Market cap
₹1,943 Cr
Revenue (TTM)
₹216 Cr
P/E Ratio
246.2
P/B Ratio
32
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
216.35
|
73.77
|
7.33
|
13.23
|
3.12
|
2.46
|
|||||
|
Total Income
|
216.37
|
73.78
|
7.74
|
13.64
|
3.17
|
2.54
|
|||||
|
Total Expenditure
|
205.60
|
71.32
|
7.48
|
13.23
|
3.55
|
2.53
|
|||||
|
EBITDA
|
10.75
|
2.45
|
-0.15
|
0.00
|
-0.43
|
-0.07
|
|||||
|
Depreciation
|
0.05
|
0.05
|
0.03
|
0.03
|
0.03
|
0.02
|
|||||
|
EBIT
|
10.70
|
2.40
|
-0.18
|
-0.03
|
-0.46
|
-0.09
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Other Income
|
0.02
|
0.01
|
0.41
|
0.41
|
0.05
|
0.08
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.71
|
2.41
|
0.23
|
0.38
|
-0.42
|
-0.01
|
|||||
|
Provision for Tax
|
2.82
|
0.61
|
-0.03
|
0.12
|
0.01
|
0.01
|
|||||
|
Profit after Tax
|
7.89
|
1.81
|
0.26
|
0.26
|
-0.42
|
-0.03
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
60.78
|
52.89
|
24.73
|
9.92
|
7.18
|
7.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.00
|
-0.01
|
0.00
|
--
|
-0.01
|
-0.01
|
|||||
|
Current Liabilities
|
64.54
|
5.06
|
0.35
|
0.29
|
0.04
|
1.87
|
|||||
|
Total Liabilities
|
125.32
|
57.95
|
25.08
|
10.21
|
7.22
|
9.47
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.20
|
9.61
|
9.43
|
9.23
|
3.30
|
4.39
|
|||||
|
Current Assets
|
125.12
|
48.33
|
15.64
|
0.98
|
3.91
|
5.07
|
|||||
|
Total Assets
|
125.32
|
57.95
|
25.08
|
10.21
|
7.22
|
9.47
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
60.58
|
43.27
|
15.29
|
0.69
|
3.87
|
3.20
|
|||||
|
Contingent Liabilities
|
--
|
--
|
0.00
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.07
|
-40.43
|
0.25
|
3.44
|
-0.70
|
-0.43
|
|||||
|
Cash Flow from Investing Activities
|
-0.02
|
13.44
|
-13.76
|
-5.88
|
0.95
|
0.48
|
|||||
|
Cash from Financing Activities
|
--
|
26.35
|
14.55
|
2.48
|
-0.01
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.09
|
-0.64
|
1.04
|
0.03
|
0.24
|
0.04
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
5.15
|
1.18
|
0.21
|
0.88
|
-1.41
|
-0.09
|
|||||
|
Cash EPS (₹)
|
5.19
|
1.21
|
0.23
|
0.97
|
-1.30
|
-0.02
|
|||||
|
Adjusted Book Value (₹)
|
39.69
|
34.54
|
17.57
|
24.72
|
23.84
|
25.25
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.05
|
-26.40
|
0.20
|
11.41
|
-2.32
|
-1.43
|
|||||
|
Free Cash Flow per Share (₹)
|
-2.05
|
-26.46
|
0.48
|
11.18
|
-2.20
|
-1.54
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
18.85
|
6.22
|
1.34
|
4.48
|
-5.54
|
-0.17
|
|||||
|
ROE (%)
|
13.89
|
4.84
|
1.79
|
3.61
|
-5.74
|
-0.35
|
|||||
|
ROA (%)
|
8.61
|
4.35
|
1.49
|
3.03
|
-5.09
|
-0.30
|
|||||
|
EBIT Margin (%)
|
4.95
|
3.26
|
-2.44
|
-0.21
|
-14.86
|
-3.83
|
|||||
|
Net Margin (%)
|
3.65
|
2.45
|
3.39
|
1.94
|
-13.38
|
-1.06
|
|||||
|
Cash Profit Margin (%)
|
3.67
|
2.51
|
3.95
|
2.20
|
-12.57
|
-0.23
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
193.27
|
906.18
|
-44.57
|
324.50
|
26.83
|
16.68
|
|||||
|
EBIT Growth (%)
|
345.24
|
1,442.46
|
-539.29
|
93.95
|
-392.17
|
70.78
|
|||||
|
Net Profit Growth (%)
|
336.83
|
588.75
|
-0.64
|
162.25
|
-1,469.64
|
86.50
|
|||||
|
EPS Growth (%)
|
336.85
|
458.35
|
-75.89
|
162.25
|
-1,469.57
|
86.50
|
|||||
|
Book Value Growth (%)
|
14.92
|
142.52
|
192.91
|
3.68
|
-5.58
|
-0.35
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
218.18
|
666.21
|
476.99
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
28.33
|
22.76
|
5.74
|
--
|
1.20
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
159.83
|
489.03
|
474.89
|
6.45
|
-21.90
|
334.02
|
|||||
|
Close Price (₹)
|
1,124.50
|
786.00
|
100.80
|
--
|
28.55
|
--
|
|||||
|
High Price (₹)
|
1,175.00
|
828.00
|
103.00
|
--
|
42.90
|
--
|
|||||
|
Low Price (₹)
|
760.00
|
101.00
|
38.60
|
--
|
20.70
|
--
|
|||||
|
Market Cap (₹ Cr)
|
1,721.86
|
1,203.54
|
125.11
|
--
|
8.60
|
--
|
Solvency Ratios |
Mar-26 | 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
|
1.94
|
9.55
|
44.96
|
3.39
|
108.89
|
2.71
|
|||||
|
Quick Ratio
|
1.68
|
6.02
|
43.99
|
2.76
|
108.89
|
0.95
|
|||||
|
Interest Coverage
|
7,653.21
|
4,825.60
|
179.23
|
638.67
|
-49.36
|
-29.59
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
45.76
|
37.13
|
0.17
|
2.91
|
--
|
--
|
|||||
|
Asset Turnover
|
2.36
|
1.78
|
0.42
|
1.52
|
0.37
|
0.27
|
|||||
|
Receivable days
|
106.62
|
67.80
|
9.90
|
10.62
|
--
|
--
|
|||||
|
Inventory Days
|
29.40
|
45.01
|
12.96
|
5.07
|
--
|
555.10
|
|||||
|
Payable days
|
58.93
|
10.67
|
2.25
|
0.20
|
--
|
243.69
|
|||||
|
Cash Conversion Cycle
|
77.09
|
102.14
|
20.61
|
15.49
|
--
|
311.41
|