Digjam Limited

NSE

DIGJAMLTD

Stock

Yield per half year: +60.21%
Dividend yield: 0%
Sector: Consumer Discretionary

Reporting Digjam Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Average for 5 years	CAGR 5
Capitalization, bln ₹	0.0211	0.0246	0.0367	0.0384	0.0242	0.0071	0.0063	2.23	3.15	1.8			1.44	202.55
Revenue, bln ₹			0.9473	0.9939	0.5731	0.0898	0.0079	0.0579	0.3058	0.3321	0.2266	0.2266	0.1861	95.67
Net profit, bln ₹			-0.0986	-0.2196	-0.4608	-0.4436	-0.1759	0.327	0.0541	-0.122	-0.1206	-0.1206	-0.0075	-7.27
EV, bln ₹			0.5755	0.8625	0.8689	0.857	0.9044	2.98	3.98	2.71	2.28	2.28	2.57	20.31
EBIT, bln ₹			-0.022	-0.0884	-0.1972	-0.2978	-0.1645	-0.1482	-0.0108	-0.0419	-0.0874	-0.0874	-0.0906	-11.88
EBITDA, bln ₹			-0.000263	-0.0601	-0.1697	-0.2714	-0.139	-0.124	0.0117	-0.0317	-0.0808	-0.0808	-0.0728	-10.28
OIBDA ₹							-0.1274	-0.5992	-0.0531	0.0484	-0.123	-0.123	-0.1709	-0.70
Book value, bln ₹			1.29	1.07	0.723	0.2897	0.1152	0.3846	0.3995	0.2807	0.1584	0.1584	0.2677	6.58
FCF, bln ₹			0.1029	-0.1577	-0.0507	-0.0937	-0.0495	0.0957	-0.0602	0.137	-0.0476	-0.0476	0.0151	-0.78
Operating Cash Flow, bln ₹			0.1036	-0.1493	-0.0506	-0.0937	-0.0495	0.0983	-0.0564	0.1459	-0.0462	-0.0462	0.0184	-1.37
Operating profit, bln ₹			-0.022	-0.0884	-0.1972	-0.2951	-0.164	-0.1482	-0.0108	-0.0419	-0.1628	-0.1628	-0.1055	-0.15
Operating expenses, bln ₹			0.4889	0.624	0.3406	0.2458	0.1603	0.1517	0.1892	0.2584	0.1892	0.1892	0.1898	3.37
CAPEX, bln ₹			0.000649	0.0084	0.00015	0.0000	0.0026	0.0026	0.0038	0.0089	0.0014	0.0014	0.0039	-11.65

	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Average for 5 quarters	CAGR 5
Capitalization, bln ₹												2.93	1.96	4.42	2.96	2.98	2.41	2.05	1.79	1.74	1.63					1.92	-7.52
Revenue, bln ₹																0.1152	0.0893	0.0717	0.0594	0.0822	0.0578	0.0297	0.0167	0.0564	0.0535	0.0428	-1.53
Net profit, bln ₹																-0.0102	-0.0554	-0.0237	-0.0322	-0.0461	-0.0182	-0.0242	-0.0526	-0.1172	0.0152	-0.0394	-196.46
EV, bln ₹								0.9009		0.8013	0.9141	3.77		5.25		3.82		2.78		2.33		2.28		2.34		2.71	-9.34
EBIT, bln ₹																0.0068	-0.0025	-0.0129	-0.022	-0.0365	-0.0113	-0.0809	-0.0471	-0.1096	0.0206	-0.0457	-212.76
EBITDA, bln ₹																0.0089	-0.0009	-0.0114	-0.0204	-0.0349	-0.0097	-0.0789	-0.0456	-0.1082	0.0221	-0.0441	-217.90
OIBDA ₹																					-0.0028	-0.1356	-0.0402	-0.1045	0.0192	-0.0528	-246.97
Book value, bln ₹								0.1152		0.0599	0.3846	0.4163		0.3995		0.3582		0.2807		0.2042		0.1584		-0.0117		0.1980	-150.44
FCF, bln ₹	-0.0127	-0.0127	-0.0127	-0.0234	-0.0234	-0.0234	-0.0124	-0.0124	-0.0124	-0.0124																-0.0146	-11.93
Operating Cash Flow, bln ₹							-0.0124	-0.0124	-0.0124	-0.0124	0.0983	-0.047		-0.0564		-0.0487		0.1461		0.1521						0.0292	-226.48
Operating profit, bln ₹																0.0068	-0.0025	-0.0129	-0.022	-0.0365	-0.0113	-0.0809	-0.0471	-0.1135	0.0123	-0.0481	-201.71
Operating expenses, bln ₹																0.0637	0.0709	0.0593	0.0544	0.0578	0.0497	0.0645	0.0524	0.0029	0.0163	0.0372	-19.99
CAPEX, bln ₹			0.0000	0	0	0					0.0027	0.0032		0.0038		0.0086		0.0089		0.0004						0.0050	-34.02

