Market cap
₹7 Cr
Revenue (TTM)
₹4 Cr
P/E Ratio
107.5
P/B Ratio
0.5
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
|
4.45
|
4.81
|
5.04
|
11.28
|
9.78
|
6.10
|
|||||
|
Total Income
|
4.46
|
5.09
|
5.05
|
11.28
|
9.78
|
6.10
|
|||||
|
Total Expenditure
|
3.53
|
4.65
|
4.95
|
8.81
|
7.53
|
4.84
|
|||||
|
EBITDA
|
0.92
|
0.16
|
0.09
|
2.47
|
2.25
|
1.27
|
|||||
|
Depreciation
|
0.56
|
0.62
|
0.66
|
0.59
|
0.52
|
0.42
|
|||||
|
EBIT
|
0.36
|
-0.47
|
-0.57
|
1.88
|
1.73
|
0.85
|
|||||
|
Interest
|
0.09
|
0.38
|
0.99
|
0.60
|
0.35
|
0.18
|
|||||
|
Other Income
|
0.01
|
0.28
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Exceptional Items
|
0.12
|
1.19
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.40
|
0.62
|
-1.56
|
1.29
|
1.38
|
0.66
|
|||||
|
Provision for Tax
|
-0.02
|
--
|
--
|
0.35
|
0.37
|
0.19
|
|||||
|
Profit after Tax
|
0.42
|
0.62
|
-1.56
|
0.93
|
1.01
|
0.47
|
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
|
9.96
|
9.54
|
8.92
|
10.49
|
9.55
|
8.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.13
|
0.42
|
3.48
|
2.78
|
2.77
|
1.54
|
|||||
|
Current Liabilities
|
5.66
|
5.03
|
5.32
|
4.86
|
2.87
|
1.86
|
|||||
|
Total Liabilities
|
15.75
|
14.99
|
17.72
|
18.12
|
15.20
|
11.93
|
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
|
4.88
|
5.51
|
6.70
|
7.21
|
6.40
|
4.03
|
|||||
|
Current Assets
|
10.87
|
9.48
|
11.02
|
10.80
|
8.56
|
7.56
|
|||||
|
Total Assets
|
15.75
|
14.99
|
17.72
|
18.12
|
15.20
|
11.93
|
|||||
|
Total Debt*
|
4.07
|
3.48
|
6.40
|
5.14
|
4.04
|
1.76
|
|||||
|
Net Current Assets
|
5.21
|
4.45
|
5.70
|
5.94
|
5.69
|
5.70
|
|||||
|
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
|
0.37
|
-0.22
|
0.00
|
2.01
|
1.19
|
-0.10
|
|||||
|
Cash Flow from Investing Activities
|
0.06
|
1.00
|
-0.20
|
-1.53
|
-2.26
|
-0.53
|
|||||
|
Cash from Financing Activities
|
0.58
|
-1.59
|
-0.23
|
0.16
|
1.71
|
0.85
|
|||||
|
Net Cash Inflow / Outflow
|
1.00
|
-0.81
|
-0.43
|
0.64
|
0.64
|
0.23
|
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 (₹)
|
0.71
|
1.05
|
-2.67
|
1.59
|
1.73
|
0.81
|
|||||
|
Cash EPS (₹)
|
1.67
|
2.12
|
-1.54
|
2.59
|
2.60
|
1.53
|
|||||
|
Adjusted Book Value (₹)
|
16.96
|
16.25
|
15.20
|
17.67
|
15.88
|
13.96
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.85
|
-0.50
|
0.00
|
4.63
|
2.74
|
-0.22
|
|||||
|
Free Cash Flow per Share (₹)
|
0.34
|
-1.19
|
-2.72
|
0.93
|
-3.07
|
-1.71
|
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 (%)
|
3.61
|
7.07
|
-3.69
|
13.07
|
14.88
|
9.17
|
|||||
|
ROE (%)
|
4.29
|
6.70
|
-16.23
|
9.49
|
11.56
|
6.01
|
|||||
|
ROA (%)
|
2.71
|
3.78
|
-8.72
|
5.60
|
7.46
|
4.30
|
|||||
|
EBIT Margin (%)
|
8.06
|
-9.73
|
-11.38
|
16.70
|
17.71
|
13.86
|
|||||
|
Net Margin (%)
|
9.35
|
12.14
|
-30.98
|
8.27
|
10.34
|
7.77
|
|||||
|
Cash Profit Margin (%)
|
22.04
|
25.82
|
-17.85
|
13.49
|
15.61
|
14.70
|
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 (%)
|
-7.40
|
-4.58
|
-55.31
|
15.32
|
60.23
|
16.02
|
|||||
|
EBIT Growth (%)
|
176.70
|
18.43
|
-130.45
|
8.76
|
104.81
|
-0.45
|
|||||
|
Net Profit Growth (%)
|
-32.44
|
139.51
|
-267.45
|
-7.71
|
113.25
|
-11.11
|
|||||
|
EPS Growth (%)
|
-32.44
|
139.51
|
-267.45
|
-7.71
|
113.24
|
-11.11
|
|||||
|
Book Value Growth (%)
|
4.38
|
6.93
|
-13.99
|
11.26
|
13.76
|
7.75
|
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
|
10.61
|
11.02
|
--
|
15.32
|
5.96
|
7.41
|
|||||
|
Price / Book Value
|
0.45
|
0.71
|
1.38
|
1.38
|
0.65
|
0.43
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.58
|
18.37
|
165.56
|
6.44
|
3.19
|
2.38
|
|||||
|
Close Price (₹)
|
7.55
|
11.61
|
21.00
|
24.39
|
10.28
|
6.00
|
|||||
|
High Price (₹)
|
21.36
|
25.87
|
32.90
|
38.81
|
12.94
|
16.08
|
|||||
|
Low Price (₹)
|
7.39
|
11.59
|
13.90
|
9.76
|
4.99
|
5.99
|
|||||
|
Market Cap (₹ Cr)
|
4.43
|
6.81
|
12.31
|
14.30
|
6.02
|
3.51
|
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
|
0.41
|
0.37
|
0.72
|
0.50
|
0.43
|
0.21
|
|||||
|
Short term debt to equity ratio
|
0.41
|
0.33
|
0.15
|
0.14
|
0.08
|
0.01
|
|||||
|
Current Ratio
|
1.92
|
1.88
|
2.07
|
2.22
|
2.98
|
4.07
|
|||||
|
Quick Ratio
|
1.69
|
1.60
|
1.79
|
1.90
|
2.75
|
3.80
|
|||||
|
Interest Coverage
|
5.71
|
2.61
|
-0.57
|
3.15
|
4.88
|
4.57
|
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 (%)
|
118.07
|
97.81
|
98.53
|
37.37
|
40.71
|
54.51
|
|||||
|
Asset Turnover
|
0.29
|
0.29
|
0.28
|
0.68
|
0.72
|
0.55
|
|||||
|
Receivable days
|
408.23
|
366.94
|
332.44
|
132.62
|
136.38
|
154.12
|
|||||
|
Inventory Days
|
111.84
|
112.22
|
111.46
|
36.13
|
21.91
|
26.58
|
|||||
|
Payable days
|
416.84
|
227.85
|
416.11
|
146.80
|
105.53
|
287.38
|
|||||
|
Cash Conversion Cycle
|
103.23
|
251.32
|
27.79
|
21.96
|
52.76
|
-106.67
|