Market cap
₹6 Cr
Revenue (TTM)
₹80 Cr
P/E Ratio
--
P/B Ratio
1.3
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
|
79.82
|
147.91
|
145.15
|
37.01
|
36.68
|
34.44
|
|||||
|
Total Income
|
79.77
|
147.91
|
145.15
|
37.01
|
36.68
|
34.44
|
|||||
|
Total Expenditure
|
79.97
|
147.74
|
144.62
|
36.88
|
36.62
|
34.37
|
|||||
|
EBITDA
|
-0.16
|
0.17
|
0.53
|
0.13
|
0.06
|
0.07
|
|||||
|
Depreciation
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.02
|
|||||
|
EBIT
|
-0.16
|
0.17
|
0.52
|
0.12
|
0.05
|
0.04
|
|||||
|
Interest
|
0.00
|
0.02
|
0.00
|
0.00
|
0.00
|
0.02
|
|||||
|
Other Income
|
-0.04
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.21
|
0.14
|
0.52
|
0.12
|
0.05
|
0.02
|
|||||
|
Provision for Tax
|
0.03
|
0.04
|
0.13
|
0.04
|
0.01
|
0.01
|
|||||
|
Profit after Tax
|
-0.24
|
0.11
|
0.39
|
0.09
|
0.04
|
0.02
|
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
|
5.14
|
4.82
|
4.72
|
4.33
|
4.24
|
4.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
4.98
|
|||||
|
Current Liabilities
|
12.70
|
9.77
|
32.27
|
2.52
|
1.03
|
0.45
|
|||||
|
Total Liabilities
|
17.84
|
14.60
|
36.98
|
6.85
|
5.27
|
9.64
|
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
|
0.05
|
0.04
|
0.04
|
0.05
|
0.06
|
0.06
|
|||||
|
Current Assets
|
17.79
|
14.55
|
36.94
|
6.80
|
5.21
|
9.57
|
|||||
|
Total Assets
|
17.84
|
14.60
|
36.98
|
6.85
|
5.27
|
9.64
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
4.98
|
|||||
|
Net Current Assets
|
5.09
|
4.78
|
4.67
|
4.28
|
4.18
|
9.12
|
|||||
|
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
|
--
|
0.32
|
0.31
|
0.12
|
5.22
|
-4.36
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
--
|
--
|
-0.01
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
-4.98
|
4.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.32
|
0.31
|
0.12
|
0.24
|
0.35
|
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 (₹)
|
-0.27
|
0.12
|
0.44
|
0.10
|
0.04
|
0.02
|
|||||
|
Cash EPS (₹)
|
-0.27
|
0.13
|
0.45
|
0.11
|
0.06
|
0.05
|
|||||
|
Adjusted Book Value (₹)
|
5.14
|
5.52
|
5.40
|
4.96
|
4.86
|
4.82
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.37
|
0.35
|
0.14
|
5.98
|
-4.99
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.37
|
0.35
|
0.14
|
5.97
|
-5.02
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.48
|
11.54
|
2.87
|
0.74
|
0.63
|
|||||
|
ROE (%)
|
-5.20
|
2.20
|
8.51
|
2.03
|
0.86
|
0.42
|
|||||
|
ROA (%)
|
-1.46
|
0.41
|
1.76
|
1.44
|
0.49
|
0.17
|
|||||
|
EBIT Margin (%)
|
-0.20
|
0.11
|
0.36
|
0.33
|
0.13
|
0.12
|
|||||
|
Net Margin (%)
|
-0.30
|
0.07
|
0.27
|
0.24
|
0.10
|
0.05
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
0.07
|
0.27
|
0.25
|
0.13
|
0.12
|
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 (%)
|
-35.55
|
1.90
|
292.20
|
0.90
|
6.51
|
12.02
|
|||||
|
EBIT Growth (%)
|
26.70
|
-68.20
|
324.39
|
148.86
|
15.62
|
481.60
|
|||||
|
Net Profit Growth (%)
|
-55.92
|
-72.73
|
342.53
|
138.11
|
107.40
|
1,670.02
|
|||||
|
EPS Growth (%)
|
-55.92
|
-72.73
|
342.57
|
138.28
|
106.93
|
1,672.27
|
|||||
|
Book Value Growth (%)
|
--
|
2.23
|
8.89
|
2.06
|
0.87
|
0.42
|
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
|
-25.13
|
59.89
|
18.49
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.33
|
1.30
|
1.51
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-18.36
|
27.59
|
11.14
|
59.95
|
129.42
|
201.31
|
|||||
|
Close Price (₹)
|
8.05
|
7.20
|
8.15
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
13.28
|
14.63
|
18.03
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
6.65
|
6.80
|
6.87
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
5.96
|
6.29
|
7.11
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
1.18
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.40
|
1.49
|
1.14
|
2.70
|
5.07
|
21.28
|
|||||
|
Quick Ratio
|
0.77
|
0.25
|
0.68
|
2.43
|
2.48
|
8.18
|
|||||
|
Interest Coverage
|
-205.00
|
7.22
|
174.00
|
123.00
|
971.03
|
2.25
|
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 (%)
|
8.96
|
0.33
|
13.19
|
13.64
|
3.98
|
8.27
|
|||||
|
Asset Turnover
|
4.92
|
5.74
|
6.62
|
6.11
|
4.92
|
3.30
|
|||||
|
Receivable days
|
--
|
24.22
|
30.42
|
32.09
|
21.42
|
64.38
|
|||||
|
Inventory Days
|
--
|
33.53
|
19.77
|
16.46
|
42.56
|
38.26
|
|||||
|
Payable days
|
--
|
54.65
|
44.02
|
16.53
|
5.31
|
37.27
|
|||||
|
Cash Conversion Cycle
|
--
|
3.10
|
6.17
|
32.02
|
58.67
|
65.37
|