Market cap
₹6 Cr
Revenue (TTM)
₹6 Cr
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5.61
|
16.23
|
19.07
|
31.54
|
69.20
|
86.51
|
|||||
|
Total Income
|
5.89
|
16.27
|
19.13
|
31.57
|
69.23
|
86.56
|
|||||
|
Total Expenditure
|
5.86
|
15.42
|
18.45
|
30.71
|
68.51
|
85.19
|
|||||
|
EBITDA
|
-0.25
|
0.81
|
0.63
|
0.83
|
0.68
|
1.32
|
|||||
|
Depreciation
|
0.07
|
0.22
|
0.22
|
0.16
|
0.23
|
0.28
|
|||||
|
EBIT
|
-0.32
|
0.59
|
0.41
|
0.67
|
0.45
|
1.04
|
|||||
|
Interest
|
0.19
|
0.28
|
0.37
|
0.47
|
0.38
|
0.36
|
|||||
|
Other Income
|
0.28
|
0.04
|
0.05
|
0.03
|
0.03
|
0.05
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.24
|
0.35
|
0.09
|
0.23
|
0.10
|
0.72
|
|||||
|
Provision for Tax
|
--
|
0.09
|
0.02
|
-0.28
|
0.05
|
0.20
|
|||||
|
Profit after Tax
|
-0.24
|
0.26
|
0.07
|
0.51
|
0.06
|
0.53
|
Liabilities (₹ Cr) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
12.81
|
13.32
|
13.06
|
13.34
|
12.81
|
12.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.78
|
4.73
|
6.16
|
15.90
|
2.69
|
1.19
|
|||||
|
Current Liabilities
|
1.49
|
4.99
|
7.35
|
10.76
|
27.49
|
29.68
|
|||||
|
Total Liabilities
|
20.07
|
23.08
|
26.59
|
40.36
|
42.99
|
43.77
|
Assets (₹ Cr) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.58
|
0.69
|
0.90
|
1.06
|
0.75
|
1.07
|
|||||
|
Current Assets
|
19.50
|
22.35
|
25.66
|
38.94
|
42.24
|
42.68
|
|||||
|
Total Assets
|
20.08
|
23.08
|
26.59
|
40.36
|
42.99
|
43.77
|
|||||
|
Total Debt*
|
--
|
6.60
|
9.11
|
19.74
|
6.23
|
1.87
|
|||||
|
Net Current Assets
|
18.00
|
17.36
|
18.32
|
28.17
|
14.75
|
12.99
|
|||||
|
Contingent Liabilities
|
--
|
2.50
|
2.50
|
0.03
|
--
|
2.50
|
Cashflow (₹ Cr) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
2.69
|
11.07
|
-12.68
|
-3.88
|
2.46
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.03
|
-0.01
|
-0.43
|
0.15
|
0.10
|
|||||
|
Cash from Financing Activities
|
--
|
-2.78
|
-11.01
|
13.05
|
3.82
|
-2.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.06
|
0.05
|
-0.07
|
0.09
|
0.01
|
Financials Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-0.23
|
0.26
|
0.06
|
0.50
|
0.06
|
0.52
|
|||||
|
Cash EPS (₹)
|
-0.23
|
0.48
|
0.28
|
0.66
|
0.28
|
0.80
|
|||||
|
Adjusted Book Value (₹)
|
12.55
|
13.17
|
12.92
|
13.19
|
12.67
|
12.74
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
0.15
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
2.66
|
10.95
|
-12.54
|
-3.84
|
2.43
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
2.43
|
10.61
|
-13.12
|
-4.04
|
2.13
|
Profitability Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.97
|
1.67
|
2.68
|
2.87
|
6.99
|
|||||
|
ROE (%)
|
-1.84
|
1.96
|
0.50
|
3.90
|
0.43
|
4.20
|
|||||
|
ROA (%)
|
-1.15
|
1.04
|
0.20
|
1.23
|
0.13
|
1.33
|
|||||
|
EBIT Margin (%)
|
-5.72
|
3.61
|
2.15
|
2.12
|
0.65
|
1.20
|
|||||
|
Net Margin (%)
|
-4.03
|
1.59
|
0.34
|
1.62
|
0.08
|
0.61
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.97
|
1.49
|
2.12
|
0.41
|
0.93
|
Growth Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-31.25
|
-14.90
|
-39.52
|
-54.42
|
-20.01
|
13.37
|
|||||
|
EBIT Growth (%)
|
-57.35
|
43.26
|
-38.80
|
47.82
|
-56.50
|
-13.13
|
|||||
|
Net Profit Growth (%)
|
31.90
|
294.05
|
-87.16
|
817.45
|
-89.48
|
-19.92
|
|||||
|
EPS Growth (%)
|
31.87
|
293.98
|
-87.16
|
817.45
|
-89.48
|
-19.93
|
|||||
|
Book Value Growth (%)
|
--
|
1.98
|
-2.08
|
4.09
|
-0.54
|
4.83
|
Valuation Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-23.29
|
24.68
|
70.22
|
15.66
|
307.27
|
67.23
|
|||||
|
Price / Book Value
|
0.44
|
0.48
|
0.35
|
0.60
|
1.33
|
2.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
0.89
|
--
|
|||||
|
EV/EBITDA
|
432.94
|
14.63
|
19.26
|
31.69
|
31.71
|
27.00
|
|||||
|
Close Price (₹)
|
5.30
|
6.30
|
4.55
|
7.90
|
16.90
|
35.15
|
|||||
|
High Price (₹)
|
7.24
|
10.90
|
11.00
|
18.79
|
74.95
|
56.00
|
|||||
|
Low Price (₹)
|
4.11
|
3.79
|
4.50
|
6.25
|
16.90
|
19.05
|
|||||
|
Market Cap (₹ Cr)
|
5.52
|
6.37
|
4.60
|
7.99
|
17.08
|
35.53
|
Solvency Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.45
|
0.50
|
0.70
|
1.48
|
0.49
|
0.15
|
|||||
|
Short term debt to equity ratio
|
--
|
0.13
|
0.21
|
0.24
|
0.27
|
0.04
|
|||||
|
Current Ratio
|
13.06
|
4.48
|
3.49
|
3.62
|
1.54
|
1.44
|
|||||
|
Quick Ratio
|
11.28
|
3.65
|
2.72
|
3.27
|
1.32
|
1.29
|
|||||
|
Interest Coverage
|
-0.22
|
2.24
|
1.23
|
1.50
|
1.27
|
3.00
|
Operating Efficiency Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
279.74
|
105.84
|
98.05
|
101.15
|
50.25
|
42.33
|
|||||
|
Asset Turnover
|
0.27
|
0.65
|
0.57
|
0.76
|
1.59
|
2.17
|
|||||
|
Receivable days
|
--
|
403.43
|
484.16
|
385.81
|
188.30
|
138.38
|
|||||
|
Inventory Days
|
--
|
111.75
|
109.68
|
67.84
|
27.77
|
18.95
|
|||||
|
Payable days
|
--
|
88.72
|
109.86
|
185.51
|
141.05
|
102.85
|
|||||
|
Cash Conversion Cycle
|
--
|
426.47
|
483.98
|
268.15
|
75.02
|
54.48
|