Market cap
₹31 Cr
Revenue (TTM)
₹17 Cr
P/E Ratio
--
P/B Ratio
2
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
|
17.15
|
16.86
|
14.32
|
10.75
|
--
|
--
|
|||||
|
Total Income
|
17.23
|
17.73
|
14.44
|
10.76
|
--
|
--
|
|||||
|
Total Expenditure
|
15.74
|
16.14
|
13.22
|
10.62
|
--
|
--
|
|||||
|
EBITDA
|
1.41
|
0.72
|
1.10
|
0.13
|
--
|
--
|
|||||
|
Depreciation
|
0.47
|
0.52
|
0.64
|
0.94
|
--
|
--
|
|||||
|
EBIT
|
0.94
|
0.20
|
0.47
|
-0.81
|
--
|
--
|
|||||
|
Interest
|
0.20
|
0.19
|
0.33
|
0.39
|
--
|
--
|
|||||
|
Other Income
|
0.07
|
0.87
|
0.11
|
0.00
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.81
|
0.88
|
0.25
|
-1.19
|
--
|
--
|
|||||
|
Provision for Tax
|
0.17
|
0.19
|
0.11
|
0.07
|
--
|
--
|
|||||
|
Profit after Tax
|
0.65
|
0.69
|
0.14
|
-1.26
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
0.64
|
0.69
|
0.14
|
-1.26
|
--
|
--
|
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
|
16.41
|
15.76
|
12.86
|
6.65
|
--
|
--
|
|||||
|
Minority Interest
|
2.50
|
2.50
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.56
|
3.76
|
1.19
|
5.17
|
--
|
--
|
|||||
|
Current Liabilities
|
7.67
|
3.73
|
8.87
|
15.09
|
--
|
--
|
|||||
|
Total Liabilities
|
30.13
|
25.75
|
22.94
|
27.01
|
--
|
--
|
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
|
3.13
|
2.66
|
3.24
|
6.52
|
--
|
--
|
|||||
|
Current Assets
|
27.00
|
23.09
|
19.68
|
20.40
|
--
|
--
|
|||||
|
Total Assets
|
30.13
|
25.75
|
22.94
|
27.01
|
--
|
--
|
|||||
|
Total Debt*
|
4.76
|
4.22
|
2.41
|
7.12
|
--
|
--
|
|||||
|
Net Current Assets
|
19.34
|
19.36
|
10.81
|
5.30
|
--
|
--
|
|||||
|
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
|
1.49
|
-7.41
|
-3.46
|
1.42
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.92
|
3.41
|
2.66
|
-0.67
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
0.34
|
3.84
|
1.04
|
-0.76
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.92
|
-0.15
|
0.24
|
-0.01
|
--
|
--
|
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 (₹)
|
0.56
|
0.60
|
0.13
|
-1.38
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
0.97
|
1.05
|
0.74
|
-0.35
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
14.27
|
13.71
|
12.36
|
7.25
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.30
|
-12.90
|
-6.66
|
3.28
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
0.31
|
-12.07
|
-7.45
|
2.23
|
--
|
--
|
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 (%)
|
4.92
|
6.07
|
4.00
|
-5.85
|
--
|
--
|
|||||
|
ROE (%)
|
4.03
|
4.80
|
1.40
|
-18.99
|
--
|
--
|
|||||
|
ROA (%)
|
2.32
|
2.82
|
0.55
|
-4.69
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
5.49
|
1.17
|
3.26
|
-7.53
|
--
|
--
|
|||||
|
Net Margin (%)
|
3.76
|
3.87
|
0.95
|
-11.74
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
6.50
|
7.16
|
5.39
|
-2.98
|
--
|
--
|
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 (%)
|
1.75
|
17.69
|
33.24
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
376.16
|
-57.64
|
157.59
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-5.75
|
401.46
|
110.85
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-6.37
|
354.08
|
109.56
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
4.09
|
22.57
|
93.29
|
--
|
--
|
--
|
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
|
61.87
|
18.07
|
213.63
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.43
|
1.58
|
2.28
|
6.92
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
29.31
|
18.12
|
25.73
|
387.61
|
--
|
--
|
|||||
|
Close Price (₹)
|
34.63
|
21.61
|
28.13
|
50.23
|
--
|
--
|
|||||
|
High Price (₹)
|
50.00
|
28.25
|
61.46
|
50.23
|
--
|
--
|
|||||
|
Low Price (₹)
|
21.83
|
13.80
|
28.13
|
28.72
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
39.80
|
24.83
|
29.27
|
46.07
|
--
|
--
|
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
|
0.29
|
0.27
|
0.19
|
1.07
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.02
|
0.07
|
0.14
|
--
|
--
|
|||||
|
Current Ratio
|
3.52
|
6.18
|
2.22
|
1.35
|
--
|
--
|
|||||
|
Quick Ratio
|
2.49
|
4.52
|
1.62
|
1.02
|
--
|
--
|
|||||
|
Interest Coverage
|
5.11
|
5.63
|
1.75
|
-2.08
|
--
|
--
|
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 (%)
|
99.93
|
87.58
|
82.08
|
127.58
|
--
|
--
|
|||||
|
Asset Turnover
|
0.61
|
0.69
|
0.57
|
0.40
|
--
|
--
|
|||||
|
Receivable days
|
339.45
|
287.11
|
324.54
|
465.67
|
--
|
--
|
|||||
|
Inventory Days
|
150.11
|
125.18
|
131.45
|
169.09
|
--
|
--
|
|||||
|
Payable days
|
111.72
|
124.67
|
304.07
|
458.22
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
377.84
|
287.62
|
151.92
|
176.55
|
--
|
--
|