Compuage Infocom (COMPINFO)₹1.00+3.09%Computers Hardware & Equipments
In the Mar 2023 quarter (consolidated), Compuage Infocom reported sales of ₹390 Cr, down 69.8% from Mar 2022, and net profit of −₹137 Cr, down 1,471.5% year on year. For the year to Mar 2025, sales were ₹1.21 Cr and net profit −₹7.72 Cr.
Company filings, consolidated accounts; latest reported quarter Mar 2023
| Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 556 | 1,092 | 1,012 | 1,084 | 663 | 1,126 | 1,141 | 1,294 | 945 | 1,247 | 1,171 | 390 |
| Expenses | 546 | 1,061 | 986 | 1,047 | 645 | 1,093 | 1,107 | 1,253 | 914 | 1,204 | 1,134 | 523 |
| Operating Profit | 6.99 | 22.99 | 18.01 | 30.02 | 12.99 | 24.99 | 27.01 | 33.01 | 24.99 | 32.99 | 30.01 | −137 |
| OPM % | 1.2% | 2.1% | 1.8% | 2.8% | 2.0% | 2.2% | 2.4% | 2.6% | 2.7% | 2.7% | 2.5% | −35.0% |
| Other Income | 7.01 | 3.01 | 5.01 | 3.01 | 4.01 | 5.01 | 4.01 | 3.01 | 1.01 | 2.01 | 1.01 | 3.01 |
| Interest | 11.98 | 14.98 | 13.97 | 20.95 | 14.97 | 19.96 | 18.97 | 19.95 | 16.98 | 21.97 | 17.96 | 14.96 |
| Depreciation | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| Profit before tax | 0.00 | 9.01 | 8.02 | 11.02 | 1.01 | 10.02 | 11.02 | 15.03 | 8.02 | 12.01 | 12.02 | −150 |
| Tax % | 26.1% | 24.1% | 24.1% | 29.1% | 21.1% | 21.1% | 29.1% | 30.1% | 27.0% | 27.1% | 27.1% | −8.0% |
| Net Profit | 0.00 | 6.98 | 5.98 | 7.98 | 0.99 | 7.97 | 7.97 | 9.96 | 5.98 | 7.97 | 7.98 | −137 |
| EPS (Rs) | 0.03 | 0.78 | 0.72 | 0.87 | 0.13 | 0.89 | 0.91 | 1.23 | 0.71 | 0.99 | 1.00 | −16.03 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,387 | 3,119 | 3,561 | 4,089 | 4,529 | 4,249 | 3,743 | 4,225 | 3,753 | 25.02 | 1.21 | 3,753 |
| Expenses | 2,325 | 3,045 | 3,483 | 3,990 | 4,426 | 4,133 | 3,643 | 4,098 | 3,839 | 77.59 | 8.62 | 3,775 |
| Operating Profit | 45.18 | 51.35 | 57.05 | 69.61 | 77.04 | 88.33 | 77.09 | 98.06 | −113 | −52.91 | −7.47 | −49.03 |
| OPM % | 1.9% | 1.7% | 1.6% | 1.7% | 1.7% | 2.1% | 2.1% | 2.3% | −3.0% | −212.2% | −621.7% | −1.3% |
| Other Income | 10.08 | 9.72 | 19.20 | 15.01 | 16.55 | 16.76 | 17.41 | 16.47 | 6.04 | −270 | 1.83 | 7.04 |
| Interest | 32.53 | 34.23 | 44.88 | 49.38 | 54.15 | 60.70 | 62.79 | 74.25 | 90.76 | 48.68 | 0.02 | 71.87 |
| Depreciation | 4.76 | 4.52 | 3.64 | 3.43 | 4.15 | 4.21 | 3.60 | 3.42 | 3.09 | 2.57 | 2.08 | 4.04 |
| Profit before tax | 17.94 | 22.31 | 27.66 | 31.73 | 35.19 | 40.01 | 27.95 | 36.70 | −201 | −374 | −7.75 | −118 |
| Tax % | 32.6% | 33.2% | 37.0% | 36.0% | 35.5% | 23.7% | 25.9% | 27.1% | −0.7% | 0.4% | 0.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −271 | 0.00 | — |
| Net Profit | 12.06 | 14.88 | 17.41 | 20.24 | 22.63 | 30.40 | 20.63 | 26.65 | −199 | −374 | −7.72 | −115 |
| EPS (Rs) | 1.71 | 1.91 | 2.26 | 2.61 | 2.63 | 3.57 | 2.40 | 3.13 | −23.31 | −43.69 | −0.89 | −13.33 |
| Dividend payout % | 11.0% | 15.7% | 13.5% | 11.6% | 11.4% | 4.3% | 6.3% | 4.9% | 0.0% | 0.0% | 0.0% | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.68 | 6.68 | 11.78 | 11.79 | 11.78 | 13.05 | 13.05 | 13.05 | 13.05 | 17.21 | 17.19 | 17.18 |
| Reserves | 63.69 | 73.56 | 89.02 | 113 | 130 | 164 | 189 | 210 | 235 | 70.40 | −304 | −312 |
