Market cap
₹67 Cr
Revenue (TTM)
₹14 Cr
P/E Ratio
413.1
P/B Ratio
0.6
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
|
13.92
|
4.83
|
12.47
|
19.64
|
9.01
|
10.16
|
|||||
|
Total Income
|
16.10
|
10.62
|
14.87
|
21.38
|
11.28
|
10.80
|
|||||
|
Total Expenditure
|
15.34
|
8.25
|
12.91
|
19.92
|
9.06
|
9.72
|
|||||
|
EBITDA
|
-1.42
|
-3.42
|
-0.44
|
-0.28
|
-0.06
|
0.45
|
|||||
|
Depreciation
|
0.52
|
0.52
|
0.52
|
0.30
|
0.98
|
1.70
|
|||||
|
EBIT
|
-1.94
|
-3.94
|
-0.95
|
-0.58
|
-1.04
|
-1.25
|
|||||
|
Interest
|
0.00
|
0.59
|
0.01
|
0.02
|
0.01
|
0.10
|
|||||
|
Other Income
|
2.18
|
5.79
|
2.40
|
1.74
|
2.27
|
0.64
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.24
|
1.26
|
1.43
|
1.14
|
1.23
|
-0.71
|
|||||
|
Provision for Tax
|
0.08
|
1.09
|
0.48
|
0.24
|
0.81
|
-0.02
|
|||||
|
Profit after Tax
|
0.16
|
0.17
|
0.96
|
0.90
|
0.42
|
-0.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
0.16
|
0.17
|
0.96
|
0.90
|
0.42
|
-0.69
|
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
|
109.73
|
60.71
|
60.56
|
56.37
|
44.60
|
44.18
|
|||||
|
Minority Interest
|
--
|
16.51
|
16.49
|
16.39
|
16.22
|
15.79
|
|||||
|
Non-Current Liabilities
|
3.28
|
4.54
|
4.02
|
1.64
|
1.45
|
0.49
|
|||||
|
Current Liabilities
|
6.15
|
46.07
|
12.72
|
10.55
|
6.17
|
10.82
|
|||||
|
Total Liabilities
|
135.71
|
127.84
|
93.80
|
84.97
|
68.64
|
72.45
|
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
|
30.02
|
36.40
|
48.47
|
36.50
|
35.64
|
38.09
|
|||||
|
Current Assets
|
99.87
|
91.44
|
45.32
|
48.46
|
32.79
|
33.19
|
|||||
|
Total Assets
|
135.71
|
127.84
|
93.80
|
84.97
|
68.64
|
72.45
|
|||||
|
Total Debt*
|
--
|
46.13
|
3.77
|
1.69
|
1.74
|
3.18
|
|||||
|
Net Current Assets
|
93.71
|
45.37
|
32.60
|
37.90
|
26.62
|
22.37
|
|||||
|
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
|
--
|
-12.75
|
2.96
|
-8.93
|
-17.99
|
16.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.62
|
-0.75
|
1.74
|
4.61
|
-3.78
|
|||||
|
Cash from Financing Activities
|
--
|
11.52
|
-4.01
|
9.66
|
-1.28
|
-2.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.61
|
-1.80
|
2.47
|
-14.66
|
10.27
|
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 (₹)
|
0.01
|
0.02
|
0.09
|
0.08
|
0.01
|
-0.21
|
|||||
|
Cash EPS (₹)
|
0.01
|
0.07
|
0.15
|
0.12
|
0.05
|
0.31
|
|||||
|
Adjusted Book Value (₹)
|
4.14
|
5.61
|
5.60
|
5.32
|
1.38
|
13.66
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-1.26
|
0.29
|
-0.90
|
-5.96
|
54.84
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.26
|
0.49
|
-0.77
|
-5.88
|
47.03
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.16
|
2.36
|
2.22
|
2.64
|
-1.30
|
|||||
|
ROE (%)
|
0.19
|
0.28
|
1.63
|
1.78
|
0.95
|
-1.55
|
|||||
|
ROA (%)
|
0.12
|
0.15
|
1.07
|
1.17
|
0.60
|
-1.01
|
|||||
|
EBIT Margin (%)
|
-13.94
|
-81.44
|
-7.64
|
-2.95
|
-11.52
|
-12.29
|
|||||
|
Net Margin (%)
|
1.01
|
1.59
|
6.43
|
4.20
|
3.74
|
-6.38
|
|||||
|
Cash Profit Margin (%)
|
--
|
14.17
|
11.79
|
6.10
|
15.57
|
9.90
|
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 (%)
|
192.52
|
-61.27
|
-36.49
|
118.04
|
-11.38
|
-62.08
|
|||||
|
EBIT Growth (%)
|
49.86
|
-313.04
|
-64.40
|
44.14
|
16.97
|
75.44
|
|||||
|
Net Profit Growth (%)
|
-32.64
|
-82.31
|
6.33
|
113.09
|
161.18
|
84.72
|
|||||
|
EPS Growth (%)
|
-58.37
|
-82.35
|
4.23
|
549.88
|
106.12
|
84.72
|
|||||
|
Book Value Growth (%)
|
--
|
0.25
|
7.42
|
26.39
|
0.95
|
-1.54
|
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
|
413.14
|
197.60
|
64.36
|
167.53
|
10.93
|
--
|
|||||
|
Price / Book Value
|
0.61
|
0.55
|
1.02
|
2.67
|
1.03
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
85.90
|
33.47
|
32.85
|
102.71
|
21.52
|
-9.60
|
|||||
|
Close Price (₹)
|
3.17
|
3.08
|
5.69
|
14.20
|
1.43
|
0.38
|
|||||
|
High Price (₹)
|
5.36
|
7.23
|
24.01
|
18.35
|
1.43
|
0.55
|
|||||
|
Low Price (₹)
|
2.57
|
2.99
|
5.67
|
1.25
|
0.38
|
0.16
|
|||||
|
Market Cap (₹ Cr)
|
67.34
|
33.33
|
61.51
|
150.58
|
46.10
|
1.24
|
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
|
0.03
|
0.76
|
0.06
|
0.03
|
0.04
|
0.07
|
|||||
|
Short term debt to equity ratio
|
--
|
0.69
|
0.00
|
0.00
|
0.00
|
0.03
|
|||||
|
Current Ratio
|
16.23
|
1.98
|
3.56
|
4.59
|
5.32
|
3.07
|
|||||
|
Quick Ratio
|
16.23
|
1.98
|
3.54
|
4.59
|
15.25
|
2.94
|
|||||
|
Interest Coverage
|
244.00
|
3.15
|
117.55
|
63.59
|
212.84
|
-6.16
|
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 (%)
|
115.52
|
153.64
|
124.12
|
63.79
|
64.13
|
84.95
|
|||||
|
Asset Turnover
|
0.11
|
0.04
|
0.14
|
0.26
|
0.13
|
0.15
|
|||||
|
Receivable days
|
--
|
865.26
|
409.82
|
170.09
|
291.98
|
333.85
|
|||||
|
Inventory Days
|
--
|
--
|
6.88
|
--
|
49.73
|
131.69
|
|||||
|
Payable days
|
--
|
540.78
|
338.59
|
109.00
|
260.24
|
252.79
|
|||||
|
Cash Conversion Cycle
|
--
|
324.49
|
78.10
|
61.09
|
81.47
|
212.76
|