Market cap
₹2 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
0.8
P/B Ratio
0
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 Income
|
1.43
|
2.78
|
58.90
|
--
|
0.12
|
--
|
|||||
|
Other Income
|
4.48
|
5.52
|
4.13
|
1.87
|
0.59
|
2.69
|
|||||
|
Total Income
|
5.92
|
8.30
|
63.03
|
1.87
|
0.71
|
2.69
|
|||||
|
Interest Expense
|
0.37
|
--
|
--
|
0.02
|
--
|
--
|
|||||
|
Operating Expenses
|
3.79
|
5.05
|
59.39
|
0.27
|
0.25
|
0.31
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.75
|
3.25
|
3.63
|
1.58
|
0.46
|
2.38
|
|||||
|
Taxes
|
-1.15
|
0.99
|
0.95
|
0.55
|
0.06
|
0.20
|
|||||
|
Profit after Tax
|
2.90
|
2.26
|
2.68
|
1.03
|
0.39
|
2.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.90
|
2.26
|
2.68
|
1.03
|
0.39
|
2.18
|
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
|
350.23
|
342.67
|
307.67
|
187.72
|
130.70
|
61.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
46.56
|
44.64
|
29.60
|
20.50
|
9.13
|
0.07
|
|||||
|
Current Liabilities
|
39.66
|
0.04
|
0.34
|
0.02
|
0.01
|
0.08
|
|||||
|
Total Liabilities
|
436.45
|
387.36
|
337.60
|
208.24
|
139.84
|
61.87
|
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
|
363.07
|
316.59
|
269.78
|
193.10
|
125.71
|
48.08
|
|||||
|
Current Assets
|
73.32
|
70.76
|
67.82
|
15.14
|
14.14
|
13.79
|
|||||
|
Total Assets
|
436.45
|
387.36
|
337.60
|
208.24
|
139.84
|
61.87
|
|||||
|
Contingent Liabilities
|
--
|
--
|
0.16
|
0.16
|
0.16
|
0.01
|
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
|
--
|
-2.71
|
-7.22
|
-0.83
|
-0.19
|
1.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-22.29
|
32.04
|
0.82
|
0.19
|
-15.69
|
|||||
|
Cash from Financing Activities
|
--
|
25.45
|
-24.70
|
0.02
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.45
|
0.12
|
0.01
|
0.00
|
-14.48
|
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 (₹)
|
116.08
|
90.22
|
107.16
|
41.24
|
15.72
|
87.09
|
|||||
|
Cash EPS (₹)
|
--
|
90.47
|
107.24
|
41.35
|
15.84
|
87.23
|
|||||
|
Adjusted Book Value (₹)
|
--
|
13,706.93
|
12,306.73
|
7,508.83
|
5,228.02
|
2,468.79
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-108.59
|
-288.90
|
-33.01
|
-7.50
|
48.55
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
89.92
|
104.93
|
41.40
|
14.20
|
150.60
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.00
|
1.47
|
1.00
|
0.48
|
5.42
|
|||||
|
ROE (%)
|
0.79
|
0.69
|
1.08
|
0.65
|
0.41
|
4.96
|
|||||
|
ROA (%)
|
0.70
|
0.62
|
0.98
|
0.59
|
0.39
|
4.95
|
|||||
|
EBIT Margin (%)
|
-165.11
|
-81.69
|
-0.84
|
--
|
-111.17
|
--
|
|||||
|
Net Margin (%)
|
49.05
|
27.18
|
4.25
|
55.00
|
55.26
|
80.98
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
81.33
|
4.55
|
--
|
329.92
|
--
|
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 (%)
|
-48.47
|
-95.28
|
--
|
-100.00
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-2.87
|
-358.88
|
-78.41
|
-108.02
|
57.29
|
0.07
|
|||||
|
Net Profit Growth (%)
|
-61.74
|
-15.81
|
159.86
|
162.38
|
-81.96
|
-54.17
|
|||||
|
EPS Growth (%)
|
30.78
|
-15.81
|
159.86
|
162.38
|
-81.96
|
-54.17
|
|||||
|
Book Value Growth (%)
|
--
|
11.38
|
63.90
|
43.63
|
111.76
|
136.98
|
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
|
0.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.54
|
-0.10
|
0.03
|
0.15
|
0.53
|
0.10
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
2.06
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.85
|
1,692.94
|
202.09
|
996.33
|
1,095.82
|
176.14
|
|||||
|
Quick Ratio
|
1.85
|
1,692.94
|
202.09
|
996.33
|
1,095.82
|
176.14
|
|||||
|
Interest Coverage
|
5.74
|
--
|
--
|
106.46
|
--
|
--
|