Market cap
₹7 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
38.2
P/B Ratio
0.4
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
|
2.49
|
3.22
|
11.06
|
2.35
|
0.74
|
0.65
|
|||||
|
Total Income
|
3.77
|
3.24
|
11.14
|
2.39
|
0.74
|
0.65
|
|||||
|
Total Expenditure
|
3.33
|
2.92
|
10.83
|
2.18
|
0.62
|
0.55
|
|||||
|
EBITDA
|
-0.84
|
0.30
|
0.22
|
0.18
|
0.11
|
0.10
|
|||||
|
Depreciation
|
0.14
|
0.05
|
0.04
|
0.03
|
0.00
|
0.02
|
|||||
|
EBIT
|
-0.98
|
0.26
|
0.19
|
0.15
|
0.11
|
0.08
|
|||||
|
Interest
|
0.05
|
0.02
|
0.02
|
0.04
|
0.06
|
0.08
|
|||||
|
Other Income
|
1.28
|
0.02
|
0.08
|
0.04
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.25
|
0.26
|
0.25
|
0.15
|
0.05
|
0.00
|
|||||
|
Provision for Tax
|
0.06
|
0.06
|
0.06
|
0.04
|
0.01
|
0.00
|
|||||
|
Profit after Tax
|
0.19
|
0.19
|
0.18
|
0.11
|
0.04
|
0.00
|
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
|
20.23
|
20.05
|
19.85
|
19.67
|
19.56
|
19.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.49
|
0.18
|
0.27
|
0.39
|
0.50
|
0.80
|
|||||
|
Current Liabilities
|
21.98
|
15.86
|
12.57
|
9.62
|
1.29
|
0.02
|
|||||
|
Total Liabilities
|
42.71
|
36.09
|
32.69
|
29.68
|
21.34
|
20.33
|
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
|
27.53
|
8.85
|
10.31
|
7.04
|
18.30
|
15.29
|
|||||
|
Current Assets
|
14.85
|
27.24
|
22.38
|
22.64
|
3.04
|
5.05
|
|||||
|
Total Assets
|
42.71
|
36.09
|
32.69
|
29.68
|
21.34
|
20.33
|
|||||
|
Total Debt*
|
--
|
0.74
|
0.27
|
0.39
|
0.46
|
0.80
|
|||||
|
Net Current Assets
|
-7.13
|
11.38
|
9.81
|
13.02
|
1.75
|
5.03
|
|||||
|
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
|
--
|
2.00
|
-1.97
|
3.45
|
2.62
|
-0.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.19
|
2.06
|
-3.44
|
-2.17
|
1.25
|
|||||
|
Cash from Financing Activities
|
--
|
0.47
|
-0.13
|
-0.07
|
-1.03
|
-0.06
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.28
|
-0.03
|
-0.06
|
-0.58
|
0.70
|
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 (₹)
|
0.11
|
0.11
|
0.11
|
0.06
|
0.02
|
0.00
|
|||||
|
Cash EPS (₹)
|
0.11
|
0.14
|
0.13
|
0.08
|
0.02
|
0.01
|
|||||
|
Adjusted Book Value (₹)
|
11.93
|
11.79
|
11.68
|
11.57
|
11.50
|
11.48
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.18
|
-1.16
|
2.03
|
1.54
|
-0.29
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
2.92
|
0.52
|
1.86
|
1.94
|
0.05
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.35
|
1.33
|
0.95
|
0.56
|
0.42
|
|||||
|
ROE (%)
|
0.93
|
0.96
|
0.93
|
0.55
|
0.19
|
0.02
|
|||||
|
ROA (%)
|
0.47
|
0.56
|
0.59
|
0.42
|
0.18
|
0.02
|
|||||
|
EBIT Margin (%)
|
-39.44
|
7.97
|
1.69
|
6.48
|
15.27
|
13.01
|
|||||
|
Net Margin (%)
|
4.97
|
5.93
|
1.66
|
4.53
|
5.14
|
0.56
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
7.45
|
2.01
|
5.67
|
5.39
|
3.26
|
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 (%)
|
9.84
|
-70.84
|
369.89
|
218.07
|
13.27
|
72.01
|
|||||
|
EBIT Growth (%)
|
-5.03
|
37.34
|
22.75
|
34.97
|
32.96
|
116.26
|
|||||
|
Net Profit Growth (%)
|
8.71
|
4.22
|
70.54
|
184.85
|
944.33
|
-11.06
|
|||||
|
EPS Growth (%)
|
-2.65
|
4.24
|
70.49
|
184.38
|
945.98
|
-10.77
|
|||||
|
Book Value Growth (%)
|
--
|
0.97
|
0.94
|
0.58
|
0.19
|
-0.14
|
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
|
38.18
|
25.71
|
19.33
|
43.01
|
127.43
|
312.86
|
|||||
|
Price / Book Value
|
0.35
|
0.25
|
0.18
|
0.24
|
0.25
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.29
|
16.47
|
12.36
|
23.06
|
44.84
|
11.76
|
|||||
|
Close Price (₹)
|
3.58
|
2.91
|
2.10
|
2.74
|
2.85
|
0.67
|
|||||
|
High Price (₹)
|
4.50
|
4.30
|
3.31
|
3.58
|
3.05
|
1.26
|
|||||
|
Low Price (₹)
|
2.83
|
2.05
|
2.00
|
2.03
|
0.70
|
0.38
|
|||||
|
Market Cap (₹ Cr)
|
7.14
|
4.95
|
3.57
|
4.66
|
4.85
|
1.14
|
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
|
0.02
|
0.04
|
0.01
|
0.02
|
0.02
|
0.04
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.68
|
1.72
|
1.78
|
2.35
|
2.36
|
246.54
|
|||||
|
Quick Ratio
|
0.65
|
1.68
|
1.72
|
2.24
|
2.00
|
223.99
|
|||||
|
Interest Coverage
|
6.53
|
13.96
|
14.11
|
4.33
|
1.83
|
1.06
|
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 (%)
|
184.78
|
206.57
|
75.68
|
188.00
|
--
|
--
|
|||||
|
Asset Turnover
|
0.06
|
0.09
|
0.35
|
0.09
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
850.55
|
211.12
|
686.18
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
72.74
|
30.91
|
122.67
|
227.75
|
257.98
|
|||||
|
Payable days
|
--
|
--
|
480.26
|
2,282.68
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
923.29
|
-238.22
|
-1,473.83
|
--
|
--
|