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Average for 5 years	CAGR 5
Cash, bln ₹		0.0172	0.0173	0.0013	0.0251	0.002	0.0016	0.0034	0.0015	0.0581	0.0581	0.0133	96.17
Short-Term Investments ₹			0.002	0.0018	0.0012	0.003						0.0020	10.67
Accounts Receivable ₹		0.1495	0.1631	0.0895	0.0417	0.0305	0.0321	0.115	0.0000	0.0615	0.0615	0.0562	8.08
Total Current Assets ₹		0.4992	0.5909	0.4501	0.3011	0.2558	0.1266	0.2853	0.8335	0.2416	0.2416	0.3486	-1.14
Net assets, bln ₹		1.78	1.76	1.74	1.71	1.68	1.2	1.18				1.50	-7.47
Assets, bln ₹		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	0.5232	0.555	0.5831	0.6079	0.2394	0.239	0.25	0.175	0.175	0.3023	-22.05
Long-Term Debt ₹		0.1162	0.3182	0.291	0.2919	0.2921	0.51	0.6003	0.4832	0.3334	0.3334	0.4438	2.68
Liabilities, bln ₹		0.9967	1.29	1.46	1.72	1.82	0.9439	1.06	1.15	0.6757	0.6757	1.13	-17.98
Net debt, bln ₹		0.5145	0.7975	0.8449	0.8499	0.8981	0.7478	0.5654	0.7317	0.4503	0.4503	0.6787	-12.90
Debt, bln ₹		0.556	0.8414	0.846	0.8751	0.9	0.7494	0.8394	0.7332	0.5084	0.5084	0.7461	-10.79
Interest Income ₹	0.1104	0.0766	0.1211	0.1297	0.1421	0.0108	0.0024	0.0001	0.0411			0.0393	-21.97
Interest Expense, bln ₹		0.0766	0.1211	0.1318	0.1444	0.0111	0.0023	0.0197	0.0411	0.0332	0.0332	0.0215	24.50
Net interest income, bln ₹			-0.1276	-0.1362	-0.1502	-0.0111	-0.0024	-0.0198	-0.0411			-0.0449	-22.83
Amortization, bln ₹		0.0217	0.0283	0.0275	0.0264	0.0255	0.0242	0.0225	0.0102	0.0067	0.0067	0.0178	-23.46
Cost of production, bln ₹		0.4776	0.4513	0.4249	0.1392	0.0116	0.0547	0.1274	0.1245	0.2002	0.2002	0.1037	76.77
Inventory ₹		0.3262	0.4082	0.3577	0.2338	0.2216	0.0913	0.1667	0.1866	0.1057	0.1057	0.1544	-13.76

