Market cap
₹19 Cr
Revenue (TTM)
₹12 Cr
P/E Ratio
15.4
P/B Ratio
2
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
|
11.92
|
23.56
|
30.08
|
13.45
|
13.45
|
4.86
|
|||||
|
Total Income
|
13.28
|
23.74
|
30.59
|
13.47
|
13.60
|
4.91
|
|||||
|
Total Expenditure
|
11.38
|
22.14
|
29.12
|
12.55
|
13.09
|
5.12
|
|||||
|
EBITDA
|
0.55
|
1.42
|
0.95
|
0.91
|
0.36
|
-0.27
|
|||||
|
Depreciation
|
0.03
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
0.52
|
1.42
|
0.95
|
0.91
|
0.36
|
-0.27
|
|||||
|
Interest
|
0.55
|
0.99
|
0.83
|
0.43
|
0.01
|
0.00
|
|||||
|
Other Income
|
1.36
|
0.18
|
0.51
|
0.02
|
0.14
|
0.05
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.33
|
0.60
|
0.63
|
0.50
|
0.50
|
-0.21
|
|||||
|
Provision for Tax
|
0.10
|
0.11
|
0.07
|
0.04
|
0.05
|
--
|
|||||
|
Profit after Tax
|
1.22
|
0.49
|
0.57
|
0.46
|
0.45
|
-0.21
|
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
|
10.87
|
9.71
|
9.22
|
8.65
|
8.20
|
5.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.13
|
0.18
|
6.15
|
3.15
|
3.61
|
--
|
|||||
|
Current Liabilities
|
8.73
|
8.75
|
2.51
|
0.62
|
0.77
|
0.07
|
|||||
|
Total Liabilities
|
19.73
|
18.65
|
17.88
|
12.43
|
12.58
|
5.50
|
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
|
10.63
|
12.53
|
10.47
|
7.42
|
3.02
|
2.92
|
|||||
|
Current Assets
|
9.06
|
6.12
|
7.41
|
5.01
|
9.56
|
2.58
|
|||||
|
Total Assets
|
19.73
|
18.65
|
17.88
|
12.43
|
12.58
|
5.50
|
|||||
|
Total Debt*
|
--
|
5.13
|
7.10
|
3.61
|
3.92
|
--
|
|||||
|
Net Current Assets
|
0.33
|
-2.63
|
4.90
|
4.39
|
8.79
|
2.51
|
|||||
|
Contingent Liabilities
|
--
|
0.26
|
0.09
|
0.09
|
0.07
|
--
|
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
|
--
|
8.75
|
0.97
|
0.73
|
-1.45
|
-0.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.07
|
-3.05
|
-4.38
|
0.04
|
0.05
|
|||||
|
Cash from Financing Activities
|
--
|
-6.79
|
2.18
|
-0.89
|
5.93
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.10
|
0.10
|
-4.54
|
4.52
|
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 (₹)
|
1.84
|
0.74
|
0.85
|
0.69
|
0.67
|
-0.45
|
|||||
|
Cash EPS (₹)
|
--
|
0.75
|
0.85
|
0.69
|
0.67
|
-0.45
|
|||||
|
Adjusted Book Value (₹)
|
--
|
14.15
|
13.40
|
12.55
|
11.87
|
10.86
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
13.18
|
1.46
|
1.10
|
-2.18
|
-0.07
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
11.58
|
0.35
|
0.47
|
-2.01
|
0.05
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.23
|
10.24
|
7.61
|
5.74
|
-3.81
|
|||||
|
ROE (%)
|
11.68
|
5.40
|
6.56
|
5.61
|
6.88
|
-4.06
|
|||||
|
ROA (%)
|
6.38
|
2.71
|
3.73
|
3.64
|
4.94
|
-3.66
|
|||||
|
EBIT Margin (%)
|
4.34
|
6.01
|
3.17
|
6.74
|
2.67
|
-5.46
|
|||||
|
Net Margin (%)
|
9.22
|
2.08
|
1.85
|
3.38
|
3.29
|
-4.31
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.13
|
1.88
|
3.38
|
3.32
|
-4.36
|
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 (%)
|
-44.68
|
-21.66
|
123.57
|
0.02
|
177.05
|
5.01
|
|||||
|
EBIT Growth (%)
|
-51.36
|
48.43
|
5.29
|
152.59
|
235.37
|
13.59
|
|||||
|
Net Profit Growth (%)
|
194.23
|
-12.60
|
24.24
|
1.86
|
311.01
|
0.04
|
|||||
|
EPS Growth (%)
|
194.17
|
-12.60
|
24.26
|
1.86
|
249.52
|
0.02
|
|||||
|
Book Value Growth (%)
|
--
|
5.55
|
6.78
|
5.77
|
54.14
|
-3.98
|
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
|
15.43
|
41.93
|
27.24
|
37.36
|
19.21
|
--
|
|||||
|
Price / Book Value
|
1.98
|
2.21
|
1.73
|
2.04
|
1.09
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.67
|
16.14
|
15.30
|
22.19
|
15.79
|
-22.15
|
|||||
|
Close Price (₹)
|
36.00
|
31.20
|
23.19
|
25.60
|
12.92
|
--
|
|||||
|
High Price (₹)
|
47.90
|
57.24
|
41.00
|
36.65
|
14.33
|
--
|
|||||
|
Low Price (₹)
|
28.63
|
22.06
|
20.42
|
12.50
|
9.22
|
--
|
|||||
|
Market Cap (₹ Cr)
|
18.89
|
20.72
|
15.40
|
17.00
|
8.58
|
--
|
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
|
0.01
|
0.53
|
0.77
|
0.42
|
0.48
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.51
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.04
|
0.70
|
2.95
|
8.07
|
12.46
|
38.53
|
|||||
|
Quick Ratio
|
1.04
|
0.70
|
2.95
|
8.07
|
12.46
|
38.53
|
|||||
|
Interest Coverage
|
3.43
|
1.61
|
1.76
|
2.17
|
81.21
|
-422.40
|
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 (%)
|
40.04
|
11.02
|
12.39
|
18.65
|
1.27
|
1.05
|
|||||
|
Asset Turnover
|
0.62
|
1.29
|
1.98
|
1.08
|
1.49
|
0.84
|
|||||
|
Receivable days
|
--
|
48.97
|
37.83
|
36.36
|
3.01
|
9.72
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1.47
|
1.15
|
--
|
--
|
1.69
|
|||||
|
Cash Conversion Cycle
|
--
|
47.50
|
36.68
|
--
|
--
|
8.03
|