Market cap
₹13 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.06
|
--
|
0.04
|
7.24
|
0.11
|
0.71
|
|||||
|
Total Income
|
2.06
|
--
|
0.04
|
7.57
|
0.29
|
0.89
|
|||||
|
Total Expenditure
|
2.13
|
0.28
|
0.10
|
7.51
|
0.24
|
0.93
|
|||||
|
EBITDA
|
-0.07
|
-0.28
|
-0.06
|
-0.26
|
-0.14
|
-0.22
|
|||||
|
Depreciation
|
0.01
|
0.02
|
0.02
|
0.01
|
--
|
0.00
|
|||||
|
EBIT
|
-0.08
|
-0.29
|
-0.09
|
-0.27
|
-0.14
|
-0.22
|
|||||
|
Interest
|
--
|
0.00
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.00
|
--
|
--
|
0.33
|
0.19
|
0.17
|
|||||
|
Exceptional Items
|
-0.04
|
0.02
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.12
|
-0.28
|
-0.09
|
0.06
|
0.05
|
-0.04
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
-0.02
|
|||||
|
Profit after Tax
|
-0.12
|
-0.27
|
-0.08
|
0.04
|
0.05
|
-0.02
|
Liabilities (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
10.20
|
10.32
|
10.59
|
10.68
|
10.64
|
10.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.74
|
-0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
1.10
|
0.29
|
0.16
|
0.18
|
0.77
|
0.80
|
|||||
|
Total Liabilities
|
12.05
|
10.61
|
10.76
|
10.86
|
11.41
|
11.39
|
Assets (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.18
|
1.16
|
0.63
|
0.65
|
0.56
|
0.56
|
|||||
|
Current Assets
|
10.85
|
9.44
|
10.12
|
10.20
|
10.85
|
10.83
|
|||||
|
Total Assets
|
12.05
|
10.61
|
10.76
|
10.86
|
11.41
|
11.39
|
|||||
|
Total Debt*
|
0.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
9.76
|
9.15
|
9.96
|
10.02
|
10.08
|
10.03
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.73
|
-0.01
|
0.00
|
0.07
|
-0.01
|
-0.26
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.11
|
0.06
|
0.06
|
|||||
|
Cash from Financing Activities
|
0.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.02
|
-0.01
|
0.00
|
-0.03
|
0.05
|
-0.20
|
Financials Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-0.12
|
-0.28
|
-0.09
|
0.04
|
0.05
|
-0.03
|
|||||
|
Cash EPS (₹)
|
-0.11
|
-0.26
|
-0.06
|
0.05
|
0.05
|
-0.03
|
|||||
|
Adjusted Book Value (₹)
|
10.54
|
10.66
|
10.95
|
11.04
|
10.99
|
10.94
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.75
|
-0.01
|
0.00
|
0.07
|
-0.01
|
-0.27
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.75
|
-0.01
|
0.01
|
-0.03
|
0.06
|
-0.17
|
Profitability Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-1.13
|
-2.64
|
-0.83
|
0.53
|
0.48
|
-0.42
|
|||||
|
ROE (%)
|
-1.16
|
-2.62
|
-0.80
|
0.40
|
0.47
|
-0.23
|
|||||
|
ROA (%)
|
-1.05
|
-2.57
|
-0.78
|
0.38
|
0.43
|
-0.21
|
|||||
|
EBIT Margin (%)
|
-3.99
|
--
|
-220.25
|
-3.79
|
-131.32
|
-30.61
|
|||||
|
Net Margin (%)
|
-5.76
|
--
|
-211.75
|
0.56
|
16.82
|
-2.76
|
|||||
|
Cash Profit Margin (%)
|
-5.11
|
--
|
-152.50
|
0.72
|
47.15
|
-3.43
|
Growth Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-100.00
|
-99.45
|
6,797.04
|
-85.31
|
-59.75
|
|||||
|
EBIT Growth (%)
|
72.11
|
-234.51
|
67.92
|
-99.19
|
36.99
|
-586.49
|
|||||
|
Net Profit Growth (%)
|
56.68
|
-223.49
|
-300.39
|
-14.63
|
301.91
|
-151.65
|
|||||
|
EPS Growth (%)
|
56.66
|
-223.54
|
-300.23
|
-14.65
|
302.37
|
-151.53
|
|||||
|
Book Value Growth (%)
|
-1.15
|
-2.59
|
-0.79
|
0.40
|
0.47
|
-0.23
|
Valuation Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
422.43
|
114.74
|
--
|
|||||
|
Price / Book Value
|
1.38
|
2.34
|
2.31
|
1.67
|
0.53
|
0.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-223.96
|
-87.35
|
-379.11
|
271.43
|
109.48
|
-220.22
|
|||||
|
Close Price (₹)
|
14.60
|
25.00
|
25.25
|
18.45
|
5.87
|
10.15
|
|||||
|
High Price (₹)
|
28.37
|
32.50
|
25.86
|
21.40
|
10.40
|
14.00
|
|||||
|
Low Price (₹)
|
12.99
|
17.33
|
8.75
|
7.00
|
4.11
|
7.94
|
|||||
|
Market Cap (₹ Cr)
|
14.13
|
--
|
24.44
|
17.85
|
5.68
|
9.82
|
Solvency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
9.90
|
32.22
|
62.90
|
56.95
|
14.07
|
13.49
|
|||||
|
Quick Ratio
|
9.82
|
32.22
|
62.90
|
56.95
|
4.76
|
4.55
|
|||||
|
Interest Coverage
|
--
|
-1,379.50
|
--
|
2,371.46
|
670.12
|
-2,860.71
|
Operating Efficiency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
181.44
|
--
|
7,191.75
|
48.17
|
1,465.04
|
223.96
|
|||||
|
Asset Turnover
|
0.18
|
--
|
0.00
|
0.65
|
0.01
|
0.06
|
|||||
|
Receivable days
|
550.02
|
--
|
--
|
126.68
|
5,456.11
|
677.76
|
|||||
|
Inventory Days
|
14.72
|
--
|
--
|
--
|
--
|
3,817.84
|
|||||
|
Payable days
|
93.25
|
--
|
--
|
16.60
|
--
|
527.38
|
|||||
|
Cash Conversion Cycle
|
471.49
|
--
|
--
|
110.08
|
--
|
3,968.22
|