Market cap
₹265 Cr
Revenue (TTM)
₹360 Cr
P/E Ratio
--
P/B Ratio
1.3
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
|
359.89
|
61.51
|
220.55
|
83.86
|
22.48
|
9.84
|
|||||
|
Other Income
|
0.76
|
0.96
|
0.33
|
2.42
|
0.56
|
0.17
|
|||||
|
Total Income
|
360.64
|
62.46
|
220.88
|
86.28
|
23.04
|
10.01
|
|||||
|
Interest Expense
|
18.77
|
7.51
|
6.53
|
2.60
|
0.21
|
0.09
|
|||||
|
Operating Expenses
|
370.04
|
46.75
|
174.90
|
92.04
|
22.63
|
10.04
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-28.97
|
7.85
|
39.43
|
-8.38
|
0.20
|
-0.11
|
|||||
|
Taxes
|
0.19
|
1.40
|
6.23
|
0.13
|
0.07
|
0.02
|
|||||
|
Profit after Tax
|
-29.15
|
6.45
|
33.21
|
-8.51
|
0.13
|
-0.14
|
|||||
|
Minority Interest
|
-0.02
|
-0.03
|
-0.03
|
-0.02
|
0.00
|
-0.01
|
|||||
|
Share of Associate
|
-0.36
|
-0.01
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-29.53
|
6.41
|
33.18
|
-8.52
|
0.13
|
-0.14
|
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
|
166.51
|
99.00
|
92.27
|
59.25
|
68.16
|
68.42
|
|||||
|
Minority Interest
|
-0.02
|
0.67
|
0.63
|
0.60
|
0.59
|
0.59
|
|||||
|
Non-Current Liabilities
|
18.01
|
-2.86
|
15.04
|
0.01
|
-0.20
|
-0.07
|
|||||
|
Current Liabilities
|
323.90
|
156.36
|
84.73
|
64.36
|
12.22
|
0.48
|
|||||
|
Total Liabilities
|
509.10
|
257.10
|
192.67
|
124.22
|
80.97
|
69.49
|
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
|
--
|
-37.66
|
40.88
|
-5.75
|
-1.33
|
-2.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13.22
|
-73.58
|
5.18
|
1.90
|
2.21
|
|||||
|
Cash from Financing Activities
|
--
|
52.72
|
33.00
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1.84
|
0.29
|
-0.57
|
0.57
|
-0.21
|
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 (₹)
|
-5.47
|
1.19
|
6.14
|
-1.58
|
0.02
|
-0.03
|
|||||
|
Cash EPS (₹)
|
-5.47
|
1.26
|
6.15
|
-1.57
|
0.02
|
-0.03
|
|||||
|
Adjusted Book Value (₹)
|
36.84
|
18.32
|
17.08
|
10.97
|
12.61
|
12.66
|
|||||
|
Dividend per Share (₹)
|
--
|
0.10
|
0.09
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-6.97
|
85.11
|
-11.98
|
-2.76
|
-5.03
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-6.62
|
84.76
|
-15.41
|
-1.84
|
-5.14
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.00
|
29.38
|
-5.71
|
0.55
|
-0.04
|
|||||
|
ROE (%)
|
-21.74
|
6.74
|
43.83
|
-13.35
|
0.19
|
-0.20
|
|||||
|
ROA (%)
|
-7.61
|
2.89
|
20.96
|
-8.30
|
0.17
|
-0.19
|
|||||
|
EBIT Margin (%)
|
-3.04
|
23.42
|
20.69
|
-9.77
|
-0.69
|
-2.03
|
|||||
|
Net Margin (%)
|
-8.08
|
10.32
|
15.03
|
-9.86
|
0.56
|
-1.35
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
11.05
|
15.07
|
-10.13
|
0.57
|
-1.37
|
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 (%)
|
352.15
|
-72.11
|
163.01
|
273.09
|
128.42
|
-69.32
|
|||||
|
EBIT Growth (%)
|
-194.63
|
-68.43
|
656.90
|
-5,172.72
|
22.38
|
90.84
|
|||||
|
Net Profit Growth (%)
|
376.41
|
-80.58
|
490.43
|
-6,713.92
|
194.84
|
93.78
|
|||||
|
EPS Growth (%)
|
-4,361.63
|
-80.69
|
489.42
|
-6,639.37
|
191.04
|
93.50
|
|||||
|
Book Value Growth (%)
|
--
|
7.30
|
55.71
|
-13.06
|
-0.39
|
-0.10
|
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
|
-8.99
|
37.08
|
0.31
|
--
|
27.31
|
--
|
|||||
|
Price / Book Value
|
1.33
|
2.40
|
1.25
|
0.77
|
0.26
|
0.10
|
|||||
|
Dividend Yield (%)
|
--
|
0.23
|
0.42
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-58.77
|
24.52
|
4.60
|
-18.97
|
68.18
|
-259.90
|
|||||
|
Close Price (₹)
|
50.62
|
43.96
|
21.32
|
8.45
|
3.29
|
1.25
|
|||||
|
High Price (₹)
|
52.99
|
65.78
|
25.47
|
11.99
|
4.58
|
1.36
|
|||||
|
Low Price (₹)
|
32.65
|
20.28
|
6.40
|
3.12
|
0.79
|
1.23
|
|||||
|
Market Cap (₹ Cr)
|
265.35
|
237.52
|
115.20
|
45.64
|
17.79
|
6.75
|
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
|
--
|
1.52
|
1.06
|
1.08
|
0.16
|
0.00
|
|||||
|
Short term debt to equity ratio
|
1.73
|
1.51
|
0.89
|
1.08
|
0.16
|
0.00
|
|||||
|
Current Ratio
|
0.64
|
1.33
|
1.60
|
1.63
|
4.57
|
89.16
|
|||||
|
Quick Ratio
|
0.64
|
1.00
|
0.97
|
0.81
|
3.75
|
86.34
|
|||||
|
Interest Coverage
|
-0.54
|
2.04
|
7.04
|
-2.22
|
1.95
|
-0.30
|