Market cap
₹8 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
52.3
P/B Ratio
0.9
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
|
1.32
|
1.10
|
0.30
|
0.25
|
0.17
|
0.09
|
|||||
|
Total Income
|
1.69
|
1.35
|
0.52
|
0.48
|
0.34
|
0.13
|
|||||
|
Total Expenditure
|
1.50
|
1.42
|
0.36
|
0.28
|
0.17
|
0.15
|
|||||
|
EBITDA
|
-0.18
|
-0.33
|
-0.06
|
-0.03
|
0.00
|
-0.06
|
|||||
|
Depreciation
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
EBIT
|
-0.18
|
-0.33
|
-0.06
|
-0.03
|
0.00
|
-0.06
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.37
|
0.26
|
0.22
|
0.23
|
0.17
|
0.04
|
|||||
|
Exceptional Items
|
0.00
|
--
|
--
|
-0.01
|
--
|
0.00
|
|||||
|
Profit before Tax
|
0.19
|
-0.07
|
0.15
|
0.19
|
0.17
|
-0.03
|
|||||
|
Provision for Tax
|
0.04
|
-0.02
|
0.04
|
0.05
|
0.04
|
0.00
|
|||||
|
Profit after Tax
|
0.15
|
-0.05
|
0.11
|
0.14
|
0.13
|
-0.02
|
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
|
8.56
|
4.53
|
4.58
|
4.47
|
4.32
|
4.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
-0.02
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
1.05
|
1.12
|
0.04
|
0.04
|
0.02
|
0.01
|
|||||
|
Total Liabilities
|
9.61
|
5.65
|
4.63
|
4.51
|
4.35
|
4.21
|
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
|
5.22
|
4.24
|
4.20
|
4.33
|
4.11
|
3.27
|
|||||
|
Current Assets
|
1.36
|
1.40
|
0.42
|
0.18
|
0.23
|
0.93
|
|||||
|
Total Assets
|
9.61
|
5.65
|
4.63
|
4.51
|
4.35
|
4.21
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
0.31
|
0.28
|
0.38
|
0.13
|
0.21
|
0.92
|
|||||
|
Contingent Liabilities
|
--
|
0.06
|
0.06
|
--
|
--
|
--
|
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
|
--
|
-0.43
|
0.07
|
-0.22
|
0.67
|
1.45
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.22
|
0.19
|
0.13
|
-1.44
|
-0.57
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.20
|
0.26
|
-0.09
|
-0.77
|
0.88
|
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 (₹)
|
1.27
|
-0.45
|
0.96
|
1.18
|
1.07
|
-0.20
|
|||||
|
Cash EPS (₹)
|
1.25
|
-0.44
|
0.97
|
1.18
|
1.07
|
-0.20
|
|||||
|
Adjusted Book Value (₹)
|
72.28
|
38.06
|
38.51
|
37.54
|
36.31
|
35.25
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-3.58
|
0.58
|
-1.82
|
5.62
|
12.20
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.28
|
2.39
|
0.05
|
7.03
|
12.49
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.47
|
3.41
|
4.40
|
4.04
|
-0.62
|
|||||
|
ROE (%)
|
1.77
|
-1.16
|
2.54
|
3.20
|
2.99
|
-0.57
|
|||||
|
ROA (%)
|
1.95
|
-1.03
|
2.51
|
3.18
|
2.98
|
-0.56
|
|||||
|
EBIT Margin (%)
|
-13.45
|
-29.74
|
-20.37
|
-11.45
|
1.58
|
-68.86
|
|||||
|
Net Margin (%)
|
8.83
|
-3.91
|
22.25
|
29.56
|
37.51
|
-18.83
|
|||||
|
Cash Profit Margin (%)
|
--
|
-4.83
|
38.28
|
56.75
|
75.07
|
-26.04
|
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 (%)
|
20.71
|
264.72
|
21.05
|
46.00
|
88.89
|
--
|
|||||
|
EBIT Growth (%)
|
43.13
|
-432.31
|
-115.43
|
-1,158.68
|
104.33
|
-65.75
|
|||||
|
Net Profit Growth (%)
|
586.69
|
-146.14
|
-18.34
|
10.44
|
634.50
|
-2,172.61
|
|||||
|
EPS Growth (%)
|
580.56
|
-146.14
|
-18.34
|
10.44
|
634.53
|
-2,172.43
|
|||||
|
Book Value Growth (%)
|
--
|
-1.16
|
2.57
|
3.38
|
3.03
|
-0.56
|
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
|
52.34
|
--
|
55.39
|
34.88
|
132.85
|
--
|
|||||
|
Price / Book Value
|
0.91
|
1.92
|
1.39
|
1.10
|
3.91
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
41.56
|
-128.66
|
39.27
|
24.44
|
97.37
|
-11.83
|
|||||
|
Close Price (₹)
|
71.94
|
72.97
|
53.43
|
41.20
|
142.10
|
--
|
|||||
|
High Price (₹)
|
75.87
|
106.00
|
93.99
|
190.80
|
230.60
|
--
|
|||||
|
Low Price (₹)
|
40.50
|
45.10
|
30.60
|
34.40
|
12.50
|
--
|
|||||
|
Market Cap (₹ Cr)
|
7.80
|
8.69
|
6.36
|
4.90
|
16.92
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.29
|
1.25
|
9.78
|
4.25
|
10.06
|
95.08
|
|||||
|
Quick Ratio
|
1.29
|
1.25
|
9.78
|
4.25
|
10.06
|
95.08
|
|||||
|
Interest Coverage
|
--
|
-38.33
|
226.15
|
163.08
|
1,366.71
|
-101.65
|
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 (%)
|
65.91
|
100.00
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.17
|
0.21
|
0.07
|
0.06
|
0.04
|
0.02
|
|||||
|
Receivable days
|
--
|
365.00
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
365.24
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-0.24
|
--
|
--
|
--
|
--
|