Market cap
₹30 Cr
Revenue (TTM)
₹191 Cr
P/E Ratio
--
P/B Ratio
0.5
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
|
190.63
|
285.32
|
208.43
|
250.00
|
229.71
|
161.37
|
|||||
|
Total Income
|
193.53
|
286.62
|
217.49
|
251.04
|
230.81
|
162.06
|
|||||
|
Total Expenditure
|
188.11
|
274.42
|
195.92
|
242.04
|
218.50
|
152.59
|
|||||
|
EBITDA
|
2.52
|
10.90
|
12.51
|
7.96
|
11.20
|
8.78
|
|||||
|
Depreciation
|
1.47
|
1.76
|
1.96
|
1.77
|
1.46
|
1.57
|
|||||
|
EBIT
|
1.05
|
9.15
|
10.56
|
6.20
|
9.75
|
7.22
|
|||||
|
Interest
|
7.75
|
8.10
|
10.98
|
8.03
|
6.72
|
7.39
|
|||||
|
Other Income
|
2.90
|
1.30
|
9.06
|
1.04
|
1.11
|
0.69
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.81
|
2.34
|
8.63
|
-0.79
|
4.14
|
0.52
|
|||||
|
Provision for Tax
|
-0.61
|
0.82
|
1.91
|
0.28
|
1.31
|
0.65
|
|||||
|
Profit after Tax
|
-3.20
|
1.52
|
6.73
|
-1.07
|
2.83
|
-0.13
|
|||||
|
Minority Interest
|
-0.23
|
-0.22
|
-0.36
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-3.44
|
1.29
|
6.37
|
-1.07
|
2.83
|
-0.13
|
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
|
62.76
|
67.04
|
65.80
|
62.17
|
72.96
|
61.47
|
|||||
|
Minority Interest
|
-0.23
|
1.59
|
1.36
|
2.19
|
-0.04
|
-0.04
|
|||||
|
Non-Current Liabilities
|
32.30
|
29.68
|
33.89
|
55.95
|
44.10
|
44.60
|
|||||
|
Current Liabilities
|
54.77
|
55.15
|
40.08
|
44.74
|
36.54
|
40.57
|
|||||
|
Total Liabilities
|
151.66
|
153.45
|
141.13
|
165.05
|
153.56
|
146.62
|
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
|
40.73
|
43.79
|
43.00
|
66.78
|
58.22
|
58.96
|
|||||
|
Current Assets
|
109.97
|
109.67
|
98.13
|
98.27
|
95.32
|
87.63
|
|||||
|
Total Assets
|
151.66
|
153.45
|
141.13
|
165.05
|
153.56
|
146.62
|
|||||
|
Total Debt*
|
--
|
69.05
|
57.31
|
86.55
|
68.50
|
68.70
|
|||||
|
Net Current Assets
|
55.20
|
54.52
|
58.05
|
53.53
|
58.78
|
47.05
|
|||||
|
Contingent Liabilities
|
--
|
6.44
|
6.96
|
6.59
|
5.63
|
5.58
|
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
|
--
|
-4.22
|
13.28
|
4.44
|
-2.45
|
3.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.28
|
20.73
|
-21.21
|
-6.60
|
-2.33
|
|||||
|
Cash from Financing Activities
|
--
|
3.54
|
-35.07
|
13.84
|
13.31
|
-2.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.40
|
-1.06
|
-2.94
|
4.26
|
-0.60
|
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 (₹)
|
-0.27
|
0.10
|
0.50
|
-0.09
|
0.24
|
-0.07
|
|||||
|
Cash EPS (₹)
|
-0.27
|
0.26
|
0.68
|
0.06
|
0.36
|
0.82
|
|||||
|
Adjusted Book Value (₹)
|
4.94
|
5.26
|
5.16
|
4.92
|
5.88
|
35.05
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.33
|
1.04
|
0.36
|
-0.20
|
2.21
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.89
|
0.20
|
-2.23
|
-0.60
|
-2.33
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.06
|
15.93
|
4.99
|
7.99
|
6.17
|
|||||
|
ROE (%)
|
-5.36
|
2.29
|
10.22
|
-1.63
|
4.28
|
-0.20
|
|||||
|
ROA (%)
|
-2.11
|
1.03
|
4.77
|
-0.67
|
1.89
|
-0.09
|
|||||
|
EBIT Margin (%)
|
0.55
|
3.21
|
5.06
|
2.48
|
4.24
|
4.47
|
|||||
|
Net Margin (%)
|
-1.65
|
0.53
|
3.09
|
-0.43
|
1.23
|
-0.08
|
|||||
|
Cash Profit Margin (%)
|
--
|
1.15
|
4.17
|
0.28
|
1.87
|
0.89
|
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 (%)
|
-23.50
|
36.89
|
--
|
8.84
|
42.35
|
-17.90
|
|||||
|
EBIT Growth (%)
|
-85.98
|
-13.36
|
70.33
|
-36.42
|
35.07
|
-2.47
|
|||||
|
Net Profit Growth (%)
|
-1,061.62
|
-77.43
|
--
|
-137.87
|
2,334.15
|
-109.29
|
|||||
|
EPS Growth (%)
|
-1,061.79
|
-79.67
|
673.13
|
-137.05
|
425.17
|
-157.98
|
|||||
|
Book Value Growth (%)
|
--
|
1.88
|
--
|
-14.39
|
15.22
|
-1.95
|
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
|
-8.81
|
51.53
|
10.16
|
--
|
36.84
|
--
|
|||||
|
Price / Book Value
|
0.48
|
1.00
|
0.98
|
0.87
|
1.47
|
0.37
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.84
|
10.60
|
5.29
|
14.50
|
12.96
|
8.75
|
|||||
|
Close Price (₹)
|
2.45
|
5.23
|
5.07
|
4.29
|
8.66
|
13.05
|
|||||
|
High Price (₹)
|
6.78
|
9.50
|
11.47
|
10.60
|
13.70
|
13.42
|
|||||
|
Low Price (₹)
|
1.85
|
4.81
|
3.83
|
3.83
|
6.15
|
7.04
|
|||||
|
Market Cap (₹ Cr)
|
30.24
|
66.71
|
64.68
|
52.80
|
104.33
|
22.88
|
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
|
0.47
|
1.03
|
0.87
|
1.43
|
0.97
|
1.12
|
|||||
|
Short term debt to equity ratio
|
--
|
0.56
|
0.35
|
0.46
|
0.34
|
0.41
|
|||||
|
Current Ratio
|
2.01
|
1.99
|
2.45
|
2.20
|
2.61
|
2.16
|
|||||
|
Quick Ratio
|
2.01
|
1.99
|
2.45
|
2.20
|
2.61
|
2.16
|
|||||
|
Interest Coverage
|
0.51
|
1.29
|
1.79
|
0.90
|
1.62
|
1.07
|
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 (%)
|
42.62
|
25.92
|
34.94
|
26.43
|
27.16
|
38.71
|
|||||
|
Asset Turnover
|
1.26
|
1.94
|
1.48
|
1.57
|
1.53
|
1.13
|
|||||
|
Receivable days
|
--
|
93.88
|
127.54
|
93.79
|
99.20
|
127.63
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
11.89
|
16.90
|
7.81
|
12.21
|
17.72
|
|||||
|
Cash Conversion Cycle
|
--
|
81.99
|
110.65
|
85.98
|
86.99
|
109.91
|