	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Average for 5 quarters	CAGR 5
Cash, bln ₹						0.002	0.0657	0.0016	0.0022		0.0034		0.0028		0.0015		0.0037		0.0581		0.0276		0.0187	58.03
Short-Term Investments ₹	0.0025	0.0018	0.015	0.0012	0.0012		0.0043																0.0047	19.03
Long-Term Investments ₹		0.0004																					0.0004	0.00
Accounts Receivable ₹						0.0305	0.0224	0.0321	0.0681		0.115		0.7142		0.6377		0.6681		0.0676		0.073		0.4321	-36.63
Total Current Assets ₹						0.2558	0.321	0.1266	0.2414		0.2853		0.8984		0.8335		0.8333		0.2417		0.2417		0.6097	-23.09
Net assets, bln ₹				1.71	1.69	1.68	1.67	1.2	1.19		1.18		0.598		0.5949		0.5921						0.8310	-13.03
Assets, bln ₹						1.94	1.99	1.33	1.43		1.46		1.5		1.43		1.43		0.8342		0.8288		1.20	-11.19
Short-Term Debt ₹						0.6079	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 ₹						0.2921	0.2921	0.51	0.6002		0.6003		0.6303		0.4832		0.3474		0.3334		0.4906		0.4570	-4.89
Liabilities, bln ₹						1.82	1.93	0.9439	1.01		1.06		1.14		1.15		1.22		0.6758		0.8405		1.01	-5.91
Net debt, bln ₹						0.8981	0.7928	0.7478	0.8372		0.5654		0.8362		0.7317		0.5937		0.4503		0.603		0.6430	-6.33
Debt, bln ₹						0.9	0.8585	0.7494	0.8394		0.8394		0.839		0.7332		0.5974		0.5084		0.6306		0.6617	-5.55
Interest Income ₹								0.0013	0.0039	0.007	0.0089	0.008	0.0085	0.0139	0.0108	0.0102	0.0096						0.0106	2.46
Interest Expense, bln ₹													0.0085	0.0139	0.0108	0.0102	0.0096	0.0069	0.0065	0.0054	0.0076	0.0053	0.0063	-5.14
Net interest income, bln ₹									-0.0039	-0.007	-0.0089	-0.008	-0.0085	-0.0139	-0.0108	-0.0102	-0.0096	-0.0069					-0.0103	-13.07
Amortization, bln ₹													0.0021	0.0016	0.0015	0.0016	0.0016	0.0016	0.002	0.0015	0.0014	0.0015	0.0016	-1.28
Cost of production, bln ₹													0.0447	0.0224	0.0269	0.0273	0.0661	0.0248	0.0474	0.012	0.0535	0.0249	0.0325	0.08
Inventory ₹						0.2216	0.2178	0.0913	0.1497		0.1667		0.1719		0.1866		0.1507		0.1057		0.0964		0.1423	-10.92

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
EPS					-60.26	114.85	2.7	-6.1	-6.03		-6.03	9.03	-36.90
Share price		16.7	4.65	1	4	245.35	107.5	82.5	64.03	36.73	36.73	107.22	-31.60
Number of shares, mln	2.92	2.92	2.91	2.92	2.92	19.9	20	20	20		20	16.56	46.94
FCF/share	35.2	-54.06	-17.4	-32.08	-16.98	4.81	-3.01	6.85	-2.38		-2.38	-2.1420	-32.50

	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q1	2020Q2	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Average for 5 quarters	CAGR 5
EPS																				-0.91	-1.21	-2.63	-5.86	0.76			-1.9700	-196.46
Share price													221.95	147.84	140.33	120.59	101.99	89.44	87.18	81.37					37.82	36.73	66.51	-16.31
Number of shares, mln											20.11	19.9	19.9	20.05	21.25	20	20.06	20	19.96	20							20.00	0.00
FCF/share	-4.35	-4.34	-4.33	-8.04	-8.04	-7.97	-4.24	-4.24	-4.3	-4.24																	-4.9980	-11.86

