Market cap
₹17 Cr
Revenue (TTM)
₹28 Cr
P/E Ratio
67.6
P/B Ratio
0.7
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
|
28.05
|
30.12
|
28.20
|
56.07
|
53.40
|
29.27
|
|||||
|
Total Income
|
28.39
|
30.38
|
28.33
|
56.20
|
53.60
|
29.47
|
|||||
|
Total Expenditure
|
26.80
|
28.30
|
29.00
|
54.27
|
52.03
|
27.84
|
|||||
|
EBITDA
|
1.26
|
1.82
|
-0.80
|
1.80
|
1.37
|
1.42
|
|||||
|
Depreciation
|
0.80
|
0.87
|
0.68
|
0.59
|
0.31
|
0.28
|
|||||
|
EBIT
|
0.46
|
0.95
|
-1.48
|
1.21
|
1.07
|
1.14
|
|||||
|
Interest
|
0.53
|
0.36
|
0.42
|
0.16
|
0.16
|
0.26
|
|||||
|
Other Income
|
0.34
|
0.26
|
0.13
|
0.13
|
0.20
|
0.20
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.26
|
0.85
|
-1.77
|
1.18
|
1.11
|
1.09
|
|||||
|
Provision for Tax
|
0.02
|
0.00
|
0.01
|
0.32
|
0.29
|
0.31
|
|||||
|
Profit after Tax
|
0.24
|
0.85
|
-1.77
|
0.86
|
0.81
|
0.78
|
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
|
22.92
|
22.40
|
21.55
|
23.33
|
22.47
|
21.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.10
|
1.51
|
2.36
|
0.66
|
0.05
|
0.11
|
|||||
|
Current Liabilities
|
11.37
|
12.32
|
10.31
|
13.33
|
15.15
|
9.21
|
|||||
|
Total Liabilities
|
35.38
|
36.30
|
34.27
|
37.37
|
37.74
|
31.04
|
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
|
5.34
|
6.80
|
7.40
|
4.47
|
2.77
|
1.31
|
|||||
|
Current Assets
|
29.51
|
29.44
|
26.83
|
32.85
|
34.90
|
29.68
|
|||||
|
Total Assets
|
35.38
|
36.30
|
34.27
|
37.37
|
37.74
|
31.04
|
|||||
|
Total Debt*
|
--
|
2.21
|
2.79
|
0.25
|
0.18
|
0.10
|
|||||
|
Net Current Assets
|
18.14
|
17.12
|
16.51
|
19.52
|
19.74
|
20.46
|
|||||
|
Contingent Liabilities
|
--
|
0.11
|
0.12
|
--
|
--
|
--
|
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
|
--
|
1.07
|
1.35
|
1.32
|
2.99
|
1.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.26
|
-3.46
|
-2.34
|
-1.76
|
-0.20
|
|||||
|
Cash from Financing Activities
|
--
|
-1.15
|
1.95
|
0.52
|
-0.19
|
-0.76
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.34
|
-0.16
|
-0.50
|
1.04
|
0.72
|
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 (₹)
|
0.11
|
0.39
|
-0.81
|
0.39
|
0.37
|
0.35
|
|||||
|
Cash EPS (₹)
|
0.11
|
0.78
|
-0.50
|
0.66
|
0.51
|
0.48
|
|||||
|
Adjusted Book Value (₹)
|
10.33
|
10.18
|
9.80
|
10.60
|
10.21
|
9.84
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.49
|
0.61
|
0.60
|
2.04
|
2.28
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.22
|
-0.77
|
-0.65
|
0.88
|
1.59
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.95
|
-5.63
|
5.80
|
5.69
|
6.24
|
|||||
|
ROE (%)
|
1.07
|
3.87
|
-7.91
|
3.75
|
3.67
|
3.64
|
|||||
|
ROA (%)
|
0.68
|
2.42
|
-4.96
|
2.29
|
2.36
|
2.68
|
|||||
|
EBIT Margin (%)
|
1.62
|
3.16
|
-5.25
|
2.17
|
2.00
|
3.90
|
|||||
|
Net Margin (%)
|
0.86
|
2.80
|
-6.26
|
1.53
|
1.51
|
2.63
|
|||||
|
Cash Profit Margin (%)
|
--
|
5.72
|
-3.88
|
2.58
|
2.09
|
3.61
|
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 (%)
|
-5.78
|
6.81
|
-49.70
|
5.01
|
82.46
|
9.90
|
|||||
|
EBIT Growth (%)
|
-42.62
|
164.37
|
-221.85
|
13.87
|
-6.64
|
41.32
|
|||||
|
Net Profit Growth (%)
|
-67.47
|
147.99
|
-306.59
|
5.96
|
4.42
|
1.92
|
|||||
|
EPS Growth (%)
|
-67.47
|
147.99
|
-306.58
|
5.97
|
4.41
|
1.91
|
|||||
|
Book Value Growth (%)
|
--
|
3.95
|
-7.61
|
3.82
|
3.74
|
3.21
|
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
|
67.62
|
12.84
|
--
|
27.63
|
166.67
|
9.44
|
|||||
|
Price / Book Value
|
0.73
|
0.49
|
0.97
|
1.02
|
9.02
|
1.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.79
|
5.48
|
-32.19
|
11.25
|
127.50
|
12.54
|
|||||
|
Close Price (₹)
|
5.99
|
4.97
|
9.48
|
10.79
|
92.13
|
10.00
|
|||||
|
High Price (₹)
|
10.36
|
11.99
|
16.60
|
206.80
|
108.73
|
14.98
|
|||||
|
Low Price (₹)
|
5.03
|
4.91
|
9.16
|
10.76
|
7.40
|
6.90
|
|||||
|
Market Cap (₹ Cr)
|
16.50
|
10.93
|
20.86
|
23.73
|
202.68
|
22.00
|
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
|
0.05
|
0.10
|
0.13
|
0.01
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.60
|
2.39
|
2.60
|
2.46
|
2.30
|
3.22
|
|||||
|
Quick Ratio
|
1.99
|
1.92
|
1.95
|
2.01
|
1.96
|
2.96
|
|||||
|
Interest Coverage
|
1.49
|
3.38
|
-3.24
|
8.51
|
7.98
|
5.17
|
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 (%)
|
46.30
|
49.48
|
34.87
|
38.90
|
44.80
|
60.80
|
|||||
|
Asset Turnover
|
0.78
|
0.86
|
0.79
|
1.50
|
1.56
|
1.01
|
|||||
|
Receivable days
|
--
|
149.90
|
204.79
|
148.85
|
142.57
|
213.57
|
|||||
|
Inventory Days
|
--
|
75.76
|
82.91
|
36.68
|
25.93
|
20.70
|
|||||
|
Payable days
|
--
|
154.36
|
171.24
|
109.22
|
93.82
|
108.11
|
|||||
|
Cash Conversion Cycle
|
--
|
71.30
|
116.46
|
76.31
|
74.67
|
126.16
|