Market cap
₹10 Cr
Revenue (TTM)
₹7 Cr
P/E Ratio
--
P/B Ratio
1.4
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
|
6.78
|
7.85
|
7.20
|
10.44
|
5.23
|
1.08
|
|||||
|
Total Income
|
6.85
|
8.04
|
7.26
|
10.47
|
5.25
|
3.14
|
|||||
|
Total Expenditure
|
5.90
|
6.90
|
6.25
|
9.11
|
3.78
|
1.90
|
|||||
|
EBITDA
|
0.89
|
0.95
|
0.95
|
1.34
|
1.45
|
-0.82
|
|||||
|
Depreciation
|
0.62
|
0.59
|
0.58
|
0.51
|
0.39
|
0.37
|
|||||
|
EBIT
|
0.27
|
0.36
|
0.36
|
0.83
|
1.05
|
-1.19
|
|||||
|
Interest
|
0.31
|
0.38
|
0.34
|
0.30
|
0.41
|
0.34
|
|||||
|
Other Income
|
0.07
|
0.19
|
0.07
|
0.03
|
0.02
|
2.06
|
|||||
|
Exceptional Items
|
-0.10
|
--
|
--
|
--
|
--
|
-0.41
|
|||||
|
Profit before Tax
|
-0.08
|
0.17
|
0.08
|
0.56
|
0.67
|
0.12
|
|||||
|
Provision for Tax
|
0.03
|
0.05
|
--
|
0.13
|
0.10
|
--
|
|||||
|
Profit after Tax
|
-0.11
|
0.11
|
0.08
|
0.43
|
0.57
|
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
|
6.91
|
6.88
|
6.76
|
6.68
|
6.25
|
5.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.29
|
3.26
|
3.68
|
3.63
|
3.27
|
2.72
|
|||||
|
Current Liabilities
|
2.97
|
2.81
|
2.80
|
1.17
|
3.19
|
2.24
|
|||||
|
Total Liabilities
|
13.17
|
12.95
|
13.25
|
11.47
|
12.71
|
10.65
|
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
|
5.49
|
5.91
|
6.17
|
6.52
|
8.77
|
7.86
|
|||||
|
Current Assets
|
7.68
|
7.03
|
7.08
|
4.95
|
3.95
|
2.79
|
|||||
|
Total Assets
|
13.17
|
12.95
|
13.25
|
11.47
|
12.71
|
10.65
|
|||||
|
Total Debt*
|
--
|
5.07
|
5.53
|
4.36
|
6.05
|
4.79
|
|||||
|
Net Current Assets
|
4.70
|
4.22
|
4.27
|
3.79
|
0.75
|
0.55
|
|||||
|
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
|
--
|
-0.22
|
0.90
|
0.27
|
0.41
|
-1.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.78
|
-0.55
|
1.76
|
-1.28
|
2.16
|
|||||
|
Cash from Financing Activities
|
--
|
-0.83
|
0.05
|
-1.98
|
0.89
|
-0.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.26
|
0.40
|
0.06
|
0.02
|
-0.07
|
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 (₹)
|
-0.07
|
0.38
|
0.28
|
1.43
|
1.89
|
0.40
|
|||||
|
Cash EPS (₹)
|
--
|
2.35
|
2.23
|
3.12
|
3.20
|
1.64
|
|||||
|
Adjusted Book Value (₹)
|
--
|
9.85
|
9.48
|
9.20
|
7.76
|
5.88
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.73
|
3.01
|
0.91
|
1.35
|
-6.59
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.76
|
1.24
|
-3.07
|
-4.10
|
-2.59
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.67
|
5.52
|
11.10
|
14.43
|
7.11
|
|||||
|
ROE (%)
|
-0.31
|
3.88
|
3.00
|
16.90
|
27.66
|
6.97
|
|||||
|
ROA (%)
|
-0.84
|
0.86
|
0.68
|
3.56
|
4.85
|
1.07
|
|||||
|
EBIT Margin (%)
|
3.91
|
4.59
|
5.02
|
7.95
|
20.15
|
-110.80
|
|||||
|
Net Margin (%)
|
-1.61
|
1.40
|
1.16
|
4.11
|
10.77
|
3.78
|
|||||
|
Cash Profit Margin (%)
|
--
|
8.98
|
9.29
|
8.97
|
18.34
|
45.78
|
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 (%)
|
-12.49
|
9.13
|
-31.10
|
99.70
|
385.38
|
-47.90
|
|||||
|
EBIT Growth (%)
|
--
|
-0.22
|
-56.48
|
-21.24
|
188.28
|
-853.21
|
|||||
|
Net Profit Growth (%)
|
-12.22
|
34.21
|
-80.49
|
-24.02
|
376.55
|
134.68
|
|||||
|
EPS Growth (%)
|
-11,209.09
|
34.18
|
-80.49
|
-24.02
|
376.48
|
134.69
|
|||||
|
Book Value Growth (%)
|
--
|
3.96
|
3.04
|
18.46
|
32.10
|
7.22
|
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
|
--
|
123.18
|
95.10
|
--
|
4.11
|
--
|
|||||
|
Price / Book Value
|
1.44
|
4.69
|
2.81
|
--
|
1.00
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.01
|
16.14
|
12.31
|
5.16
|
5.52
|
6.07
|
|||||
|
Close Price (₹)
|
34.20
|
46.23
|
26.60
|
--
|
7.75
|
--
|
|||||
|
High Price (₹)
|
49.87
|
52.16
|
55.96
|
--
|
7.77
|
--
|
|||||
|
Low Price (₹)
|
30.00
|
16.35
|
13.34
|
--
|
6.15
|
--
|
|||||
|
Market Cap (₹ Cr)
|
9.75
|
13.87
|
7.98
|
--
|
2.32
|
--
|
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
|
0.47
|
1.72
|
1.95
|
1.58
|
2.60
|
2.72
|
|||||
|
Short term debt to equity ratio
|
--
|
0.27
|
0.27
|
0.11
|
0.44
|
0.36
|
|||||
|
Current Ratio
|
2.58
|
2.50
|
2.52
|
4.25
|
1.24
|
1.25
|
|||||
|
Quick Ratio
|
1.56
|
1.63
|
2.00
|
3.57
|
0.88
|
0.86
|
|||||
|
Interest Coverage
|
0.75
|
1.44
|
1.24
|
2.83
|
2.65
|
1.35
|
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 (%)
|
38.40
|
32.60
|
28.53
|
20.72
|
21.49
|
36.79
|
|||||
|
Asset Turnover
|
0.52
|
0.60
|
0.58
|
0.86
|
0.45
|
0.10
|
|||||
|
Receivable days
|
--
|
107.22
|
106.97
|
57.47
|
53.06
|
138.02
|
|||||
|
Inventory Days
|
--
|
91.58
|
57.64
|
33.59
|
69.72
|
288.57
|
|||||
|
Payable days
|
--
|
11.71
|
12.06
|
3.47
|
10.95
|
53.63
|
|||||
|
Cash Conversion Cycle
|
--
|
187.10
|
152.55
|
87.58
|
111.82
|
372.96
|