Market cap
₹117 Cr
Revenue (TTM)
₹8 Cr
P/E Ratio
107.1
P/B Ratio
--
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
|
8.47
|
1.34
|
1.46
|
--
|
0.95
|
2.37
|
|||||
|
Total Income
|
9.12
|
1.65
|
1.46
|
0.00
|
1.04
|
2.39
|
|||||
|
Total Expenditure
|
7.69
|
2.95
|
2.65
|
0.58
|
3.92
|
6.56
|
|||||
|
EBITDA
|
0.79
|
-1.61
|
-1.19
|
-0.58
|
-2.96
|
-4.19
|
|||||
|
Depreciation
|
0.21
|
0.05
|
0.07
|
0.08
|
0.13
|
0.12
|
|||||
|
EBIT
|
0.57
|
-1.67
|
-1.26
|
-0.66
|
-3.10
|
-4.31
|
|||||
|
Interest
|
0.15
|
0.03
|
0.00
|
0.01
|
0.09
|
0.04
|
|||||
|
Other Income
|
0.65
|
0.31
|
--
|
0.00
|
0.08
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
0.00
|
-0.47
|
--
|
|||||
|
Profit before Tax
|
1.07
|
-1.38
|
-1.26
|
-0.66
|
-3.58
|
-4.34
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
1.07
|
-1.38
|
-1.26
|
-0.66
|
-3.58
|
-4.34
|
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
|
36.58
|
-2.05
|
-0.67
|
0.60
|
1.26
|
4.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.49
|
5.34
|
2.18
|
0.60
|
0.18
|
0.66
|
|||||
|
Current Liabilities
|
0.35
|
2.71
|
1.27
|
1.25
|
2.25
|
1.32
|
|||||
|
Total Liabilities
|
38.42
|
6.00
|
2.78
|
2.45
|
3.69
|
6.81
|
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
|
13.13
|
2.63
|
0.24
|
0.29
|
1.47
|
2.25
|
|||||
|
Current Assets
|
25.29
|
3.37
|
2.55
|
2.16
|
2.22
|
4.57
|
|||||
|
Total Assets
|
38.42
|
6.00
|
2.78
|
2.45
|
3.69
|
6.81
|
|||||
|
Total Debt*
|
1.49
|
5.34
|
2.18
|
0.60
|
0.56
|
0.65
|
|||||
|
Net Current Assets
|
24.94
|
0.66
|
1.28
|
0.91
|
-0.03
|
3.24
|
|||||
|
Contingent Liabilities
|
0.83
|
0.83
|
0.83
|
0.83
|
0.02
|
0.02
|
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
|
-15.73
|
-0.76
|
-1.55
|
-1.35
|
-2.49
|
-4.10
|
|||||
|
Cash Flow from Investing Activities
|
-10.17
|
-2.22
|
--
|
1.12
|
-0.09
|
-2.05
|
|||||
|
Cash from Financing Activities
|
33.57
|
3.13
|
1.58
|
0.04
|
-0.17
|
8.89
|
|||||
|
Net Cash Inflow / Outflow
|
7.67
|
0.15
|
0.03
|
-0.19
|
-2.76
|
2.73
|
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 (₹)
|
0.63
|
-2.48
|
-1.27
|
-0.67
|
-3.60
|
-4.37
|
|||||
|
Cash EPS (₹)
|
0.76
|
-2.39
|
-1.20
|
-0.59
|
-3.47
|
-4.24
|
|||||
|
Adjusted Book Value (₹)
|
20.81
|
-3.67
|
-0.67
|
0.60
|
1.27
|
4.87
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-9.26
|
-1.35
|
-2.78
|
-2.42
|
-4.46
|
-7.34
|
|||||
|
Free Cash Flow per Share (₹)
|
-11.42
|
-5.39
|
-2.78
|
-2.46
|
-6.39
|
-11.11
|
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 (%)
|
5.91
|
-56.34
|
-93.18
|
-43.40
|
-95.47
|
-136.02
|
|||||
|
ROE (%)
|
6.45
|
--
|
--
|
-71.34
|
-117.39
|
-158.04
|
|||||
|
ROA (%)
|
4.84
|
-31.53
|
-48.28
|
-21.58
|
-68.12
|
-105.42
|
|||||
|
EBIT Margin (%)
|
6.77
|
-124.72
|
-86.42
|
--
|
-324.25
|
-181.64
|
|||||
|
Net Margin (%)
|
11.78
|
-84.03
|
-86.46
|
-1,65,425.00
|
-344.36
|
-181.63
|
|||||
|
Cash Profit Margin (%)
|
15.19
|
-99.78
|
-81.42
|
--
|
-360.51
|
-177.61
|
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 (%)
|
534.33
|
-8.57
|
--
|
-100.00
|
-59.76
|
67.48
|
|||||
|
EBIT Growth (%)
|
134.42
|
-31.94
|
-91.64
|
78.72
|
28.16
|
-94.16
|
|||||
|
Net Profit Growth (%)
|
177.57
|
-9.65
|
-90.84
|
81.50
|
17.53
|
-102.51
|
|||||
|
EPS Growth (%)
|
125.52
|
-94.94
|
-90.85
|
81.50
|
17.53
|
-30.28
|
|||||
|
Book Value Growth (%)
|
1,822.81
|
-207.88
|
-211.63
|
-52.59
|
-73.97
|
640.30
|
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
|
71.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.16
|
-13.76
|
-18.36
|
13.85
|
8.43
|
5.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
48.78
|
-25.63
|
-12.06
|
-15.13
|
-3.79
|
-5.60
|
|||||
|
Close Price (₹)
|
45.00
|
50.54
|
12.32
|
8.33
|
10.69
|
25.88
|
|||||
|
High Price (₹)
|
64.95
|
56.00
|
13.58
|
11.81
|
26.44
|
27.42
|
|||||
|
Low Price (₹)
|
27.36
|
11.81
|
6.16
|
7.17
|
10.69
|
21.94
|
|||||
|
Market Cap (₹ Cr)
|
76.41
|
28.23
|
12.23
|
--
|
10.61
|
25.69
|
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
|
0.04
|
-2.60
|
-3.27
|
1.00
|
0.45
|
0.13
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
0.01
|
|||||
|
Current Ratio
|
72.50
|
1.24
|
2.01
|
1.72
|
0.99
|
3.45
|
|||||
|
Quick Ratio
|
64.88
|
0.99
|
1.35
|
1.66
|
0.95
|
2.75
|
|||||
|
Interest Coverage
|
8.23
|
-42.82
|
-2,524.60
|
-93.53
|
-38.60
|
-101.62
|
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 (%)
|
76.49
|
72.62
|
20.00
|
--
|
2.31
|
1.03
|
|||||
|
Asset Turnover
|
0.38
|
0.30
|
0.56
|
--
|
0.18
|
0.58
|
|||||
|
Receivable days
|
160.49
|
172.46
|
43.74
|
--
|
8.88
|
12.03
|
|||||
|
Inventory Days
|
72.28
|
209.29
|
114.17
|
--
|
192.31
|
100.08
|
|||||
|
Payable days
|
15.25
|
57.56
|
63.75
|
--
|
97.81
|
36.94
|
|||||
|
Cash Conversion Cycle
|
217.52
|
324.18
|
94.17
|
--
|
103.38
|
75.16
|