Market cap
₹18 Cr
Revenue (TTM)
₹6 Cr
P/E Ratio
32
P/B Ratio
7.7
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
|
6.29
|
5.51
|
2.41
|
0.70
|
0.70
|
2.39
|
|||||
|
Total Income
|
6.83
|
5.74
|
2.69
|
0.79
|
0.84
|
2.55
|
|||||
|
Total Expenditure
|
5.92
|
5.57
|
2.28
|
1.06
|
1.34
|
2.11
|
|||||
|
EBITDA
|
0.36
|
-0.07
|
0.13
|
-0.37
|
-0.63
|
0.28
|
|||||
|
Depreciation
|
0.05
|
0.05
|
0.11
|
0.10
|
0.11
|
0.12
|
|||||
|
EBIT
|
0.32
|
-0.12
|
0.02
|
-0.47
|
-0.74
|
0.16
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Other Income
|
0.54
|
0.23
|
0.29
|
0.09
|
0.14
|
0.16
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
-0.39
|
--
|
|||||
|
Profit before Tax
|
0.85
|
0.11
|
0.31
|
-0.38
|
-1.00
|
0.32
|
|||||
|
Provision for Tax
|
0.14
|
0.07
|
0.02
|
0.00
|
-0.05
|
0.09
|
|||||
|
Profit after Tax
|
0.72
|
0.05
|
0.29
|
-0.38
|
-0.95
|
0.22
|
|||||
|
Minority Interest
|
-0.17
|
-0.09
|
-0.03
|
0.00
|
0.00
|
0.00
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
0.55
|
-0.05
|
0.26
|
-0.38
|
-0.95
|
0.22
|
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
|
2.29
|
1.74
|
2.05
|
1.80
|
2.15
|
3.14
|
|||||
|
Minority Interest
|
0.29
|
0.12
|
0.03
|
0.01
|
0.01
|
0.00
|
|||||
|
Non-Current Liabilities
|
0.07
|
0.06
|
0.00
|
0.00
|
--
|
0.06
|
|||||
|
Current Liabilities
|
0.36
|
0.72
|
0.17
|
0.18
|
0.17
|
0.24
|
|||||
|
Total Liabilities
|
3.01
|
2.64
|
2.25
|
1.98
|
2.33
|
3.44
|
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
|
2.22
|
0.09
|
0.09
|
0.14
|
0.21
|
0.32
|
|||||
|
Current Assets
|
0.80
|
2.55
|
2.16
|
1.85
|
2.11
|
3.12
|
|||||
|
Total Assets
|
3.01
|
2.64
|
2.25
|
1.98
|
2.33
|
3.44
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
0.44
|
1.83
|
1.99
|
1.67
|
1.94
|
2.88
|
|||||
|
Contingent Liabilities
|
0.14
|
0.14
|
--
|
--
|
--
|
--
|
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
|
-1.53
|
0.31
|
0.07
|
-0.45
|
-1.00
|
0.22
|
|||||
|
Cash Flow from Investing Activities
|
-0.14
|
0.01
|
0.01
|
0.06
|
0.12
|
0.06
|
|||||
|
Cash from Financing Activities
|
--
|
-0.18
|
--
|
--
|
-0.04
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-1.67
|
0.13
|
0.09
|
-0.38
|
-0.91
|
0.28
|
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 (₹)
|
0.89
|
-0.07
|
0.43
|
-0.62
|
-1.55
|
0.37
|
|||||
|
Cash EPS (₹)
|
1.25
|
0.16
|
0.65
|
-0.45
|
-1.37
|
0.57
|
|||||
|
Adjusted Book Value (₹)
|
3.73
|
2.84
|
3.34
|
2.93
|
3.51
|
5.13
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
0.30
|
--
|
0.25
|
0.25
|
|||||
|
Cash Flow per Share (₹)
|
-2.50
|
4.98
|
1.21
|
-7.29
|
-16.28
|
3.56
|
|||||
|
Free Cash Flow per Share (₹)
|
-2.74
|
6.69
|
1.82
|
-6.34
|
-13.34
|
4.96
|
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 (%)
|
42.46
|
6.24
|
15.92
|
-19.20
|
-37.59
|
10.44
|
|||||
|
ROE (%)
|
35.66
|
2.44
|
14.95
|
-19.28
|
-36.00
|
7.38
|
|||||
|
ROA (%)
|
25.41
|
1.89
|
13.58
|
-17.66
|
-33.04
|
6.81
|
|||||
|
EBIT Margin (%)
|
5.02
|
-2.10
|
0.85
|
-67.38
|
-105.61
|
6.69
|
|||||
|
Net Margin (%)
|
10.52
|
0.81
|
10.67
|
-48.41
|
-113.24
|
8.81
|
|||||
|
Cash Profit Margin (%)
|
12.20
|
1.74
|
16.35
|
-39.20
|
-119.26
|
14.51
|
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 (%)
|
14.20
|
128.57
|
246.00
|
-1.17
|
-70.54
|
26.43
|
|||||
|
EBIT Growth (%)
|
373.43
|
-667.18
|
104.34
|
36.95
|
-564.92
|
-63.75
|
|||||
|
Net Profit Growth (%)
|
1,451.35
|
-83.90
|
175.54
|
60.05
|
-524.62
|
-31.52
|
|||||
|
EPS Growth (%)
|
1,314.11
|
-117.28
|
168.39
|
59.89
|
-524.74
|
-31.53
|
|||||
|
Book Value Growth (%)
|
31.53
|
-15.10
|
13.95
|
-16.38
|
-31.55
|
6.88
|
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
|
103.93
|
--
|
59.22
|
--
|
--
|
35.52
|
|||||
|
Price / Book Value
|
24.91
|
13.32
|
7.56
|
2.42
|
3.08
|
2.54
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
1.19
|
--
|
2.31
|
1.92
|
|||||
|
EV/EBITDA
|
62.97
|
127.71
|
33.30
|
-10.17
|
-9.45
|
11.65
|
|||||
|
Close Price (₹)
|
93.00
|
37.80
|
25.26
|
7.10
|
10.80
|
13.00
|
|||||
|
High Price (₹)
|
120.40
|
73.32
|
36.79
|
12.05
|
15.30
|
14.10
|
|||||
|
Low Price (₹)
|
36.00
|
25.05
|
5.00
|
6.86
|
7.30
|
6.40
|
|||||
|
Market Cap (₹ Cr)
|
57.01
|
23.17
|
15.48
|
4.35
|
6.62
|
7.97
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.22
|
3.53
|
12.61
|
10.45
|
12.26
|
13.25
|
|||||
|
Quick Ratio
|
1.84
|
3.35
|
12.14
|
10.45
|
12.26
|
13.25
|
|||||
|
Interest Coverage
|
580.03
|
34.20
|
--
|
-520.48
|
-183.22
|
605.11
|
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 (%)
|
2.62
|
6.01
|
0.88
|
0.38
|
0.22
|
0.72
|
|||||
|
Asset Turnover
|
2.22
|
2.25
|
1.15
|
0.33
|
0.24
|
0.73
|
|||||
|
Receivable days
|
14.39
|
11.67
|
1.79
|
1.08
|
4.86
|
2.13
|
|||||
|
Inventory Days
|
7.70
|
6.99
|
12.04
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
-1,766.32
|
-112.45
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
22.09
|
1,784.99
|
126.28
|
--
|
--
|
--
|