Market cap
₹3 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
--
P/B Ratio
--
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.46
|
39.11
|
3,362.94
|
1,186.88
|
162.45
|
--
|
|||||
|
Total Income
|
2.75
|
41.31
|
3,364.01
|
1,187.27
|
165.43
|
3.52
|
|||||
|
Total Expenditure
|
480.64
|
78.80
|
3,359.71
|
1,115.82
|
162.37
|
0.00
|
|||||
|
EBITDA
|
-478.18
|
-39.69
|
3.23
|
71.06
|
0.08
|
0.00
|
|||||
|
Depreciation
|
0.18
|
0.20
|
0.25
|
0.06
|
--
|
--
|
|||||
|
EBIT
|
-478.36
|
-39.89
|
2.98
|
71.00
|
0.08
|
0.00
|
|||||
|
Interest
|
1.06
|
0.22
|
1.86
|
0.57
|
--
|
--
|
|||||
|
Other Income
|
0.29
|
2.20
|
1.07
|
0.39
|
2.98
|
3.52
|
|||||
|
Exceptional Items
|
-6.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-485.36
|
-37.91
|
2.19
|
70.82
|
3.06
|
3.52
|
|||||
|
Provision for Tax
|
-0.01
|
--
|
1.90
|
20.10
|
0.95
|
0.60
|
|||||
|
Profit after Tax
|
-485.35
|
-37.91
|
0.29
|
50.72
|
2.11
|
2.93
|
Liabilities (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-390.27
|
95.08
|
132.96
|
133.21
|
12.01
|
9.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.73
|
26.42
|
0.43
|
0.55
|
--
|
--
|
|||||
|
Current Liabilities
|
970.80
|
544.94
|
628.84
|
984.53
|
58.49
|
0.60
|
|||||
|
Total Liabilities
|
606.26
|
666.44
|
762.23
|
1,118.29
|
70.50
|
10.49
|
Assets (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
474.84
|
587.11
|
11.49
|
6.28
|
3.18
|
--
|
|||||
|
Current Assets
|
131.42
|
79.33
|
750.74
|
1,112.01
|
67.32
|
10.49
|
|||||
|
Total Assets
|
606.26
|
666.44
|
762.23
|
1,118.29
|
70.50
|
10.49
|
|||||
|
Total Debt*
|
7.04
|
7.92
|
52.52
|
49.11
|
43.17
|
--
|
|||||
|
Net Current Assets
|
-839.38
|
-465.61
|
121.90
|
127.48
|
8.83
|
9.90
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
0.42
|
40.63
|
-35.64
|
-33.70
|
-40.07
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.63
|
-1.49
|
-6.90
|
-0.43
|
--
|
|||||
|
Cash from Financing Activities
|
-1.24
|
-44.37
|
1.84
|
75.83
|
43.17
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.82
|
-0.11
|
-35.29
|
35.23
|
2.67
|
--
|
Financials Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-196.34
|
-15.34
|
0.12
|
20.52
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
-196.27
|
-15.25
|
0.22
|
20.54
|
2.41
|
3.33
|
|||||
|
Adjusted Book Value (₹)
|
-157.88
|
38.46
|
53.79
|
53.89
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
1.00
|
5.00
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.17
|
16.44
|
-14.42
|
-40.90
|
-548.90
|
-94.25
|
|||||
|
Free Cash Flow per Share (₹)
|
-195.28
|
16.52
|
-17.67
|
-65.33
|
-554.11
|
-94.25
|
Profitability Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-26.13
|
2.20
|
60.12
|
9.40
|
41.76
|
|||||
|
ROE (%)
|
--
|
-33.25
|
0.22
|
69.85
|
19.26
|
34.69
|
|||||
|
ROA (%)
|
-76.27
|
-5.31
|
0.03
|
8.53
|
5.21
|
33.51
|
|||||
|
EBIT Margin (%)
|
-19,445.53
|
-101.99
|
0.09
|
5.98
|
0.05
|
--
|
|||||
|
Net Margin (%)
|
-17,649.09
|
-91.77
|
0.01
|
4.27
|
1.28
|
83.06
|
|||||
|
Cash Profit Margin (%)
|
--
|
-96.42
|
0.02
|
4.28
|
1.30
|
--
|
Growth Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-93.71
|
-98.84
|
183.34
|
630.61
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-1,099.20
|
-1,438.59
|
-95.80
|
88,650.00
|
13,433.33
|
53.85
|
|||||
|
Net Profit Growth (%)
|
-1,180.27
|
--
|
-99.43
|
2,303.79
|
-27.88
|
--
|
|||||
|
EPS Growth (%)
|
-1,180.27
|
--
|
-99.43
|
751.83
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-510.46
|
-28.49
|
-0.19
|
1,009.16
|
21.36
|
41.97
|
Valuation Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
580.56
|
1.19
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.04
|
0.26
|
1.27
|
1.36
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
1.47
|
2.28
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.04
|
-0.80
|
50.74
|
2.62
|
13.45
|
0.19
|
|||||
|
Close Price (₹)
|
6.51
|
10.03
|
68.10
|
73.20
|
--
|
--
|
|||||
|
High Price (₹)
|
15.10
|
86.85
|
373.00
|
77.13
|
--
|
--
|
|||||
|
Low Price (₹)
|
5.81
|
8.96
|
59.90
|
69.17
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
16.09
|
24.80
|
168.34
|
180.95
|
--
|
--
|
Solvency Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-0.02
|
0.08
|
0.40
|
0.37
|
3.59
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.39
|
0.36
|
3.59
|
--
|
|||||
|
Current Ratio
|
0.14
|
0.15
|
1.19
|
1.13
|
1.15
|
17.59
|
|||||
|
Quick Ratio
|
0.14
|
0.15
|
1.08
|
0.88
|
0.94
|
17.59
|
|||||
|
Interest Coverage
|
-456.89
|
-171.32
|
2.18
|
125.25
|
--
|
--
|
Operating Efficiency Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1,592.28
|
121.96
|
0.47
|
65.24
|
18.99
|
--
|
|||||
|
Asset Turnover
|
0.00
|
0.05
|
3.58
|
2.00
|
4.01
|
--
|
|||||
|
Receivable days
|
6,444.62
|
296.97
|
42.89
|
123.81
|
69.32
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
17.12
|
39.48
|
27.07
|
--
|
|||||
|
Payable days
|
--
|
2,570.81
|
78.84
|
150.76
|
32.15
|
--
|
|||||
|
Cash Conversion Cycle
|
6,444.62
|
-2,273.84
|
-18.83
|
12.53
|
64.24
|
--
|