Market cap
₹34 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
148
P/B Ratio
1.4
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
|
1.29
|
18.13
|
6.86
|
12.68
|
7.23
|
4.10
|
|||||
|
Total Income
|
1.50
|
18.30
|
6.87
|
12.70
|
7.25
|
4.25
|
|||||
|
Total Expenditure
|
1.28
|
16.83
|
6.67
|
11.67
|
6.62
|
3.71
|
|||||
|
EBITDA
|
0.01
|
1.30
|
0.18
|
1.01
|
0.62
|
0.39
|
|||||
|
Depreciation
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
EBIT
|
0.01
|
1.30
|
0.18
|
1.01
|
0.61
|
0.39
|
|||||
|
Interest
|
0.02
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.21
|
0.17
|
0.02
|
0.02
|
0.02
|
0.15
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.20
|
1.46
|
0.20
|
1.02
|
0.63
|
0.53
|
|||||
|
Provision for Tax
|
0.07
|
0.37
|
0.00
|
0.32
|
0.17
|
0.13
|
|||||
|
Profit after Tax
|
0.14
|
1.09
|
0.20
|
0.71
|
0.46
|
0.40
|
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
|
23.92
|
23.78
|
22.69
|
22.49
|
21.78
|
21.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.12
|
3.41
|
6.80
|
4.20
|
|||||
|
Current Liabilities
|
9.19
|
20.43
|
0.05
|
0.35
|
0.54
|
0.24
|
|||||
|
Total Liabilities
|
33.11
|
44.21
|
22.86
|
26.25
|
29.11
|
25.76
|
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
|
20.42
|
0.50
|
0.11
|
0.00
|
0.05
|
0.12
|
|||||
|
Current Assets
|
12.68
|
43.71
|
22.74
|
26.24
|
28.95
|
25.42
|
|||||
|
Total Assets
|
33.11
|
44.21
|
22.86
|
26.25
|
29.11
|
25.76
|
|||||
|
Total Debt*
|
--
|
--
|
0.12
|
3.42
|
6.80
|
4.20
|
|||||
|
Net Current Assets
|
3.49
|
23.28
|
22.69
|
25.90
|
28.41
|
25.18
|
|||||
|
Contingent Liabilities
|
0.17
|
0.30
|
0.34
|
0.34
|
0.34
|
0.21
|
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
|
3.28
|
2.35
|
2.27
|
4.36
|
-3.61
|
-4.32
|
|||||
|
Cash Flow from Investing Activities
|
-1.11
|
-0.22
|
0.00
|
--
|
0.11
|
0.31
|
|||||
|
Cash from Financing Activities
|
-0.02
|
-0.11
|
-3.30
|
-3.38
|
2.60
|
3.53
|
|||||
|
Net Cash Inflow / Outflow
|
2.15
|
2.02
|
-1.03
|
0.97
|
-0.90
|
-0.49
|
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 (₹)
|
0.10
|
0.83
|
0.15
|
0.54
|
0.35
|
0.31
|
|||||
|
Cash EPS (₹)
|
0.10
|
0.83
|
0.15
|
0.54
|
0.35
|
0.31
|
|||||
|
Adjusted Book Value (₹)
|
18.11
|
18.01
|
17.18
|
17.03
|
16.41
|
15.98
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
2.48
|
1.78
|
1.72
|
3.30
|
-2.74
|
-3.27
|
|||||
|
Free Cash Flow per Share (₹)
|
2.59
|
1.63
|
1.72
|
3.18
|
-2.78
|
-3.31
|
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 (%)
|
0.92
|
6.29
|
0.82
|
3.77
|
2.35
|
2.29
|
|||||
|
ROE (%)
|
0.57
|
4.70
|
0.89
|
3.21
|
2.15
|
1.94
|
|||||
|
ROA (%)
|
0.35
|
3.26
|
0.82
|
2.56
|
1.68
|
1.68
|
|||||
|
EBIT Margin (%)
|
0.47
|
7.16
|
2.69
|
7.94
|
8.49
|
9.43
|
|||||
|
Net Margin (%)
|
9.02
|
5.97
|
2.94
|
5.58
|
6.35
|
9.49
|
|||||
|
Cash Profit Margin (%)
|
10.52
|
6.03
|
2.95
|
5.60
|
6.38
|
9.89
|
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 (%)
|
-92.90
|
164.37
|
-45.93
|
75.35
|
76.27
|
-50.00
|
|||||
|
EBIT Growth (%)
|
-99.54
|
604.29
|
-81.71
|
64.13
|
58.73
|
-5.99
|
|||||
|
Net Profit Growth (%)
|
-87.61
|
441.11
|
-71.50
|
53.99
|
14.07
|
-57.62
|
|||||
|
EPS Growth (%)
|
-87.61
|
441.14
|
-71.51
|
53.97
|
14.08
|
-57.62
|
|||||
|
Book Value Growth (%)
|
0.57
|
4.82
|
0.90
|
3.78
|
2.70
|
2.50
|
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
|
275.32
|
--
|
131.46
|
45.66
|
--
|
--
|
|||||
|
Price / Book Value
|
1.56
|
--
|
1.17
|
1.44
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
149.87
|
7.59
|
132.87
|
33.80
|
31.41
|
30.58
|
|||||
|
Close Price (₹)
|
28.22
|
--
|
20.10
|
24.50
|
--
|
--
|
|||||
|
High Price (₹)
|
55.00
|
--
|
80.00
|
24.50
|
--
|
--
|
|||||
|
Low Price (₹)
|
20.05
|
--
|
19.65
|
16.00
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
37.26
|
--
|
26.54
|
32.35
|
--
|
--
|
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
|
--
|
--
|
0.01
|
0.15
|
0.31
|
0.20
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.38
|
2.14
|
439.05
|
76.07
|
53.86
|
105.32
|
|||||
|
Quick Ratio
|
1.38
|
2.14
|
439.05
|
75.03
|
52.41
|
99.89
|
|||||
|
Interest Coverage
|
11.02
|
257.12
|
499.00
|
854.00
|
429.55
|
1,013.30
|
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 (%)
|
651.37
|
114.93
|
--
|
184.95
|
387.47
|
560.42
|
|||||
|
Asset Turnover
|
0.03
|
0.54
|
0.28
|
0.46
|
0.26
|
0.17
|
|||||
|
Receivable days
|
4,143.79
|
419.49
|
--
|
740.80
|
1,287.36
|
1,838.67
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
16.34
|
52.70
|
124.39
|
|||||
|
Payable days
|
6,776.55
|
--
|
4.84
|
8.07
|
15.26
|
72.76
|
|||||
|
Cash Conversion Cycle
|
-2,632.76
|
--
|
-4.84
|
749.07
|
1,324.80
|
1,890.30
|