Market cap
₹55 Cr
Revenue (TTM)
₹31 Cr
P/E Ratio
--
P/B Ratio
3.6
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
|
30.80
|
61.70
|
68.59
|
77.87
|
73.73
|
57.09
|
|||||
|
Total Income
|
31.07
|
62.82
|
69.21
|
78.41
|
74.14
|
57.95
|
|||||
|
Total Expenditure
|
37.38
|
51.31
|
55.60
|
73.51
|
61.87
|
49.74
|
|||||
|
EBITDA
|
-6.58
|
10.39
|
12.99
|
4.36
|
11.86
|
7.35
|
|||||
|
Depreciation
|
4.39
|
5.47
|
5.43
|
4.27
|
3.45
|
4.45
|
|||||
|
EBIT
|
-10.97
|
4.92
|
7.56
|
0.09
|
8.41
|
2.90
|
|||||
|
Interest
|
3.04
|
6.00
|
6.30
|
6.55
|
7.92
|
7.22
|
|||||
|
Other Income
|
0.27
|
1.12
|
0.62
|
0.54
|
0.40
|
0.86
|
|||||
|
Exceptional Items
|
-12.25
|
0.00
|
0.11
|
-0.07
|
-0.21
|
-0.07
|
|||||
|
Profit before Tax
|
-26.00
|
0.05
|
1.99
|
-6.00
|
0.69
|
-3.52
|
|||||
|
Provision for Tax
|
-0.02
|
-0.80
|
-0.04
|
-0.47
|
0.63
|
0.26
|
|||||
|
Profit after Tax
|
-25.98
|
0.85
|
2.03
|
-5.53
|
0.05
|
-3.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-25.98
|
0.85
|
2.03
|
-5.53
|
0.05
|
-3.79
|
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
|
32.36
|
58.33
|
57.49
|
55.46
|
58.24
|
58.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.21
|
36.73
|
37.73
|
41.03
|
41.22
|
49.87
|
|||||
|
Current Liabilities
|
114.49
|
66.11
|
65.27
|
69.45
|
57.79
|
48.48
|
|||||
|
Total Liabilities
|
156.06
|
161.18
|
160.48
|
165.94
|
157.25
|
156.54
|
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
|
68.09
|
71.41
|
76.18
|
84.08
|
88.41
|
94.38
|
|||||
|
Current Assets
|
70.84
|
71.74
|
74.24
|
78.96
|
63.37
|
54.24
|
|||||
|
Total Assets
|
156.06
|
161.18
|
160.48
|
165.94
|
157.25
|
156.54
|
|||||
|
Total Debt*
|
54.99
|
55.69
|
60.67
|
62.95
|
70.34
|
72.94
|
|||||
|
Net Current Assets
|
-43.65
|
5.63
|
8.98
|
9.51
|
5.58
|
5.76
|
|||||
|
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
|
20.75
|
11.76
|
4.84
|
8.58
|
5.93
|
-7.31
|
|||||
|
Cash Flow from Investing Activities
|
-0.25
|
-1.46
|
2.55
|
1.40
|
2.71
|
-27.44
|
|||||
|
Cash from Financing Activities
|
-3.92
|
-10.44
|
-7.41
|
-10.96
|
-9.78
|
35.78
|
|||||
|
Net Cash Inflow / Outflow
|
16.58
|
-0.14
|
-0.01
|
-0.98
|
-1.13
|
1.03
|
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 (₹)
|
-10.39
|
0.34
|
0.81
|
-2.21
|
0.02
|
-1.62
|
|||||
|
Cash EPS (₹)
|
-8.64
|
2.53
|
2.98
|
-0.50
|
1.50
|
0.28
|
|||||
|
Adjusted Book Value (₹)
|
6.09
|
16.13
|
18.98
|
21.03
|
22.59
|
21.52
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
