Market cap
₹22 Cr
Revenue (TTM)
₹117 Cr
P/E Ratio
--
P/B Ratio
2.4
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
|
117.31
|
87.22
|
86.60
|
101.20
|
111.44
|
79.59
|
|||||
|
Total Income
|
117.33
|
87.40
|
86.94
|
101.58
|
111.88
|
79.89
|
|||||
|
Total Expenditure
|
109.38
|
82.72
|
82.35
|
96.46
|
106.45
|
73.88
|
|||||
|
EBITDA
|
7.94
|
4.50
|
4.25
|
4.73
|
4.99
|
5.72
|
|||||
|
Depreciation
|
5.54
|
1.66
|
2.13
|
1.97
|
1.93
|
1.85
|
|||||
|
EBIT
|
2.40
|
2.84
|
2.12
|
2.77
|
3.06
|
3.87
|
|||||
|
Interest
|
2.76
|
2.93
|
2.88
|
3.10
|
3.40
|
4.01
|
|||||
|
Other Income
|
0.01
|
0.18
|
0.34
|
0.39
|
0.44
|
0.30
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.35
|
0.09
|
-0.42
|
0.05
|
0.10
|
0.15
|
|||||
|
Provision for Tax
|
-0.21
|
-0.07
|
-0.30
|
0.04
|
0.26
|
0.03
|
|||||
|
Profit after Tax
|
-0.14
|
0.16
|
-0.12
|
0.01
|
-0.16
|
0.12
|
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
|
8.93
|
9.06
|
8.90
|
9.02
|
9.01
|
9.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21.87
|
18.47
|
15.29
|
15.11
|
21.63
|
23.06
|
|||||
|
Current Liabilities
|
27.02
|
25.71
|
33.34
|
33.05
|
32.92
|
28.90
|
|||||
|
Total Liabilities
|
57.82
|
53.47
|
57.66
|
57.17
|
63.55
|
61.13
|
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
|
7.15
|
7.49
|
8.93
|
8.96
|
10.82
|
11.93
|
|||||
|
Current Assets
|
46.52
|
45.76
|
48.60
|
48.21
|
52.73
|
49.19
|
|||||
|
Total Assets
|
57.82
|
53.47
|
57.66
|
57.17
|
63.55
|
61.13
|
|||||
|
Total Debt*
|
--
|
34.21
|
32.28
|
31.61
|
37.53
|
38.59
|
|||||
|
Net Current Assets
|
19.50
|
20.04
|
15.26
|
15.16
|
19.82
|
20.29
|
|||||
|
Contingent Liabilities
|
--
|
--
|
2.60
|
2.66
|
2.66
|
2.66
|
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
|
--
|
-0.67
|
3.87
|
8.85
|
4.98
|
4.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.11
|
-1.70
|
0.21
|
-0.43
|
-0.98
|
|||||
|
Cash from Financing Activities
|
--
|
0.48
|
-2.06
|
-9.06
|
-4.56
|
-3.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.09
|
0.12
|
0.00
|
-0.01
|
-0.10
|
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 (₹)
|
-0.19
|
0.21
|
-0.15
|
0.01
|
-0.21
|
0.16
|
|||||
|
Cash EPS (₹)
|
-0.19
|
2.42
|
2.67
|
2.62
|
2.34
|
2.60
|
|||||
|
Adjusted Book Value (₹)
|
11.87
|
12.02
|
11.81
|
11.96
|
11.95
|
12.16
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.89
|
5.14
|
11.74
|
6.60
|
6.33
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-4.34
|
0.59
|
8.30
|
1.99
|
-0.23
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.15
|
6.01
|
7.23
|
7.43
|
8.86
|
|||||
|
ROE (%)
|
-1.58
|
1.80
|
-1.29
|
0.10
|
-1.77
|
1.29
|
|||||
|
ROA (%)
|
-0.26
|
0.29
|
-0.20
|
0.01
|
-0.26
|
0.19
|
|||||
|
EBIT Margin (%)
|
2.04
|
3.25
|
2.45
|
2.73
|
2.75
|
4.86
|
|||||
|
Net Margin (%)
|
-0.12
|
0.19
|
-0.13
|
0.01
|
-0.14
|
0.15
|
|||||
|
Cash Profit Margin (%)
|
--
|
2.09
|
2.32
|
1.95
|
1.58
|
2.47
|
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 (%)
|
27.69
|
0.72
|
-14.43
|
-9.19
|
40.01
|
-1.71
|
|||||
|
EBIT Growth (%)
|
-7.27
|
33.63
|
-23.27
|
-9.61
|
-20.93
|
-8.59
|
|||||
|
Net Profit Growth (%)
|
-993.75
|
239.52
|
-1,432.18
|
105.42
|
-236.71
|
121.20
|
|||||
|
EPS Growth (%)
|
-990.61
|
239.53
|
-1,437.39
|
105.40
|
-236.71
|
121.20
|
|||||
|
Book Value Growth (%)
|
--
|
1.82
|
-1.29
|
0.10
|
-1.75
|
1.30
|
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
|
-151.79
|
214.54
|
--
|
2,382.29
|
--
|
48.40
|
|||||
|
Price / Book Value
|
2.43
|
3.83
|
2.88
|
2.30
|
1.10
|
0.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.37
|
14.70
|
12.59
|
10.21
|
8.74
|
7.36
|
|||||
|
Close Price (₹)
|
31.25
|
46.04
|
34.00
|
27.50
|
13.20
|
7.54
|
|||||
|
High Price (₹)
|
33.25
|
46.04
|
36.00
|
28.20
|
26.40
|
13.15
|
|||||
|
Low Price (₹)
|
19.08
|
35.70
|
25.65
|
12.60
|
6.90
|
6.26
|
|||||
|
Market Cap (₹ Cr)
|
21.71
|
34.70
|
25.62
|
20.72
|
9.95
|
5.68
|
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
|
2.45
|
3.78
|
3.63
|
3.51
|
4.17
|
4.21
|
|||||
|
Short term debt to equity ratio
|
--
|
1.69
|
1.85
|
1.70
|
1.74
|
1.64
|
|||||
|
Current Ratio
|
1.72
|
1.78
|
1.46
|
1.46
|
1.60
|
1.70
|
|||||
|
Quick Ratio
|
1.01
|
0.93
|
0.77
|
0.79
|
0.82
|
0.85
|
|||||
|
Interest Coverage
|
0.87
|
1.03
|
0.86
|
1.02
|
1.03
|
1.04
|
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 (%)
|
15.66
|
22.39
|
23.94
|
22.76
|
21.03
|
20.46
|
|||||
|
Asset Turnover
|
2.11
|
1.57
|
1.51
|
1.68
|
1.79
|
1.29
|
|||||
|
Receivable days
|
--
|
84.24
|
92.22
|
83.79
|
65.04
|
92.74
|
|||||
|
Inventory Days
|
--
|
93.79
|
95.31
|
86.78
|
82.52
|
98.96
|
|||||
|
Payable days
|
--
|
70.68
|
86.70
|
66.37
|
54.73
|
81.23
|
|||||
|
Cash Conversion Cycle
|
--
|
107.35
|
100.83
|
104.20
|
92.83
|
110.48
|