Market cap
₹8 Cr
Revenue (TTM)
₹16 Cr
P/E Ratio
28.3
P/B Ratio
0.7
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
|
16.24
|
13.89
|
10.82
|
10.08
|
22.64
|
7.61
|
|||||
|
Total Income
|
16.70
|
14.50
|
11.72
|
10.57
|
22.88
|
8.04
|
|||||
|
Total Expenditure
|
16.26
|
14.03
|
11.47
|
10.19
|
22.07
|
7.87
|
|||||
|
EBITDA
|
-0.03
|
-0.15
|
-0.65
|
-0.10
|
0.57
|
-0.26
|
|||||
|
Depreciation
|
0.05
|
0.07
|
0.06
|
0.07
|
0.07
|
0.07
|
|||||
|
EBIT
|
-0.08
|
-0.21
|
-0.71
|
-0.17
|
0.50
|
-0.33
|
|||||
|
Interest
|
0.03
|
0.00
|
0.07
|
0.02
|
0.02
|
0.01
|
|||||
|
Other Income
|
0.47
|
0.61
|
0.90
|
0.49
|
0.24
|
0.43
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.36
|
0.40
|
0.12
|
0.30
|
0.72
|
0.09
|
|||||
|
Provision for Tax
|
0.09
|
0.03
|
0.09
|
0.08
|
0.21
|
0.03
|
|||||
|
Profit after Tax
|
0.27
|
0.36
|
0.04
|
0.22
|
0.51
|
0.07
|
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
|
11.76
|
11.44
|
10.70
|
10.28
|
10.19
|
9.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.65
|
0.66
|
0.60
|
0.54
|
0.35
|
|||||
|
Current Liabilities
|
7.87
|
8.06
|
5.62
|
4.76
|
6.27
|
7.27
|
|||||
|
Total Liabilities
|
19.63
|
20.15
|
16.97
|
15.64
|
17.00
|
17.30
|
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
|
13.89
|
5.00
|
4.30
|
3.23
|
5.12
|
7.68
|
|||||
|
Current Assets
|
5.61
|
15.14
|
12.67
|
12.41
|
11.88
|
9.62
|
|||||
|
Total Assets
|
19.63
|
20.15
|
16.97
|
15.64
|
17.00
|
17.30
|
|||||
|
Total Debt*
|
--
|
--
|
0.00
|
0.03
|
0.06
|
0.08
|
|||||
|
Net Current Assets
|
-2.26
|
7.09
|
7.05
|
7.65
|
5.61
|
2.35
|
|||||
|
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
|
--
|
0.38
|
0.57
|
-2.36
|
-1.78
|
-1.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.32
|
-0.55
|
2.07
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
0.00
|
-0.03
|
-0.02
|
2.03
|
1.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.06
|
0.00
|
-0.31
|
0.25
|
0.08
|
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 (₹)
|
0.30
|
0.40
|
0.04
|
0.24
|
0.57
|
0.07
|
|||||
|
Cash EPS (₹)
|
--
|
0.48
|
0.11
|
0.31
|
0.64
|
0.15
|
|||||
|
Adjusted Book Value (₹)
|
--
|
12.66
|
11.84
|
11.38
|
11.28
|
10.71
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.42
|
0.63
|
-2.61
|
-1.97
|
-1.32
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.54
|
0.29
|
-2.14
|
-1.98
|
-1.09
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.62
|
1.85
|
3.11
|
7.37
|
1.09
|
|||||
|
ROE (%)
|
2.34
|
3.27
|
0.35
|
2.12
|
5.15
|
0.70
|
|||||
|
ROA (%)
|
2.79
|
1.95
|
0.23
|
1.33
|
2.98
|
0.40
|
|||||
|
EBIT Margin (%)
|
-0.47
|
-1.54
|
-6.56
|
-1.66
|
2.22
|
-4.27
|
|||||
|
Net Margin (%)
|
1.64
|
2.50
|
0.32
|
2.05
|
2.24
|
0.84
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
3.10
|
0.91
|
2.80
|
2.55
|
1.76
|
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 (%)
|
54.73
|
28.33
|
7.30
|
-55.46
|
197.49
|
20.12
|
|||||
|
EBIT Growth (%)
|
76.01
|
69.94
|
-325.34
|
-133.24
|
254.44
|
-17.67
|
|||||
|
Net Profit Growth (%)
|
-7.74
|
879.19
|
-82.94
|
-57.60
|
661.31
|
114.00
|
|||||
|
EPS Growth (%)
|
-7.59
|
878.05
|
-82.92
|
-57.60
|
661.16
|
113.79
|
|||||
|
Book Value Growth (%)
|
--
|
6.97
|
4.01
|
0.92
|
5.31
|
0.72
|
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
|
28.25
|
23.81
|
319.14
|
85.13
|
27.90
|
115.49
|
|||||
|
Price / Book Value
|
0.65
|
0.75
|
1.10
|
1.80
|
1.40
|
0.80
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.35
|
18.13
|
45.98
|
47.87
|
17.34
|
44.57
|
|||||
|
Close Price (₹)
|
10.16
|
9.55
|
13.07
|
20.44
|
15.80
|
8.59
|
|||||
|
High Price (₹)
|
19.00
|
22.82
|
38.00
|
32.95
|
19.00
|
10.08
|
|||||
|
Low Price (₹)
|
7.77
|
8.75
|
10.36
|
9.75
|
6.65
|
4.38
|
|||||
|
Market Cap (₹ Cr)
|
7.74
|
8.63
|
11.81
|
18.47
|
14.27
|
7.76
|
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
|
--
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.71
|
1.88
|
2.26
|
2.61
|
1.90
|
1.32
|
|||||
|
Quick Ratio
|
0.42
|
1.77
|
1.65
|
2.26
|
1.37
|
0.81
|
|||||
|
Interest Coverage
|
12.61
|
95.36
|
2.71
|
14.26
|
47.88
|
8.62
|
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 (%)
|
18.77
|
99.79
|
79.51
|
75.06
|
35.99
|
74.37
|
|||||
|
Asset Turnover
|
1.65
|
0.75
|
0.66
|
0.62
|
1.32
|
0.46
|
|||||
|
Receivable days
|
--
|
295.19
|
272.77
|
284.46
|
111.31
|
234.03
|
|||||
|
Inventory Days
|
--
|
56.51
|
85.29
|
89.90
|
56.49
|
168.78
|
|||||
|
Payable days
|
--
|
237.29
|
242.97
|
228.74
|
130.30
|
423.21
|
|||||
|
Cash Conversion Cycle
|
--
|
114.41
|
115.09
|
145.62
|
37.50
|
-20.40
|