16	0.15	0.16	0.16	0.16							0.1580	0.00

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-7.64	-20.69	-45.5	-153.16	-152.67	23.24	2.95	-35.89	-54.94		-54.94	26.29	-43.4620	-18.49
ROA, %	-4.31	-9.17	-15.04	-22.07	-9.07	6.73	0.8053	-8.44	-10.65		-10.65	11.04	-4.1249	3.26
ROS, %		-21.77	-55.75	-481.58	-2165.97	147.05	3.77	-36.76	-53.23	-53.23	-53.23	10.32	1.52	-181.61
ROCE, %		-7.77	-27.11	-103.5	-142.81	-38.62	-4.16	-9.96	-16.58	-55.2	-55.2	34.30	-24.9040	7.41
Ebit margin, %					-2027.05	150.94	10.11	-24.37	-38.59	-38.59	-38.59	15.30	11.90	-176.13
Рентаб EBITDA, %		-5.33	-28.55	-296.85	-1712.42	-204.44	1.87	-21.29	-35.64	-35.64	-35.64	18.23	-59.0280	-29.49
Чистая рентаб, %	-10.59	-21.77	-55.75	-481.58	-2165.97	147.05	3.77	-36.76	-53.23		-53.23	10.32	-421.0280	-52.35
Operation Margin, %		-8.18	-33.21	-325.46	-2026.06	-244.33	-5.33	-15.3	-71.86	-71.86	-71.86	16.17	-81.7360	-21.71
Доходность FCF, %	41.15	-699.53	-690.68	-3063.85	-930.43	5.02	-1.97	5.48					-797.1500	-128.22

	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %					-0.3004	-10.34	-0.4746	-15.47	-8.41	-11.47	-22.58	-6.95	-10.79		-92.6				26.29	-28.8780	51.85
ROA, %	-2.22	-1.39	-0.6398	5.24	-0.0821		-0.1134		-1.65		-3.23		-5.87		-28.28				11.04	-7.8287	201.56
ROS, %									-32.91	-54.21	-56.08	-31.49	-82.49	-315.62	-207.8	28.43	-53.23	-53.23	10.32	-120.2900	-29.95
ROCE, %			-11.44	13.02	-2.6		1.9		-5.17		-20.43		-3.2		-21.77		-55.2	-55.2	34.30	-31.1600	21.99
Ebit margin, %												-19.72	-60.61	-282.95	-194.33	38.42	-38.59	-38.59	15.30	-103.2080	-32.86
Рентаб EBITDA, %									-18.13	-34.85	-48.78	-16.96	-53.87	-273.93	-191.84	41.22	-35.64	-35.64	18.23	-99.1660	-33.49
Чистая рентаб, %							-1.48	-62.04	-32.91	-54.21	-56.08	-31.49	-82.49	-315.62	-207.8	28.43			10.32	-121.7940	-197.98
Operation Margin, %									-20.22	-37.54	-50.73	-28.89	-277.78	-286.28	-201.24	23.05	-71.86	-71.86	16.17	-121.6380	-24.15
Доходность FCF, %							0.1497	0.1327	0.1471	0.179	0.1833	0.1966								0.1677	8.18

