Market cap
₹308 Cr
Revenue (TTM)
₹156 Cr
P/E Ratio
--
P/B Ratio
5.7
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
|
155.86
|
229.68
|
151.50
|
148.56
|
198.07
|
164.66
|
|||||
|
Total Income
|
155.94
|
229.94
|
151.95
|
149.13
|
198.44
|
165.02
|
|||||
|
Total Expenditure
|
173.61
|
224.99
|
147.54
|
145.53
|
195.33
|
160.83
|
|||||
|
EBITDA
|
-17.75
|
4.68
|
3.96
|
3.04
|
2.74
|
3.83
|
|||||
|
Depreciation
|
2.11
|
1.68
|
0.74
|
0.55
|
0.58
|
0.61
|
|||||
|
EBIT
|
-19.86
|
3.00
|
3.22
|
2.49
|
2.16
|
3.22
|
|||||
|
Interest
|
1.43
|
2.44
|
2.62
|
2.50
|
2.07
|
2.56
|
|||||
|
Other Income
|
0.08
|
0.26
|
0.45
|
0.57
|
0.37
|
0.36
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-21.21
|
0.83
|
1.04
|
0.55
|
0.47
|
1.02
|
|||||
|
Provision for Tax
|
0.00
|
0.21
|
0.27
|
0.14
|
0.12
|
0.26
|
|||||
|
Profit after Tax
|
-21.21
|
0.62
|
0.77
|
0.42
|
0.35
|
0.76
|
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
|
46.46
|
56.14
|
40.79
|
40.14
|
39.72
|
39.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.31
|
1.22
|
2.88
|
2.11
|
3.59
|
0.21
|
|||||
|
Current Liabilities
|
26.86
|
44.94
|
42.25
|
37.25
|
35.89
|
30.54
|
|||||
|
Total Liabilities
|
76.63
|
102.30
|
85.93
|
79.50
|
79.20
|
70.12
|
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
|
12.81
|
15.38
|
7.86
|
9.20
|
4.34
|
4.29
|
|||||
|
Current Assets
|
63.59
|
86.92
|
78.07
|
70.30
|
74.86
|
65.84
|
|||||
|
Total Assets
|
76.63
|
102.30
|
85.93
|
79.50
|
79.20
|
70.12
|
|||||
|
Total Debt*
|
--
|
26.38
|
32.87
|
28.58
|
34.51
|
28.95
|
|||||
|
Net Current Assets
|
36.73
|
41.99
|
35.82
|
33.05
|
38.97
|
35.29
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3.28
|
-2.30
|
13.70
|
-3.00
|
8.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-9.90
|
-3.87
|
-0.73
|
-0.50
|
-0.14
|
|||||
|
Cash from Financing Activities
|
--
|
6.62
|
6.16
|
-12.96
|
3.50
|
-8.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.01
|
-0.01
|
0.01
|
0.01
|
-0.02
|
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 (₹)
|
-5.67
|
0.24
|
0.45
|
0.24
|
0.20
|
0.44
|
|||||
|
Cash EPS (₹)
|
-4.71
|
0.89
|
0.88
|
0.56
|
0.54
|
0.79
|
|||||
|
Adjusted Book Value (₹)
|
12.03
|
21.68
|
23.62
|
23.24
|
23.00
|
22.80
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.27
|
-1.33
|
7.93
|
-1.74
|
4.93
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-3.18
|
-5.11
|
6.05
|
-3.14
|
3.88
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.18
|
5.15
|
4.27
|
3.55
|
5.05
|
|||||
|
ROE (%)
|
-41.57
|
1.28
|
1.90
|
1.04
|
0.88
|
1.96
|
|||||
|
ROA (%)
|
-23.70
|
0.66
|
0.93
|
0.52
|
0.47
|
1.03
|
|||||
|
EBIT Margin (%)
|
-12.74
|
1.31
|
2.12
|
1.67
|
1.09
|
1.96
|
|||||
|
Net Margin (%)
|
-13.60
|
0.27
|
0.51
|
0.28
|
0.18
|
0.46
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
1.00
|
1.00
|
0.65
|
0.47
|
0.83
|
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 (%)
|
-28.71
|
51.60
|
1.98
|
-24.99
|
20.29
|
3.05
|
|||||
|
EBIT Growth (%)
|
-987.84
|
-6.63
|
29.43
|
14.97
|
-32.97
|
-57.38
|
|||||
|
Net Profit Growth (%)
|
-5,222.71
|
-19.65
|
85.00
|
19.57
|
-54.37
|
-77.35
|
|||||
|
EPS Growth (%)
|
-3,649.37
|
-46.43
|
84.98
|
19.60
|
-54.37
|
-77.35
|
|||||
|
Book Value Growth (%)
|
--
|
37.63
|
1.64
|
1.05
|
0.88
|
1.97
|
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
|
-12.04
|
37.65
|
39.58
|
71.14
|
103.71
|
43.59
|
|||||
|
Price / Book Value
|
5.68
|
0.41
|
0.75
|
0.74
|
0.82
|
0.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-18.11
|
10.05
|
15.09
|
17.00
|
22.70
|
14.83
|
|||||
|
Close Price (₹)
|
43.22
|
8.99
|
17.64
|
17.15
|
18.91
|
17.42
|
|||||
|
High Price (₹)
|
43.24
|
26.40
|
40.22
|
29.36
|
42.70
|
99.43
|
|||||
|
Low Price (₹)
|
9.09
|
8.46
|
14.93
|
15.52
|
16.29
|
17.10
|
|||||
|
Market Cap (₹ Cr)
|
307.80
|
23.29
|
33.68
|
32.73
|
36.09
|
33.24
|
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
|
0.07
|
0.47
|
0.81
|
0.71
|
0.87
|
0.74
|
|||||
|
Short term debt to equity ratio
|
--
|
0.45
|
0.74
|
0.66
|
0.78
|
0.73
|
|||||
|
Current Ratio
|
2.37
|
1.93
|
1.85
|
1.89
|
2.09
|
2.16
|
|||||
|
Quick Ratio
|
1.66
|
1.27
|
1.14
|
1.16
|
1.42
|
1.44
|
|||||
|
Interest Coverage
|
-13.85
|
1.34
|
1.40
|
1.22
|
1.23
|
1.40
|
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 (%)
|
16.94
|
15.95
|
17.43
|
17.16
|
12.67
|
17.73
|
|||||
|
Asset Turnover
|
1.74
|
2.44
|
1.83
|
1.87
|
2.65
|
2.22
|
|||||
|
Receivable days
|
--
|
50.09
|
62.51
|
62.14
|
50.03
|
75.77
|
|||||
|
Inventory Days
|
--
|
47.42
|
68.50
|
62.41
|
42.17
|
46.84
|
|||||
|
Payable days
|
--
|
20.12
|
26.04
|
17.91
|
4.74
|
4.46
|
|||||
|
Cash Conversion Cycle
|
--
|
77.39
|
104.98
|
106.64
|
87.46
|
118.15
|