Market cap
₹238 Cr
Revenue (TTM)
₹47 Cr
P/E Ratio
193.5
P/B Ratio
5.4
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
46.55
|
61.45
|
214.50
|
0.28
|
0.22
|
0.16
|
|||||
|
Total Income
|
48.18
|
62.21
|
214.84
|
1.07
|
0.23
|
0.16
|
|||||
|
Total Expenditure
|
27.38
|
43.38
|
193.53
|
-15.28
|
-6.73
|
-2.13
|
|||||
|
EBITDA
|
19.17
|
18.07
|
20.97
|
15.56
|
6.94
|
2.29
|
|||||
|
Depreciation
|
0.81
|
0.84
|
1.01
|
0.79
|
0.13
|
0.03
|
|||||
|
EBIT
|
18.36
|
17.23
|
19.97
|
14.77
|
6.81
|
2.26
|
|||||
|
Interest
|
18.32
|
13.92
|
14.97
|
15.60
|
7.04
|
2.56
|
|||||
|
Other Income
|
1.62
|
0.75
|
0.33
|
0.79
|
0.01
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.66
|
4.06
|
5.33
|
-0.04
|
-0.22
|
-0.30
|
|||||
|
Provision for Tax
|
0.48
|
1.06
|
1.30
|
-0.08
|
-0.01
|
-0.04
|
|||||
|
Profit after Tax
|
1.18
|
3.00
|
4.03
|
0.04
|
-0.21
|
-0.26
|
|||||
|
Minority Interest
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.03
|
0.14
|
1.71
|
0.23
|
0.44
|
0.43
|
|||||
|
Consolidated Profit
|
1.23
|
3.14
|
5.73
|
0.26
|
0.23
|
0.17
|
Liabilities (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
44.01
|
44.01
|
40.87
|
35.13
|
35.01
|
34.77
|
|||||
|
Minority Interest
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
109.28
|
109.20
|
116.53
|
186.50
|
109.13
|
41.72
|
|||||
|
Current Liabilities
|
41.02
|
41.02
|
45.27
|
123.67
|
75.77
|
22.01
|
|||||
|
Total Liabilities
|
194.31
|
194.31
|
202.73
|
345.41
|
219.93
|
98.52
|
Assets (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
17.20
|
19.38
|
24.20
|
21.90
|
5.75
|
1.35
|
|||||
|
Current Assets
|
174.86
|
174.86
|
178.47
|
323.40
|
214.16
|
97.16
|
|||||
|
Total Assets
|
194.31
|
194.31
|
202.73
|
345.41
|
219.93
|
98.52
|
|||||
|
Total Debt*
|
--
|
118.43
|
117.65
|
191.03
|
109.06
|
41.64
|
|||||
|
Net Current Assets
|
133.84
|
133.84
|
133.20
|
199.73
|
138.40
|
75.15
|
|||||
|
Contingent Liabilities
|
--
|
258.61
|
266.14
|
19.10
|
0.06
|
0.10
|
Cashflow (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
12.25
|
89.81
|
-49.05
|
-59.56
|
-63.95
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.66
|
-0.65
|
-15.72
|
-5.19
|
29.98
|
|||||
|
Cash from Financing Activities
|
--
|
-13.49
|
-88.55
|
65.64
|
60.38
|
38.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
2.42
|
0.62
|
0.87
|
-4.37
|
4.55
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
0.90
|
2.29
|
4.19
|
0.19
|
0.17
|
0.12
|
|||||
|
Cash EPS (₹)
|
--
|
2.81
|
3.68
|
0.61
|
-0.06
|
-0.17
|
|||||
|
Adjusted Book Value (₹)
|
--
|
32.13
|
29.83
|
25.65
|
25.55
|
25.38
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
8.94
|
65.56
|
-35.80
|
-43.48
|
-46.68
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-11.21
|
53.31
|
-48.14
|
-50.84
|
-48.94
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.20
|
10.55
|
8.41
|
6.19
|
4.05
|
|||||
|
ROE (%)
|
2.83
|
7.08
|
10.60
|
0.11
|
-0.60
|
-0.75
|
|||||
|
ROA (%)
|
0.60
|
1.51
|
1.47
|
0.01
|
-0.13
|
-0.39
|
|||||
|
EBIT Margin (%)
|
39.44
|
28.03
|
9.31
|
5,212.91
|
3,147.92
|
1,421.07
|
|||||
|
Net Margin (%)
|
2.46
|
4.83
|
1.87
|
3.61
|
-92.13
|
-163.96
|
|||||
|
Cash Profit Margin (%)
|
--
|
6.26
|
2.35
|
292.48
|
-37.29
|
-145.79
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-75.51
|
-71.35
|
--
|
30.96
|
36.10
|
-96.08
|
|||||
|
EBIT Growth (%)
|
-3.15
|
-13.71
|
35.15
|
116.87
|
201.49
|
126.74
|
|||||
|
Net Profit Growth (%)
|
-78.55
|
-25.45
|
--
|
118.32
|
19.18
|
-131.94
|
|||||
|
EPS Growth (%)
|
-78.52
|
-45.16
|
2,065.03
|
13.24
|
38.67
|
-79.34
|
|||||
|
Book Value Growth (%)
|
--
|
7.69
|
16.32
|
0.36
|
0.67
|
0.49
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
193.49
|
104.58
|
27.14
|
657.27
|
792.19
|
973.06
|
|||||
|
Price / Book Value
|
5.40
|
7.47
|
3.81
|
4.95
|
5.29
|
4.72
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.94
|
23.52
|
12.75
|
22.12
|
42.20
|
87.89
|
|||||
|
Close Price (₹)
|
230.35
|
240.00
|
113.60
|
127.05
|
135.25
|
119.75
|
|||||
|
High Price (₹)
|
318.00
|
257.60
|
184.00
|
161.75
|
168.25
|
136.90
|
|||||
|
Low Price (₹)
|
163.05
|
88.05
|
91.00
|
86.50
|
71.60
|
44.00
|
|||||
|
Market Cap (₹ Cr)
|
238.38
|
328.80
|
155.64
|
174.06
|
185.29
|
164.06
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
2.44
|
2.69
|
2.88
|
5.44
|
3.12
|
1.20
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
4.26
|
4.26
|
3.94
|
2.62
|
2.83
|
4.41
|
|||||
|
Quick Ratio
|
0.14
|
0.14
|
0.11
|
0.20
|
0.04
|
0.41
|
|||||
|
Interest Coverage
|
1.09
|
1.29
|
1.36
|
1.00
|
0.97
|
0.88
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.30
|
0.23
|
0.60
|
49.22
|
64.46
|
101.64
|
|||||
|
Asset Turnover
|
0.23
|
0.31
|
0.78
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
--
|
4.25
|
1.22
|
179.67
|
253.93
|
355.59
|
|||||
|
Inventory Days
|
--
|
1,017.72
|
401.95
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
20.56
|
6.45
|
-51.24
|
-88.68
|
-189.43
|
|||||
|
Cash Conversion Cycle
|
--
|
1,001.42
|
396.72
|
230.91
|
342.61
|
545.02
|