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-0.368	-0.1782	-0.0736	-0.0159	-0.036	5.1	267.43	-14.76				21.66	51.54	292.23
P/BV	0.0281	0.0369	0.0335	0.0244	0.0549	1.19	7.88	5.93	11.08		11.08	3.05	5.23	189.06
P/S	0.039	0.0388	0.0411	0.0766	0.7789	7.5	10.08	5.01	7.75		7.75	1.81	6.22	58.33
P/FCF		-0.143	-0.1448	-0.0326	-0.1075	19.94	-50.7	18.23	0	0	0	21.99	-2.5340	-454.42
E/P		-5.61	-13.58	-62.83	-27.81	0.1959	0.0037	-0.0678	0	0	0	0.20	-18.1016	-74.50
EV/EBIT					-6.65	12.67	146.09	-29.6	-25.23	-25.23	-25.23	13.49	15.74	-214.77
EV/EBITDA					-7.87	10.02	85.3	-33.88	-27.32		-27.32	10.82	5.25	28.26
EV/S					134.81	19.12	14.76	7.21	9.74	9.74	9.74	1.99	12.11	-12.62
EV/FCF					-18.6	50.78	-74.24	24.25	-46.35	-46.35	-46.35	53.73	-18.3820	-198.19
Debt/EBITDA					-7.39	6.46	15.53	-10.37	-6.29	-6.29	-6.29	1.52	-0.1920	-199.47
Netdebt/Ebitda		-15.29	-5.43	-3.57	-7.35	-6.02	142.91	-10.35	-5.58	-5.58	-5.58	1.33	23.08	-1.51
Debt/Ratio					0.5297	0.5641	0.5743	0.5125	0.6095	0.6095	0.6095	0.21	0.5740	1.56
Debt/Equity					8.92	1.95	2.1	2.61	3.21	4.26	4.26	1.29	2.83	16.92
Debt/Net Income					-5.84	8.38	71.31	-6.01	-4.21	-4.21	-4.21	3.67	13.05	-187.14
PEG										0	0	2.55
Бета									-0.3257	-0.8549	-0.8549	1.65	-0.5903	62.01
Индекс Альтмана			0.9561	0.3405	0.6315	1.2	3.67	2.02	0	-0.4811	-0.4811	7.99	1.41	-194.70

	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E			-75.67	-3701.89	-71.58	-1650.9	-43.53	-86.43	-55.52	-37.87	-89.41				-7.26				21.66	-55.2980	-39.07
P/BV				11.12	7.4	7.84	6.73	7.27	6.37	8.55	7.97	11.03		-150.95					3.05	-23.4060	-288.34
P/S						24.36	27.01	28.45	30.1	21.24	6.2	7.66	8.89	10.95	8.32				1.81	8.40	6.06
P/FCF						668.22	753.68	679.9	558.67	545.56	508.55								21.99	609.27	-7.57
E/P		0.7691	-0.0132	-0.00027	-0.014	-0.000606	-0.023	-0.0116	-0.018	-0.0264	-0.0112								0.20	-0.0180	-13.40
EV/EBIT											-147.87	-122.18		-21.55			-25.23	-25.23	13.49	-68.4120	-29.79
EV/EBITDA											-22.04	-27.08		-13.15					10.82	-20.7567	-15.81
EV/S											29.16	74.05		41.88			9.74	9.74	1.99	32.91	-19.69
EV/FCF											526.78						-46.35	-46.35	53.73	144.69	-144.48
Debt/EBITDA												-31.78		-5.83			-6.29	-6.29	1.52	-12.5475	-33.30
Netdebt/Ebitda						93.96	-1.17	-56.28	-0.0725	-14.81	-0.3776	-28.14		-5.57			-5.58	-5.58	1.33	-9.0495	71.36
Debt/Ratio												0.6094		0.7608			0.6095	0.6095	0.21	0.6473	0.00
Debt/Equity												3.21		-54.12			4.26	4.26	1.29	-10.5975	7.33
Debt/Net Income												-20.75		-5.38			-4.21	-4.21	3.67	-8.6375	-32.89
Бета																8.14	-0.7496	-0.8549	1.65	2.18	-147.18
Индекс Альтмана	0.9651	1.2		4.53		2.77		2.2								-0.4811	-0.4811	-0.4811	7.99	0.7053	-170.46

Dividends

IFRS

Reporting Annual Quarterly

	2021	2022	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0.285	0.285	0		0.2850	0.00
Див доход, ао, %	0.1446	0.1811	0	3.40	0.1628	11.91

	2022Q1	Industry average	5 quarters average	CAGR 5
Дивиденд	0.285		0.2850	0.00
Див доход, ао, %	0.1283	3.40	0.1283	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	32.5	4.34	1.23	2.69	0.5737	0.5737	-55.40

	CAGR 5

	CAGR 5