Market cap
₹17 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
3.5
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
|
0.60
|
4.71
|
4.85
|
3.61
|
3.34
|
2.38
|
|||||
|
Total Income
|
0.85
|
4.97
|
5.06
|
3.70
|
3.37
|
2.55
|
|||||
|
Total Expenditure
|
2.50
|
4.69
|
4.58
|
3.32
|
3.12
|
2.38
|
|||||
|
EBITDA
|
-1.91
|
0.02
|
0.27
|
0.30
|
0.22
|
0.00
|
|||||
|
Depreciation
|
0.06
|
0.15
|
0.14
|
0.06
|
0.04
|
0.05
|
|||||
|
EBIT
|
-1.97
|
-0.14
|
0.13
|
0.23
|
0.17
|
-0.05
|
|||||
|
Interest
|
0.03
|
0.05
|
0.01
|
0.04
|
0.05
|
0.05
|
|||||
|
Other Income
|
0.26
|
0.26
|
0.21
|
0.08
|
0.03
|
0.17
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.74
|
0.07
|
0.33
|
0.27
|
0.16
|
0.07
|
|||||
|
Provision for Tax
|
0.00
|
0.02
|
0.07
|
0.07
|
0.04
|
0.01
|
|||||
|
Profit after Tax
|
-1.74
|
0.05
|
0.26
|
0.21
|
0.12
|
0.06
|
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
|
5.15
|
7.10
|
7.04
|
4.55
|
4.34
|
1.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.02
|
--
|
--
|
--
|
--
|
0.01
|
|||||
|
Current Liabilities
|
0.06
|
0.90
|
1.07
|
0.18
|
0.45
|
1.08
|
|||||
|
Total Liabilities
|
5.24
|
7.99
|
8.11
|
4.73
|
4.79
|
2.67
|
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
|
0.15
|
1.43
|
1.51
|
0.63
|
0.49
|
0.43
|
|||||
|
Current Assets
|
5.07
|
6.56
|
6.60
|
4.09
|
4.31
|
2.24
|
|||||
|
Total Assets
|
5.24
|
7.99
|
8.11
|
4.73
|
4.79
|
2.67
|
|||||
|
Total Debt*
|
--
|
0.81
|
0.26
|
0.01
|
0.02
|
0.52
|
|||||
|
Net Current Assets
|
5.01
|
5.67
|
5.54
|
3.91
|
3.85
|
1.16
|
|||||
|
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
|
--
|
-0.77
|
0.31
|
-0.64
|
0.10
|
-0.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.14
|
-0.90
|
-0.13
|
-0.09
|
-0.13
|
|||||
|
Cash from Financing Activities
|
--
|
0.50
|
2.48
|
-0.06
|
2.09
|
0.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.14
|
1.90
|
-0.82
|
2.10
|
-0.01
|
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 (₹)
|
-5.26
|
0.16
|
0.77
|
0.80
|
0.45
|
0.55
|
|||||
|
Cash EPS (₹)
|
--
|
0.63
|
1.19
|
1.04
|
0.62
|
1.01
|
|||||
|
Adjusted Book Value (₹)
|
--
|
21.46
|
21.30
|
17.59
|
16.80
|
15.17
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-2.33
|
0.93
|
-2.47
|
0.38
|
-1.39
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.54
|
1.14
|
-2.52
|
-0.27
|
-2.37
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.62
|
5.75
|
7.09
|
6.35
|
6.19
|
|||||
|
ROE (%)
|
-30.81
|
0.76
|
4.40
|
4.63
|
3.91
|
3.66
|
|||||
|
ROA (%)
|
-26.32
|
0.67
|
3.97
|
4.32
|
3.10
|
2.26
|
|||||
|
EBIT Margin (%)
|
-329.31
|
-2.89
|
2.73
|
6.48
|
5.12
|
-1.99
|
|||||
|
Net Margin (%)
|
-203.86
|
1.08
|
5.04
|
5.56
|
3.44
|
2.24
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
4.40
|
8.12
|
7.42
|
4.80
|
4.43
|
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 (%)
|
-85.87
|
-2.93
|
34.19
|
8.33
|
40.04
|
-41.87
|
|||||
|
EBIT Growth (%)
|
-244.91
|
-202.71
|
-43.39
|
37.06
|
460.32
|
-140.73
|
|||||
|
Net Profit Growth (%)
|
-345.27
|
-78.94
|
24.00
|
77.53
|
103.36
|
-53.61
|
|||||
|
EPS Growth (%)
|
-345.25
|
-78.94
|
-3.09
|
77.53
|
-17.85
|
-53.61
|
|||||
|
Book Value Growth (%)
|
--
|
0.76
|
54.88
|
4.74
|
174.17
|
3.73
|
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
|
--
|
129.32
|
36.30
|
21.37
|
95.38
|
16.33
|
|||||
|
Price / Book Value
|
3.48
|
0.98
|
1.31
|
0.97
|
2.55
|
0.59
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-10.49
|
16.50
|
12.91
|
7.84
|
35.42
|
7.87
|
|||||
|
Close Price (₹)
|
47.54
|
21.00
|
27.99
|
17.00
|
42.75
|
8.91
|
|||||
|
High Price (₹)
|
47.54
|
29.68
|
34.99
|
55.00
|
83.50
|
21.05
|
|||||
|
Low Price (₹)
|
18.05
|
18.25
|
16.90
|
16.90
|
7.37
|
7.05
|
|||||
|
Market Cap (₹ Cr)
|
17.33
|
6.94
|
9.26
|
4.39
|
11.05
|
0.93
|
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
|
--
|
0.11
|
0.04
|
0.00
|
0.00
|
0.33
|
|||||
|
Short term debt to equity ratio
|
--
|
0.11
|
0.04
|
0.00
|
0.00
|
0.33
|
|||||
|
Current Ratio
|
83.13
|
7.30
|
6.19
|
22.72
|
9.49
|
2.08
|
|||||
|
Quick Ratio
|
62.93
|
5.02
|
4.14
|
13.36
|
6.05
|
0.64
|
|||||
|
Interest Coverage
|
-50.26
|
2.40
|
23.19
|
7.62
|
4.22
|
2.32
|
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 (%)
|
34.00
|
21.04
|
16.46
|
11.63
|
12.20
|
19.05
|
|||||
|
Asset Turnover
|
0.09
|
0.58
|
0.76
|
0.76
|
0.89
|
0.95
|
|||||
|
Receivable days
|
--
|
69.34
|
45.85
|
41.78
|
47.10
|
67.89
|
|||||
|
Inventory Days
|
--
|
164.09
|
145.70
|
164.01
|
170.35
|
204.33
|
|||||
|
Payable days
|
--
|
39.45
|
40.26
|
19.17
|
28.90
|
53.63
|
|||||
|
Cash Conversion Cycle
|
--
|
193.98
|
151.29
|
186.62
|
188.56
|
218.59
|