8.30
|
4.71
|
1.94
|
3.43
|
2.54
|
-3.13
|
|||||
|
Free Cash Flow per Share (₹)
|
7.34
|
2.77
|
-0.10
|
-5.65
|
-0.86
|
-6.52
|
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 (%)
|
-27.62
|
5.93
|
7.41
|
0.46
|
6.99
|
3.00
|
|||||
|
ROE (%)
|
-93.54
|
1.93
|
4.06
|
-10.51
|
0.10
|
-7.53
|
|||||
|
ROA (%)
|
-16.38
|
0.53
|
1.24
|
-3.42
|
0.03
|
-2.42
|
|||||
|
EBIT Margin (%)
|
-35.63
|
7.98
|
11.02
|
0.11
|
11.41
|
5.07
|
|||||
|
Net Margin (%)
|
-83.62
|
1.35
|
2.93
|
-7.06
|
0.07
|
-6.54
|
|||||
|
Cash Profit Margin (%)
|
-70.09
|
10.24
|
10.66
|
-1.55
|
4.48
|
1.15
|
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 (%)
|
-50.08
|
-10.05
|
-11.92
|
5.62
|
29.15
|
--
|
|||||
|
EBIT Growth (%)
|
-322.88
|
-34.85
|
8,728.39
|
-98.98
|
190.34
|
--
|
|||||
|
Net Profit Growth (%)
|
-3,161.22
|
-58.19
|
136.68
|
--
|
101.40
|
--
|
|||||
|
EPS Growth (%)
|
-3,161.18
|
-58.18
|
136.67
|
-9,839.39
|
101.40
|
--
|
|||||
|
Book Value Growth (%)
|
-62.23
|
-15.01
|
-9.76
|
-0.39
|
4.96
|
--
|
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
|
--
|
60.88
|
34.49
|
--
|
494.93
|
--
|
|||||
|
Price / Book Value
|
0.57
|
1.28
|
1.48
|
0.91
|
0.50
|
0.70
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.26
|
9.22
|
9.50
|
22.31
|
7.69
|
12.74
|
|||||
|
Close Price (₹)
|
3.45
|
20.67
|
28.00
|
19.05
|
11.25
|
15.00
|
|||||
|
High Price (₹)
|
26.50
|
41.10
|
31.89
|
33.80
|
27.50
|
62.90
|
|||||
|
Low Price (₹)
|
2.97
|
16.05
|
12.00
|
11.00
|
10.25
|
12.25
|
|||||
|
Market Cap (₹ Cr)
|
8.62
|
51.66
|
69.99
|
47.62
|
26.28
|
35.04
|
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
|
3.61
|
1.38
|
1.28
|
1.20
|
1.33
|
1.45
|
|||||
|
Short term debt to equity ratio
|
0.88
|
0.37
|
0.37
|
0.38
|
0.37
|
0.37
|
|||||
|
Current Ratio
|
0.62
|
1.09
|
1.14
|
1.14
|
1.10
|
1.12
|
|||||
|
Quick Ratio
|
0.39
|
0.47
|
0.58
|
0.57
|
0.56
|
0.71
|
|||||
|
Interest Coverage
|
-7.56
|
1.01
|
1.32
|
0.08
|
1.09
|
0.51
|
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 (%)
|
56.47
|
33.20
|
38.24
|
34.32
|
25.63
|
35.01
|
|||||
|
Asset Turnover
|
0.19
|
0.38
|
0.43
|
0.50
|
0.50
|
0.37
|
|||||
|
Receivable days
|
224.43
|
138.18
|
138.06
|
102.51
|
90.63
|
126.87
|
|||||
|
Inventory Days
|
397.03
|
229.46
|
198.19
|
157.50
|
117.56
|
125.16
|
|||||
|
Payable days
|
566.18
|
1,041.04
|
617.44
|
287.54
|
202.18
|
219.76
|
|||||
|
Cash Conversion Cycle
|
55.28
|
-673.40
|
-281.19
|
-27.52
|
6.01
|
32.26
|