Market cap
₹7 Cr
Revenue (TTM)
₹41 Cr
P/E Ratio
--
P/B Ratio
0.5
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
|
40.72
|
45.48
|
366.31
|
506.52
|
49.79
|
43.72
|
|||||
|
Total Income
|
40.68
|
45.67
|
367.61
|
507.06
|
49.79
|
43.72
|
|||||
|
Total Expenditure
|
40.71
|
45.41
|
366.19
|
504.48
|
49.56
|
43.63
|
|||||
|
EBITDA
|
--
|
0.07
|
0.12
|
2.05
|
0.23
|
0.09
|
|||||
|
Depreciation
|
--
|
0.06
|
0.20
|
0.06
|
0.01
|
0.01
|
|||||
|
EBIT
|
--
|
0.01
|
-0.08
|
1.99
|
0.22
|
0.08
|
|||||
|
Interest
|
-0.01
|
0.00
|
0.17
|
0.02
|
0.01
|
0.00
|
|||||
|
Other Income
|
-0.04
|
0.19
|
1.29
|
0.54
|
0.00
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.02
|
0.20
|
1.04
|
2.51
|
0.21
|
0.08
|
|||||
|
Provision for Tax
|
0.03
|
0.03
|
0.12
|
0.50
|
0.03
|
0.00
|
|||||
|
Profit after Tax
|
-0.05
|
0.17
|
0.92
|
2.01
|
0.18
|
0.08
|
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
|
13.20
|
13.19
|
13.02
|
12.10
|
10.09
|
9.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.05
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
10.81
|
12.22
|
7.77
|
3.41
|
1.30
|
1.20
|
|||||
|
Total Liabilities
|
24.05
|
25.41
|
20.79
|
15.51
|
11.39
|
11.12
|
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
|
0.42
|
1.85
|
2.27
|
1.60
|
0.73
|
0.09
|
|||||
|
Current Assets
|
23.63
|
23.56
|
18.52
|
13.91
|
10.66
|
11.03
|
|||||
|
Total Assets
|
24.05
|
25.41
|
20.79
|
15.51
|
11.39
|
11.12
|
|||||
|
Total Debt*
|
--
|
11.25
|
6.59
|
1.87
|
0.69
|
0.62
|
|||||
|
Net Current Assets
|
12.82
|
11.34
|
10.75
|
10.50
|
9.36
|
9.82
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.09
|
1.19
|
2.09
|
-1.06
|
-1.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.36
|
-0.87
|
-0.93
|
-0.65
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-0.19
|
-1.51
|
-0.02
|
-0.01
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.08
|
-1.20
|
1.14
|
-1.72
|
-1.05
|
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 (₹)
|
-0.01
|
0.03
|
0.18
|
0.40
|
0.03
|
0.02
|
|||||
|
Cash EPS (₹)
|
-0.01
|
0.05
|
0.22
|
0.41
|
0.04
|
0.02
|
|||||
|
Adjusted Book Value (₹)
|
2.61
|
2.62
|
2.58
|
2.40
|
2.00
|
1.97
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.02
|
0.24
|
0.41
|
-3.74
|
-3.69
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.06
|
-0.07
|
0.31
|
-3.79
|
-3.69
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.92
|
7.21
|
20.41
|
2.06
|
0.76
|
|||||
|
ROE (%)
|
--
|
1.31
|
7.34
|
18.12
|
1.75
|
0.80
|
|||||
|
ROA (%)
|
-0.18
|
0.74
|
5.08
|
14.94
|
1.56
|
0.67
|
|||||
|
EBIT Margin (%)
|
--
|
0.03
|
-0.02
|
0.39
|
0.44
|
0.18
|
|||||
|
Net Margin (%)
|
-0.11
|
0.37
|
0.25
|
0.40
|
0.35
|
0.18
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.50
|
0.31
|
0.41
|
0.38
|
0.21
|
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 (%)
|
-52.76
|
-87.59
|
-27.68
|
917.25
|
13.88
|
-65.12
|
|||||
|
EBIT Growth (%)
|
--
|
115.67
|
-104.12
|
806.03
|
173.68
|
183.01
|
|||||
|
Net Profit Growth (%)
|
-119.57
|
-81.43
|
-54.13
|
1,047.49
|
120.99
|
184.49
|
|||||
|
EPS Growth (%)
|
-119.52
|
-81.45
|
-54.14
|
1,048.13
|
120.87
|
184.49
|
|||||
|
Book Value Growth (%)
|
--
|
1.33
|
7.61
|
19.92
|
1.77
|
0.81
|
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
|
-156.95
|
66.67
|
19.32
|
16.44
|
1.36
|
4.41
|
|||||
|
Price / Book Value
|
0.54
|
0.86
|
1.37
|
2.73
|
0.42
|
0.63
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-783.30
|
85.46
|
17.15
|
12.97
|
20.27
|
53.35
|
|||||
|
Close Price (₹)
|
1.74
|
2.26
|
3.53
|
6.55
|
0.84
|
1.24
|
|||||
|
High Price (₹)
|
2.60
|
5.64
|
7.91
|
13.37
|
1.69
|
2.13
|
|||||
|
Low Price (₹)
|
1.10
|
2.02
|
3.11
|
0.81
|
0.81
|
1.18
|
|||||
|
Market Cap (₹ Cr)
|
7.06
|
11.40
|
17.80
|
33.03
|
4.25
|
6.23
|
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
|
--
|
0.85
|
0.51
|
0.15
|
0.07
|
0.06
|
|||||
|
Short term debt to equity ratio
|
--
|
0.85
|
0.51
|
0.15
|
0.07
|
0.06
|
|||||
|
Current Ratio
|
2.19
|
1.93
|
2.38
|
4.08
|
8.22
|
9.17
|
|||||
|
Quick Ratio
|
0.91
|
0.23
|
0.71
|
1.24
|
1.45
|
2.11
|
|||||
|
Interest Coverage
|
3.14
|
81.48
|
7.18
|
166.12
|
15.68
|
245.73
|
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 (%)
|
22.21
|
3.98
|
0.95
|
0.30
|
2.46
|
0.64
|
|||||
|
Asset Turnover
|
1.65
|
1.97
|
20.18
|
37.66
|
4.43
|
3.68
|
|||||
|
Receivable days
|
--
|
21.22
|
2.50
|
0.99
|
5.51
|
21.05
|
|||||
|
Inventory Days
|
--
|
135.59
|
11.32
|
6.66
|
63.30
|
52.85
|
|||||
|
Payable days
|
--
|
4.71
|
0.66
|
0.52
|
3.62
|
11.31
|
|||||
|
Cash Conversion Cycle
|
--
|
152.10
|
13.15
|
7.13
|
65.19
|
62.58
|