Market cap
₹1,718 Cr
Revenue (TTM)
₹140 Cr
P/E Ratio
127.9
P/B Ratio
--
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
43.45
|
8.05
|
0.83
|
0.87
|
0.95
|
0.78
|
|||||
|
Total Income
|
43.80
|
8.11
|
0.93
|
0.96
|
1.12
|
0.95
|
|||||
|
Total Expenditure
|
38.98
|
7.62
|
1.16
|
0.99
|
1.01
|
0.79
|
|||||
|
EBITDA
|
4.47
|
0.43
|
-0.33
|
-0.12
|
-0.05
|
-0.01
|
|||||
|
Depreciation
|
0.00
|
0.01
|
0.02
|
0.05
|
0.05
|
0.05
|
|||||
|
EBIT
|
4.46
|
0.42
|
-0.35
|
-0.17
|
-0.10
|
-0.05
|
|||||
|
Interest
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
0.01
|
|||||
|
Other Income
|
0.36
|
0.06
|
0.10
|
0.09
|
0.16
|
0.17
|
|||||
|
Exceptional Items
|
--
|
--
|
-0.40
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.82
|
0.47
|
-0.65
|
-0.08
|
0.06
|
0.11
|
|||||
|
Provision for Tax
|
1.34
|
0.27
|
0.02
|
0.03
|
0.05
|
0.10
|
|||||
|
Profit after Tax
|
3.48
|
0.21
|
-0.67
|
-0.11
|
0.01
|
0.01
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
216.84
|
2.42
|
2.22
|
3.23
|
3.33
|
3.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.04
|
0.00
|
0.32
|
0.17
|
0.23
|
0.10
|
|||||
|
Current Liabilities
|
17.57
|
0.69
|
0.19
|
0.28
|
0.16
|
0.27
|
|||||
|
Total Liabilities
|
234.44
|
3.12
|
2.79
|
3.74
|
3.80
|
3.81
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
211.52
|
0.06
|
0.07
|
1.91
|
1.95
|
2.00
|
|||||
|
Current Assets
|
22.92
|
3.05
|
2.66
|
1.77
|
1.76
|
1.69
|
|||||
|
Total Assets
|
234.44
|
3.12
|
2.79
|
3.74
|
3.80
|
3.81
|
|||||
|
Total Debt*
|
--
|
--
|
0.02
|
0.14
|
--
|
0.08
|
|||||
|
Net Current Assets
|
5.35
|
2.36
|
2.47
|
1.49
|
1.60
|
1.42
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
0.35
|
-1.39
|
-0.19
|
0.08
|
0.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.05
|
1.55
|
0.06
|
0.05
|
0.07
|
|||||
|
Cash from Financing Activities
|
--
|
-0.02
|
-0.13
|
0.13
|
-0.08
|
-0.08
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.38
|
0.03
|
0.00
|
0.05
|
0.00
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
0.97
|
0.49
|
-1.58
|
-0.26
|
0.02
|
0.03
|
|||||
|
Cash EPS (₹)
|
0.41
|
0.50
|
-1.53
|
-0.15
|
0.13
|
0.14
|
|||||
|
Adjusted Book Value (₹)
|
25.81
|
5.13
|
4.65
|
4.95
|
5.17
|
5.15
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.82
|
-3.27
|
-0.45
|
0.19
|
0.04
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.78
|
-3.26
|
-0.39
|
0.21
|
-0.02
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
20.58
|
-27.15
|
-3.20
|
2.49
|
4.58
|
|||||
|
ROE (%)
|
2.99
|
9.93
|
-32.84
|
-5.22
|
0.45
|
0.58
|
|||||
|
ROA (%)
|
2.93
|
7.06
|
-20.91
|
-3.04
|
0.26
|
0.34
|
|||||
|
EBIT Margin (%)
|
10.28
|
5.21
|
-42.14
|
-19.47
|
-10.54
|
-6.88
|
|||||
|
Net Margin (%)
|
7.94
|
2.55
|
-71.97
|
-11.70
|
0.88
|
1.35
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.65
|
-78.75
|
-7.46
|
5.97
|
7.66
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
143.57
|
873.45
|
-4.92
|
-8.76
|
22.30
|
0.00
|
|||||
|
EBIT Growth (%)
|
185.24
|
220.32
|
-105.79
|
-68.63
|
-87.31
|
58.41
|
|||||
|
Net Profit Growth (%)
|
230.08
|
130.82
|
-496.44
|
-1,245.92
|
-23.44
|
104.03
|
|||||
|
EPS Growth (%)
|
-58.96
|
130.82
|
-496.52
|
-1,248.26
|
-23.59
|
104.03
|
|||||
|
Book Value Growth (%)
|
--
|
10.45
|
-6.04
|
-4.39
|
0.55
|
-0.74
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
127.94
|
41.83
|
--
|
--
|
423.00
|
166.08
|
|||||
|
Price / Book Value
|
7.88
|
3.96
|
1.58
|
2.11
|
1.88
|
0.97
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
384.34
|
16.75
|
-3.03
|
-107.43
|
27.50
|
7.02
|
|||||
|
Close Price (₹)
|
206.80
|
20.31
|
7.35
|
10.45
|
9.75
|
5.00
|
|||||
|
High Price (₹)
|
216.80
|
20.31
|
12.03
|
12.50
|
11.44
|
6.22
|
|||||
|
Low Price (₹)
|
28.53
|
7.00
|
6.51
|
8.95
|
4.18
|
5.00
|
|||||
|
Market Cap (₹ Cr)
|
1,717.75
|
8.63
|
3.13
|
4.44
|
4.15
|
2.13
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.01
|
0.06
|
--
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
0.04
|
--
|
0.02
|
|||||
|
Current Ratio
|
1.30
|
4.40
|
13.73
|
6.31
|
11.32
|
6.26
|
|||||
|
Quick Ratio
|
1.30
|
4.40
|
13.73
|
4.99
|
8.68
|
4.50
|
|||||
|
Interest Coverage
|
964.00
|
81.20
|
-110.33
|
-16.08
|
14.33
|
13.11
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
40.92
|
22.32
|
9.31
|
10.60
|
6.01
|
1.51
|
|||||
|
Asset Turnover
|
0.37
|
2.75
|
0.26
|
0.24
|
0.26
|
0.21
|
|||||
|
Receivable days
|
--
|
42.48
|
37.35
|
31.38
|
13.23
|
7.04
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
163.71
|
169.67
|
222.97
|
|||||
|
Payable days
|
--
|
--
|
1,576.80
|
197.56
|
92.63
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,539.45
|
-2.46
|
90.27
|
--
|