Market cap
₹26 Cr
Revenue (TTM)
₹89 Cr
P/E Ratio
3.7
P/B Ratio
0.2
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
89.47
|
2.99
|
11.05
|
4.64
|
0.47
|
0.82
|
|||||
|
Total Income
|
90.99
|
3.26
|
11.33
|
4.93
|
0.63
|
0.86
|
|||||
|
Total Expenditure
|
83.41
|
3.25
|
11.37
|
4.88
|
0.58
|
0.85
|
|||||
|
EBITDA
|
6.06
|
-0.26
|
-0.32
|
-0.24
|
-0.11
|
-0.03
|
|||||
|
Depreciation
|
0.07
|
0.04
|
0.04
|
0.04
|
0.04
|
0.01
|
|||||
|
EBIT
|
5.99
|
-0.30
|
-0.36
|
-0.28
|
-0.15
|
-0.04
|
|||||
|
Interest
|
0.26
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.52
|
0.27
|
0.28
|
0.30
|
0.17
|
0.04
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7.24
|
-0.03
|
-0.07
|
0.02
|
0.02
|
0.00
|
|||||
|
Provision for Tax
|
0.31
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Profit after Tax
|
6.94
|
-0.03
|
-0.08
|
0.01
|
0.01
|
0.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
6.94
|
-0.03
|
-0.08
|
0.01
|
0.01
|
0.00
|
Liabilities (₹ Cr) |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
121.98
|
12.81
|
12.69
|
13.57
|
13.53
|
8.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.75
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Liabilities
|
2.99
|
0.44
|
0.30
|
0.30
|
0.42
|
1.49
|
|||||
|
Total Liabilities
|
138.22
|
13.26
|
13.01
|
13.88
|
13.96
|
9.80
|
Assets (₹ Cr) |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.44
|
11.08
|
4.49
|
7.57
|
6.05
|
8.63
|
|||||
|
Current Assets
|
137.74
|
2.18
|
8.52
|
6.32
|
7.91
|
1.17
|
|||||
|
Total Assets
|
138.22
|
13.26
|
13.01
|
13.88
|
13.96
|
9.80
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
1.46
|
|||||
|
Net Current Assets
|
134.75
|
1.74
|
8.21
|
6.02
|
7.49
|
-0.32
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1.49
|
-0.79
|
-0.48
|
-5.12
|
0.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.52
|
0.72
|
0.29
|
0.10
|
-4.88
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
0.03
|
5.22
|
4.85
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.03
|
-0.07
|
-0.15
|
0.20
|
0.05
|
Financials Ratios |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
0.07
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Cash EPS (₹)
|
0.06
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Adjusted Book Value (₹)
|
1.31
|
0.58
|
0.57
|
0.61
|
0.61
|
0.55
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.00
|
-0.53
|
-0.32
|
-3.44
|
0.10
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
1.18
|
-0.35
|
-0.08
|
-3.60
|
-0.38
|
Profitability Ratios |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.23
|
-0.56
|
0.11
|
0.13
|
0.04
|
|||||
|
ROE (%)
|
5.72
|
-0.23
|
-0.57
|
0.08
|
0.10
|
0.04
|
|||||
|
ROA (%)
|
10.04
|
-0.22
|
-0.56
|
0.07
|
0.09
|
0.03
|
|||||
|
EBIT Margin (%)
|
6.69
|
-10.04
|
-3.23
|
-6.05
|
-32.92
|
-4.61
|
|||||
|
Net Margin (%)
|
7.62
|
-0.89
|
-0.67
|
0.21
|
1.64
|
0.32
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
0.22
|
-0.35
|
1.06
|
11.05
|
1.10
|
Growth Ratios |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
147.08
|
-72.97
|
138.32
|
896.04
|
-43.08
|
--
|
|||||
|
EBIT Growth (%)
|
746.87
|
15.85
|
-27.15
|
-82.91
|
-306.57
|
--
|
|||||
|
Net Profit Growth (%)
|
1,748.92
|
61.56
|
-825.91
|
-0.21
|
281.69
|
--
|
|||||
|
EPS Growth (%)
|
861.54
|
61.56
|
-825.91
|
-0.21
|
105.51
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
0.95
|
-6.54
|
0.31
|
106.84
|
--
|
Valuation Ratios |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
3.73
|
--
|
--
|
--
|
847.23
|
1,444.12
|
|||||
|
Price / Book Value
|
0.16
|
0.80
|
0.39
|
--
|
0.65
|
0.60
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.53
|
1,809.94
|
-135.58
|
274.47
|
151.20
|
517.26
|
|||||
|
Close Price (₹)
|
0.25
|
0.46
|
0.22
|
--
|
0.40
|
0.33
|
|||||
|
High Price (₹)
|
0.97
|
0.49
|
0.22
|
--
|
0.40
|
0.35
|
|||||
|
Low Price (₹)
|
0.24
|
0.22
|
0.17
|
--
|
0.24
|
0.11
|
|||||
|
Market Cap (₹ Cr)
|
25.90
|
10.30
|
4.95
|
--
|
8.82
|
3.90
|
Solvency Ratios |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.08
|
--
|
--
|
--
|
--
|
0.22
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
46.14
|
4.98
|
27.95
|
21.28
|
18.76
|
0.79
|
|||||
|
Quick Ratio
|
41.82
|
4.98
|
27.95
|
21.18
|
18.64
|
0.79
|
|||||
|
Interest Coverage
|
28.44
|
-122.25
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
44.06
|
--
|
12.80
|
9.00
|
33.05
|
56.05
|
|||||
|
Asset Turnover
|
1.29
|
0.23
|
0.82
|
0.33
|
0.04
|
0.08
|
|||||
|
Receivable days
|
--
|
--
|
30.25
|
22.48
|
240.05
|
204.60
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
3.14
|
39.07
|
--
|
|||||
|
Payable days
|
--
|
3.09
|
1.63
|
1.96
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-3.09
|
28.62
|
23.66
|
279.13
|
--
|