Market cap
₹13 Cr
Revenue (TTM)
₹27 Cr
P/E Ratio
45.7
P/B Ratio
1.4
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27.01
|
30.24
|
40.66
|
37.44
|
23.28
|
34.56
|
|||||
|
Total Income
|
27.06
|
30.41
|
40.66
|
37.45
|
23.29
|
34.62
|
|||||
|
Total Expenditure
|
26.20
|
29.37
|
39.70
|
36.55
|
22.46
|
33.60
|
|||||
|
EBITDA
|
0.80
|
0.87
|
0.96
|
0.89
|
0.82
|
0.96
|
|||||
|
Depreciation
|
0.10
|
0.06
|
0.04
|
0.03
|
0.03
|
0.03
|
|||||
|
EBIT
|
0.70
|
0.81
|
0.92
|
0.86
|
0.79
|
0.93
|
|||||
|
Interest
|
0.27
|
0.59
|
0.46
|
0.45
|
0.53
|
0.83
|
|||||
|
Other Income
|
0.05
|
0.17
|
--
|
0.00
|
0.01
|
0.07
|
|||||
|
Exceptional Items
|
-1.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.87
|
0.38
|
0.46
|
0.41
|
0.28
|
0.17
|
|||||
|
Provision for Tax
|
0.11
|
0.06
|
0.04
|
0.08
|
0.07
|
-0.02
|
|||||
|
Profit after Tax
|
-0.99
|
0.32
|
0.42
|
0.34
|
0.21
|
0.19
|
Liabilities (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
8.95
|
9.94
|
9.65
|
9.23
|
8.88
|
8.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.13
|
0.13
|
0.42
|
0.87
|
0.32
|
0.32
|
|||||
|
Current Liabilities
|
1.76
|
6.77
|
9.84
|
11.23
|
4.14
|
11.92
|
|||||
|
Total Liabilities
|
10.86
|
16.85
|
19.92
|
21.34
|
13.35
|
20.91
|
Assets (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.63
|
5.37
|
2.38
|
2.33
|
2.65
|
2.69
|
|||||
|
Current Assets
|
9.21
|
11.47
|
17.53
|
19.00
|
10.68
|
18.21
|
|||||
|
Total Assets
|
10.86
|
16.85
|
19.92
|
21.34
|
13.35
|
20.91
|
|||||
|
Total Debt*
|
--
|
4.08
|
5.06
|
6.64
|
1.36
|
7.68
|
|||||
|
Net Current Assets
|
7.46
|
4.69
|
7.69
|
7.77
|
6.55
|
6.28
|
|||||
|
Contingent Liabilities
|
--
|
--
|
2.81
|
2.81
|
2.81
|
2.90
|
Cashflow (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
3.09
|
3.75
|
2.17
|
-5.61
|
--
|
1.35
|
|||||
|
Cash Flow from Investing Activities
|
1.82
|
-2.20
|
-0.17
|
--
|
--
|
0.14
|
|||||
|
Cash from Financing Activities
|
-4.36
|
-1.57
|
-2.04
|
4.87
|
--
|
-1.34
|
|||||
|
Net Cash Inflow / Outflow
|
0.56
|
-0.02
|
-0.04
|
-0.73
|
--
|
0.15
|
Financials Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-2.14
|
0.71
|
0.91
|
0.73
|
0.46
|
0.41
|
|||||
|
Cash EPS (₹)
|
-1.92
|
0.84
|
0.99
|
0.81
|
0.52
|
0.47
|
|||||
|
Adjusted Book Value (₹)
|
19.46
|
21.60
|
20.97
|
20.06
|
19.31
|
18.82
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
6.72
|
8.15
|
4.71
|
-12.18
|
--
|
2.94
|
|||||
|
Free Cash Flow per Share (₹)
|
1.49
|
2.09
|
3.32
|
-13.10
|
0.46
|
1.54
|
Profitability Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-5.24
|
6.79
|
6.02
|
6.58
|
6.09
|
6.01
|
|||||
|
ROE (%)
|
-10.44
|
3.32
|
4.45
|
3.72
|
2.42
|
2.20
|
|||||
|
ROA (%)
|
-7.12
|
1.77
|
2.04
|
1.94
|
1.24
|
0.90
|
|||||
|
EBIT Margin (%)
|
2.59
|
2.67
|
2.27
|
2.29
|
3.42
|
2.69
|
|||||
|
Net Margin (%)
|
-3.64
|
1.07
|
1.03
|
0.90
|
0.91
|
0.54
|
|||||
|
Cash Profit Margin (%)
|
-3.27
|
1.28
|
1.12
|
0.99
|
1.03
|
0.63
|
Growth Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-10.70
|
-25.62
|
8.59
|
60.86
|
-32.64
|
7.15
|
|||||
|
EBIT Growth (%)
|
-13.42
|
-12.36
|
7.48
|
7.79
|
-14.39
|
0.49
|
|||||
|
Net Profit Growth (%)
|
-403.66
|
-22.71
|
24.70
|
59.02
|
12.41
|
103.05
|
|||||
|
EPS Growth (%)
|
-403.67
|
-22.71
|
24.70
|
59.02
|
12.40
|
103.02
|
|||||
|
Book Value Growth (%)
|
-9.92
|
3.01
|
4.55
|
3.89
|
2.61
|
1.81
|
Valuation Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
27.08
|
24.47
|
--
|
10.86
|
--
|
|||||
|
Price / Book Value
|
1.39
|
0.88
|
1.07
|
--
|
0.26
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.83
|
12.38
|
15.97
|
12.47
|
3.38
|
11.74
|
|||||
|
Close Price (₹)
|
27.01
|
19.11
|
22.35
|
--
|
5.00
|
--
|
|||||
|
High Price (₹)
|
27.01
|
23.00
|
22.35
|
--
|
8.88
|
--
|
|||||
|
Low Price (₹)
|
18.25
|
16.10
|
19.75
|
--
|
4.80
|
--
|
|||||
|
Market Cap (₹ Cr)
|
12.43
|
8.79
|
10.28
|
--
|
2.30
|
--
|
Solvency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.41
|
0.52
|
0.72
|
0.15
|
0.89
|
|||||
|
Short term debt to equity ratio
|
--
|
0.40
|
0.47
|
0.61
|
0.15
|
0.89
|
|||||
|
Current Ratio
|
5.25
|
1.69
|
1.78
|
1.69
|
2.58
|
1.53
|
|||||
|
Quick Ratio
|
4.10
|
0.94
|
1.39
|
1.28
|
1.73
|
1.05
|
|||||
|
Interest Coverage
|
-2.20
|
1.65
|
1.99
|
1.92
|
1.54
|
1.20
|
Operating Efficiency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.14
|
16.18
|
30.18
|
35.20
|
24.90
|
34.12
|
|||||
|
Asset Turnover
|
1.95
|
1.65
|
1.97
|
2.16
|
1.36
|
1.66
|
|||||
|
Receivable days
|
68.00
|
103.58
|
114.23
|
92.49
|
137.88
|
136.72
|
|||||
|
Inventory Days
|
48.08
|
53.93
|
38.01
|
39.85
|
71.89
|
53.13
|
|||||
|
Payable days
|
41.46
|
58.36
|
56.79
|
47.83
|
75.85
|
60.75
|
|||||
|
Cash Conversion Cycle
|
74.62
|
99.15
|
95.46
|
84.51
|
133.91
|
129.10
|