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
ROE, %			-7.64	-20.5	-63.73	-153.16	-152.67	85.03	13.53	-35.87	-54.93		-54.93	18.16	-28.9820	-18.49
ROA, %			-4.31	-9.32	-21.07	-22.07	-9.07	24.61	3.7	-8.44	-10.65		-10.65	13.08	0.0300	3.26
ROS, %				-22.1	-80.4	-493.74	-2223.2	564.54	17.68	-36.74	-53.22	-53.22	-53.22	13.26	87.81	-162.36
ROCE, %				-8.26	-27.27	-102.81	-142.82	-38.54	-2.7	-5.16	-16.58	-55.2	-55.2	21.13	-23.6360	7.45
EBIT margin							-2082.77	-255.9	-3.53	-12.62	-38.59	-38.59	-38.59	14.82	-69.8460	-31.50
EBITDA margin				-6.05	-29.6	-302.11	-1757.84	-214.04	3.83	-9.55	-35.64	-35.64	-35.64	17.72	-58.2080	-30.13
Net margin			-10.41	-22.1	-80.4	-493.74	-2223.2	564.54	17.68	-36.74	-53.22		-53.22	13.26	-346.1880	-52.60
Operational efficiency, %				-8.9	-34.41	-328.46	-2073.01	-255.9	-3.53	-12.62	-71.86	-71.86	-71.86	27.18	-83.1540	-22.43
FCF yield, %	639.76	542.94	280.67	-410.26	-209.5	-1317.79	-782.76	4.3	-1.91	7.61				-1.56	-418.1100	-135.67

	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
ROE, %								-37.47		-46.08	-2.19	17.92	10.3	-2.85		-8.44		-22.58		-26.7		-319.46				18.16	-76.0060	156.99
ROA, %								-2.22		-1.39	-0.6333	5.22	2.82	-0.6807		-1.66		-3.23		-5.8		-28.28				13.08	-7.9301	110.72
ROS, %																-33.05	-54.21	-56.08	-31.49	-81.48	-315.62	-207.8	28.43	-53.22	-53.22	13.26	-120.2860	-29.95
ROCE, %											-11.21	18.81	-8.71	1.9		-4.6		-17.87		-14.38		-21.77		-55.2	-55.2	21.13	-32.8840	25.30
EBIT margin																			-19.55	-272.39	-282.95	-194.33	38.42	-38.59	-38.59	14.82	-103.2080	-32.86
EBITDA margin																-15.9	-34.34	-42.46	-16.78	-265.66	-273.93	-191.84	41.22	-35.64	-35.64	17.72	-99.1660	-33.49
Net margin														-8.85	-62.04	-33.05	-54.21	-56.08	-31.49	-81.48	-315.62	-207.8	28.43			13.26	-121.5920	-197.98
Operational efficiency, %																-17.99	-37.04	-44.4	-19.55	-272.39	-282.95	-201.24	23.05	-71.86	-71.86	27.18	-120.9720	-23.98
FCF yield, %	-30.69	-33.32	-49.42	-163.96	-193.31	-241.43	-438.32	-433.36	-273.63	-145.43																-1.56	-306.4340	-9.64

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
P/E	7.32	-0.1677	-0.3719	-0.175	-0.0525	-0.016	-0.036	6.81	58.22	-14.76				53.12	10.04	291.74
P/BV			0.0284	0.0359	0.0335	0.0245	0.0549	5.79	7.88	7.03	11.53		11.53	7.74	6.46	191.37
P/S			0.0387	0.0387	0.0422	0.0791	0.8002	38.46	10.29	5.94	8.06		8.06	4.84	12.71	58.72
P/FCF				-0.2438	-0.4773	-0.0759	-0.1278	23.28	-52.26	13.15	0	0	0	-19.02	-3.2067	-380.37
E/P				-5.71	-19.04	-62.4	-27.78	0.1468	0.0172	-0.0677	0	0	0	0.03	-18.0167	-74.47
EV/EBIT							-22.23	-7.84	-331.17	-64.58	-26.04	-26.04	-26.04	34.41	-91.1340	27.13
EV/EBITDA			-2187.01	-14.35	-5.12	-3.16	-6.5	-24	340.42	-85.35	-28.2		-28.2	28.08	39.27	34.11
EV/S				0.8678	1.52	9.54	114.34	51.37	13.02	8.15	10.05	10.05	10.05	4.73	18.53	-27.84
EV/FCF				-5.47	-17.13	-9.15	-18.25	31.09	-66.14	19.75	-47.88	-47.88	-47.88	-14.43	-22.2120	-209.02
Debt/EBITDA				-14	-4.99	-3.22	-6.47	-6.04	71.74	-23.13	-6.29	-6.29	-6.29	1.32	6.00	0.81
Netdebt/Ebitda				-13.27	-4.98	-3.13	-6.46	-6.03	48.32	-23.08	-5.58	-5.58	-5.58	1.05	1.61	-1.54
Debt/Ratio				0.357	0.3869	0.4354	0.464	0.5641	0.5743	0.5125	0.6095	0.6095	0.6095	0.09	0.5740	1.56
Debt/Equity				0.7855	1.17	3.02	7.81	1.95	2.1	2.61	3.21	4.26	4.26	0.76	2.83	16.92
Debt/Net Income				-3.83	-1.84	-1.97	-5.12	2.29	15.53	-6.01	-4.22	-4.22	-4.22	8.80	0.6740	-213.00
PEG												0	0	-531.98
Beta											-0.3257	4.55	4.55	0.66	2.11	-473.76
Altman Index			2.45	1.55	0.9567	0.4998	0.7681	3.05	4.12		0	-0.4818	-0.4818	13.18	1.59	-199.27

