Market cap
₹5 Cr
Revenue (TTM)
₹17 Cr
P/E Ratio
--
P/B Ratio
0.1
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
|
17.47
|
4.72
|
1.14
|
--
|
--
|
--
|
|||||
|
Total Income
|
25.35
|
22.45
|
8.77
|
0.50
|
--
|
0.00
|
|||||
|
Total Expenditure
|
15.25
|
2.40
|
1.75
|
0.54
|
0.08
|
0.08
|
|||||
|
EBITDA
|
2.23
|
2.31
|
-0.61
|
-0.54
|
-0.08
|
-0.08
|
|||||
|
Depreciation
|
2.21
|
2.15
|
0.50
|
0.01
|
0.01
|
0.01
|
|||||
|
EBIT
|
0.02
|
0.16
|
-1.11
|
-0.55
|
-0.09
|
-0.09
|
|||||
|
Interest
|
8.68
|
8.77
|
1.48
|
0.11
|
--
|
0.00
|
|||||
|
Other Income
|
7.88
|
17.74
|
7.63
|
0.50
|
--
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.79
|
9.12
|
5.04
|
-0.17
|
-0.09
|
-0.09
|
|||||
|
Provision for Tax
|
0.57
|
1.29
|
1.13
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-1.35
|
7.83
|
3.90
|
-0.17
|
-0.09
|
-0.09
|
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
|
61.25
|
59.74
|
51.90
|
48.00
|
48.17
|
48.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
170.46
|
113.32
|
28.43
|
2.98
|
2.90
|
2.68
|
|||||
|
Current Liabilities
|
24.86
|
29.53
|
87.63
|
46.20
|
2.20
|
5.85
|
|||||
|
Total Liabilities
|
256.57
|
202.59
|
167.97
|
97.18
|
53.27
|
56.79
|
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
|
64.86
|
77.51
|
82.41
|
60.09
|
52.88
|
56.40
|
|||||
|
Current Assets
|
168.36
|
125.08
|
85.56
|
37.10
|
0.39
|
0.39
|
|||||
|
Total Assets
|
256.57
|
202.59
|
167.97
|
97.18
|
53.27
|
56.79
|
|||||
|
Total Debt*
|
--
|
27.62
|
41.74
|
30.59
|
1.99
|
5.84
|
|||||
|
Net Current Assets
|
143.50
|
95.54
|
-2.07
|
-9.11
|
-1.80
|
-5.46
|
|||||
|
Contingent Liabilities
|
--
|
1.11
|
1.11
|
1.11
|
1.11
|
--
|
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
|
--
|
3.77
|
51.19
|
17.80
|
7.14
|
-4.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
11.43
|
-56.45
|
-46.28
|
-3.29
|
-1.38
|
|||||
|
Cash from Financing Activities
|
--
|
-12.01
|
6.45
|
28.49
|
-3.85
|
5.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
3.20
|
1.20
|
0.02
|
0.00
|
0.00
|
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 (₹)
|
-8.55
|
49.46
|
24.65
|
-1.07
|
-0.60
|
-0.58
|
|||||
|
Cash EPS (₹)
|
--
|
63.07
|
27.83
|
-1.01
|
-0.53
|
-0.50
|
|||||
|
Adjusted Book Value (₹)
|
--
|
365.10
|
315.64
|
290.98
|
292.05
|
292.66
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
23.84
|
323.32
|
112.44
|
45.10
|
-25.97
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
50.68
|
247.43
|
80.73
|
25.29
|
-25.97
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
20.20
|
7.74
|
-0.09
|
-0.19
|
-0.19
|
|||||
|
ROE (%)
|
--
|
14.53
|
8.13
|
-0.37
|
-0.20
|
-0.20
|
|||||
|
ROA (%)
|
-0.56
|
4.23
|
2.94
|
-0.23
|
-0.17
|
-0.16
|
|||||
|
EBIT Margin (%)
|
0.09
|
3.31
|
-97.87
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-5.34
|
34.88
|
44.52
|
-34.15
|
--
|
-15,284.42
|
|||||
|
Cash Profit Margin (%)
|
--
|
211.78
|
387.27
|
--
|
--
|
--
|
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 (%)
|
129.41
|
314.36
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-98.72
|
114.02
|
-101.07
|
-484.28
|
-2.79
|
-4.50
|
|||||
|
Net Profit Growth (%)
|
-115.22
|
100.63
|
2,404.19
|
-78.69
|
-3.37
|
-3.70
|
|||||
|
EPS Growth (%)
|
-115.22
|
100.63
|
2,404.22
|
-78.70
|
-3.37
|
-3.69
|
|||||
|
Book Value Growth (%)
|
--
|
15.67
|
8.47
|
-0.37
|
-0.20
|
-0.20
|
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
|
--
|
0.41
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.08
|
0.05
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.13
|
1.37
|
5.91
|
-660.21
|
-42.13
|
-94.34
|
|||||
|
Close Price (₹)
|
28.15
|
20.03
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
28.15
|
20.03
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
21.03
|
19.08
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
4.68
|
3.17
|
--
|
--
|
--
|
--
|
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
|
0.33
|
0.48
|
0.84
|
0.66
|
0.04
|
0.13
|
|||||
|
Short term debt to equity ratio
|
--
|
0.17
|
0.74
|
0.64
|
0.04
|
0.12
|
|||||
|
Current Ratio
|
6.77
|
4.23
|
0.98
|
0.80
|
0.18
|
0.07
|
|||||
|
Quick Ratio
|
6.58
|
4.02
|
0.98
|
0.80
|
0.18
|
0.07
|
|||||
|
Interest Coverage
|
0.91
|
2.04
|
4.41
|
-0.52
|
--
|
-1,138.21
|
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 (%)
|
--
|
--
|
10.41
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.07
|
0.03
|
0.01
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
37.98
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
481.85
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|