Market cap
₹3 Cr
Revenue (TTM)
₹195 Cr
P/E Ratio
--
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
|
195.09
|
247.02
|
179.25
|
206.95
|
145.51
|
70.70
|
|||||
|
Total Income
|
195.51
|
247.45
|
179.76
|
207.32
|
145.75
|
71.97
|
|||||
|
Total Expenditure
|
194.83
|
235.34
|
175.29
|
199.02
|
142.72
|
70.32
|
|||||
|
EBITDA
|
0.26
|
11.68
|
3.96
|
7.94
|
2.79
|
0.38
|
|||||
|
Depreciation
|
3.57
|
2.49
|
1.52
|
1.21
|
0.81
|
0.68
|
|||||
|
EBIT
|
-3.31
|
9.19
|
2.43
|
6.73
|
1.98
|
-0.30
|
|||||
|
Interest
|
2.29
|
0.57
|
0.69
|
0.31
|
0.40
|
0.39
|
|||||
|
Other Income
|
0.41
|
0.43
|
0.51
|
0.36
|
0.24
|
1.27
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.19
|
9.04
|
2.26
|
6.78
|
1.82
|
0.58
|
|||||
|
Provision for Tax
|
-0.87
|
2.51
|
0.78
|
0.34
|
0.20
|
0.15
|
|||||
|
Profit after Tax
|
-4.32
|
6.54
|
1.48
|
6.44
|
1.62
|
0.43
|
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
|
10.52
|
11.25
|
4.72
|
3.24
|
-3.20
|
-4.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
23.00
|
12.01
|
14.03
|
11.11
|
12.62
|
11.49
|
|||||
|
Current Liabilities
|
62.66
|
33.53
|
28.73
|
20.98
|
16.69
|
14.68
|
|||||
|
Total Liabilities
|
96.18
|
56.80
|
47.48
|
35.32
|
26.11
|
21.35
|
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
|
54.76
|
45.88
|
34.66
|
22.37
|
14.99
|
10.73
|
|||||
|
Current Assets
|
41.42
|
10.92
|
12.81
|
12.96
|
11.13
|
10.62
|
|||||
|
Total Assets
|
96.18
|
56.80
|
47.48
|
35.32
|
26.11
|
21.35
|
|||||
|
Total Debt*
|
--
|
11.53
|
15.06
|
13.97
|
15.22
|
16.35
|
|||||
|
Net Current Assets
|
-21.24
|
-22.62
|
-15.92
|
-8.02
|
-5.56
|
-4.06
|
|||||
|
Contingent Liabilities
|
--
|
5.34
|
5.34
|
4.50
|
4.65
|
4.65
|
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
|
--
|
17.31
|
15.18
|
9.86
|
6.73
|
-1.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13.69
|
-13.68
|
-8.45
|
-4.95
|
-2.25
|
|||||
|
Cash from Financing Activities
|
--
|
-3.78
|
14.42
|
-1.52
|
-1.46
|
3.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.16
|
15.92
|
-0.11
|
0.32
|
-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 (₹)
|
-4.52
|
6.83
|
1.54
|
6.73
|
1.69
|
0.44
|
|||||
|
Cash EPS (₹)
|
--
|
9.44
|
3.14
|
8.00
|
2.54
|
1.15
|
|||||
|
Adjusted Book Value (₹)
|
--
|
11.76
|
4.93
|
3.39
|
-3.34
|
-5.04
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
18.09
|
15.87
|
10.30
|
7.03
|
-1.05
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.96
|
-5.72
|
1.17
|
1.31
|
-1.22
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
45.20
|
15.93
|
48.50
|
18.83
|
9.30
|
|||||
|
ROE (%)
|
-36.80
|
81.86
|
37.15
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-5.65
|
12.54
|
3.57
|
20.95
|
6.83
|
2.11
|
|||||
|
EBIT Margin (%)
|
-1.70
|
3.72
|
1.36
|
3.25
|
1.36
|
-0.43
|
|||||
|
Net Margin (%)
|
-2.21
|
2.64
|
0.82
|
3.10
|
1.11
|
0.59
|
|||||
|
Cash Profit Margin (%)
|
--
|
3.65
|
1.67
|
3.70
|
1.67
|
1.56
|
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 (%)
|
-23.22
|
37.81
|
-13.39
|
42.22
|
105.83
|
31.53
|
|||||
|
EBIT Growth (%)
|
-141.41
|
277.64
|
-63.83
|
239.95
|
757.55
|
85.91
|
|||||
|
Net Profit Growth (%)
|
-189.26
|
342.27
|
-77.04
|
297.07
|
280.82
|
114.96
|
|||||
|
EPS Growth (%)
|
-189.26
|
342.26
|
-77.04
|
297.06
|
280.87
|
114.95
|
|||||
|
Book Value Growth (%)
|
--
|
138.58
|
45.63
|
201.25
|
33.64
|
8.12
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.37
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
38.69
|
0.96
|
3.00
|
1.45
|
4.39
|
9.88
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
2.98
|
--
|
--
|
--
|
--
|
--
|
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
|
1.88
|
1.03
|
3.19
|
4.31
|
-4.76
|
-3.39
|
|||||
|
Short term debt to equity ratio
|
--
|
0.12
|
0.51
|
1.16
|
-1.00
|
-1.10
|
|||||
|
Current Ratio
|
0.66
|
0.33
|
0.45
|
0.62
|
0.67
|
0.72
|
|||||
|
Quick Ratio
|
0.43
|
0.21
|
0.28
|
0.38
|
0.46
|
0.48
|
|||||
|
Interest Coverage
|
-1.26
|
16.74
|
4.30
|
22.74
|
5.53
|
2.49
|
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 (%)
|
1.14
|
0.59
|
1.18
|
0.63
|
2.08
|
2.10
|
|||||
|
Asset Turnover
|
2.55
|
4.74
|
4.33
|
6.74
|
6.13
|
3.51
|
|||||
|
Receivable days
|
--
|
2.63
|
3.48
|
3.82
|
5.66
|
8.58
|
|||||
|
Inventory Days
|
--
|
6.43
|
9.82
|
7.40
|
8.97
|
15.05
|
|||||
|
Payable days
|
--
|
35.18
|
34.68
|
18.47
|
17.21
|
24.83
|
|||||
|
Cash Conversion Cycle
|
--
|
-26.13
|
-21.38
|
-7.25
|
-2.58
|
-1.19
|