| Borrowings | 233 | 246 | 294 | 330 | 421 | 497 | 485 | 612 | 555 | 501 | 656 | 656 |
| Other Liabilities | 248 | 249 | 297 | 519 | 563 | 571 | 458 | 302 | 381 | 356 | 303 | 333 |
| Total Liabilities | 551 | 576 | 692 | 974 | 1,126 | 1,245 | 1,145 | 1,137 | 1,184 | 944 | 672 | 694 |
| Fixed Assets | 41.29 | 37.13 | 33.83 | 43.39 | 44.20 | 54.08 | 50.27 | 47.25 | 48.71 | 48.69 | 45.97 | 43.89 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.13 | 0.34 | 2.85 | 2.85 | 2.91 | 2.98 | 0.74 | 0.99 | 0.81 | 0.56 | 0.56 | 0.56 |
| Other Assets | 509 | 539 | 655 | 927 | 1,079 | 1,188 | 1,094 | 1,088 | 1,135 | 895 | 626 | 650 |
| Inventories | 206 | 209 | 254 | 335 | 293 | 301 | 339 | 320 | 437 | 167 | 94.09 | 94.02 |
| Trade receivables | 229 | 248 | 271 | 456 | 578 | 644 | 553 | 555 | 521 | 546 | 443 | 442 |
| Cash & equivalents | 44.11 | 41.10 | 95.31 | 102 | 122 | 118 | 80.19 | 72.15 | 85.15 | 93.27 | 25.04 | 56.16 |
| Total Assets | 551 | 576 | 692 | 974 | 1,126 | 1,245 | 1,145 | 1,137 | 1,184 | 944 | 672 | 694 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 33.46 | 4.56 | 25.20 | 12.20 | −21.76 | −34.47 | 17.93 | −60.07 | 146 | 82.92 | −200 | 30.85 |
| Cash from investing activity | 7.36 | 8.42 | −24.89 | 5.15 | −6.47 | 4.25 | 21.42 | 17.62 | −3.83 | 6.34 | 64.29 | −28.93 |
| Cash from financing activity | −33.60 | −16.33 | 23.71 | −16.21 | 37.56 | 28.55 | −74.97 | 41.22 | −145 | −82.11 | 131 | 0.00 |
| Net cash flow | 7.33 | −3.31 | 23.90 | 1.17 | 9.22 | −1.71 | −35.42 | −1.32 | −2.71 | 7.29 | −5.20 | 1.93 |
| Capex | 4.05 | 1.27 | 1.20 | 3.22 | 4.24 | 14.01 | 0.37 | 0.60 | 4.83 | 3.25 | 0.00 | 0.00 |
| Free cash flow | 29.54 | 3.30 | 24.06 | 9.00 | −26.14 | −48.70 | 17.64 | −60.91 | 141 | 80.13 | −201 | 30.95 |
| CFO / OP % | 96.0% | 23.0% | 64.1% | 40.0% | −12.0% | −25.9% | 35.0% | −72.9% | 155.1% | −78.0% | 375.0% | −412.0% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 36 | 38 | 32 | 47 | 52 | 52 | 48 | 54 | 45 | 53 | 6,486 | 1,34,366 |
| Inventory days | 32 | 32 | 30 | 35 | 26 | 24 | 29 | 32 | 39 | 16 | 586 | — |
| Days payable | 38 | 38 | 33 | 51 | 48 | 44 | 36 | 26 | 32 | 34 | 1,805 | — |
| Cash conversion cycle | 31 | 34 | 30 | 32 | 31 | 34 | 42 | 61 | 53 | 36 | 5,268 | 1,34,365 |
| Working capital days | −1 | 1 | −3 | 0 | −1 | 3 | 9 | 17 | 14 | −5 | −5,253 | −1,20,444 |
| ROCE % | 16.9% | 16.0% | 15.6% | 17.0% | 15.9% | 14.4% | 14.8% | 11.9% | 13.5% | −15.9% | −11.4% | −2.1% |
For the Mar 2023 quarter, Compuage Infocom reported sales of ₹390 Cr, down 69.8% year on year and net profit of −₹137 Cr, down 1,471.5% year on year. The operating margin was −35.0%.
Compuage Infocom's sales for the year to Mar 2025 were ₹1.21 Cr; over the last twelve months they were ₹3,753 Cr.
Net profit for the year to Mar 2025 was −₹7.72 Cr, and −₹115 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−13.33.
Compuage Infocom reported borrowings of ₹656 Cr at Mar 2025, against cash and equivalents of ₹56.16 Cr.
Cash from operations was ₹30.85 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹30.95 Cr.