	2017Q1	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
P/E														-97.72	107.34	-60.12	-292.35	-43.53	-86.33	-55.55	-37.74	-89.41				-9.21				53.12	-55.6480	-36.08
P/BV									0.0248		0.1422	0.4325	7.04		11.06		8.32		7.29		8.52		11.53		-149.32					7.74	-22.7320	-278.16
P/S																	25.88	27.01	28.53	30.12	21.17	5.75	7.97	9.33	10.84	10.54				4.84	8.89	12.88
P/FCF		-3.26	-3	-2.02	-0.6099	-0.5173	-0.4142	-0.2281	-0.2308	-0.3655	-0.6876																			-19.02	-0.3852	10.67
E/P													0.0255	-0.0102	0.0093	-0.0166	-0.0034	-0.023	-0.0116	-0.018	-0.0265	-0.0112								0.03	-0.0181	-13.40
EV/EBIT																							-28.15		-21.38			-26.04	-26.04	34.41	-25.4025	-1.93
EV/EBITDA									-25.18		-37.27	-24.66	44.94		-180.52		429		-243.65		-66.86		-15.82		-9.66					28.08	18.60	-146.83
EV/S												25.81	42.46		74.94		33.14		38.74		28.39		76.68		41.54			10.05	10.05	4.73	33.34	-18.75
EV/FCF	-20.7		-69.65			-36.8			-72.74		-64.7																	-47.88	-47.88	-14.43	-54.0000	5.41
Debt/EBITDA												-20.21	10.02		-28.84		94.27		-64.32		-17.12		-6.44		-5.83			-6.29	-6.29	1.32	-8.3940	-18.15
Netdebt/Ebitda												-20.17	9.99		-19.43		93.96		-64.18		-17.01		-5.71		-5.57			-5.58	-5.58	1.05	-7.8900	-19.98
Debt/Ratio												0.5641	0.5873		0.5743		0.5599		0.5125		0.4183		0.6094		0.7608			0.6095	0.6095	0.09	0.6015	7.82
Debt/Equity												1.95	2.02		2.1		2.34		2.61		2.93		3.21		-54.12			4.26	4.26	0.76	-7.8920	7.77
Debt/Net Income												-89.08	11.25		20.4		-82.25		-30.94		-12.96		-21.01		-5.38			-4.22	-4.22	8.80	-9.5580	-20.10
Beta																											8.05	8.74	4.55	0.66	7.11	-17.32
Altman Index											1.22	1.04	3.64		4.9		2.9		2.2		1.99						-0.4818	-0.4818	-0.4818	13.18	0.5489	-173.81

Dividends

IFRS

Reporting Annual

	LTM	Industry average	Average for 5 years	CAGR 5
Dividend	0
Dividend yield, %	0	0.73

	Industry average	Average for 5 quarters	CAGR 5

	Industry average	Average for 5 quarters	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/Revenue, %	33.36	4.56	1.25	2.68	0.601	0.601	-55.22

	CAGR 5

	CAGR 5