Market cap
₹4 Cr
Revenue (TTM)
₹24 Cr
P/E Ratio
24.9
P/B Ratio
1.1
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
|
23.85
|
--
|
--
|
--
|
0.18
|
1.49
|
|||||
|
Total Income
|
23.86
|
0.35
|
0.33
|
0.67
|
0.40
|
1.49
|
|||||
|
Total Expenditure
|
23.67
|
0.24
|
0.73
|
0.60
|
0.37
|
1.34
|
|||||
|
EBITDA
|
0.19
|
-0.24
|
-0.73
|
-0.60
|
-0.19
|
0.15
|
|||||
|
Depreciation
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
EBIT
|
0.18
|
-0.25
|
-0.74
|
-0.61
|
-0.19
|
0.14
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Other Income
|
0.00
|
0.35
|
0.33
|
0.67
|
0.22
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.18
|
0.10
|
-0.41
|
0.06
|
0.02
|
0.14
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.02
|
0.01
|
0.04
|
|||||
|
Profit after Tax
|
0.18
|
0.10
|
-0.40
|
0.05
|
0.02
|
0.11
|
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
|
3.81
|
3.63
|
3.53
|
3.93
|
1.51
|
0.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.17
|
0.17
|
0.00
|
0.00
|
0.11
|
0.00
|
|||||
|
Current Liabilities
|
9.25
|
0.08
|
0.32
|
0.28
|
0.18
|
0.60
|
|||||
|
Total Liabilities
|
13.24
|
3.88
|
3.85
|
4.21
|
1.81
|
0.68
|
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
|
1.93
|
3.17
|
2.74
|
0.02
|
0.01
|
0.02
|
|||||
|
Current Assets
|
11.19
|
0.47
|
0.73
|
3.70
|
1.79
|
0.66
|
|||||
|
Total Assets
|
13.24
|
3.88
|
3.85
|
4.21
|
1.81
|
0.68
|
|||||
|
Total Debt*
|
0.18
|
0.18
|
--
|
0.01
|
0.11
|
--
|
|||||
|
Net Current Assets
|
1.94
|
0.39
|
0.41
|
3.42
|
1.61
|
0.07
|
|||||
|
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
|
--
|
--
|
-0.18
|
0.37
|
-0.04
|
0.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.10
|
-0.50
|
0.00
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
-0.01
|
0.11
|
0.14
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-0.09
|
-0.03
|
0.10
|
0.01
|
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 (₹)
|
0.22
|
0.13
|
-0.50
|
0.06
|
0.28
|
--
|
|||||
|
Cash EPS (₹)
|
0.23
|
0.14
|
-0.49
|
0.06
|
0.40
|
1.98
|
|||||
|
Adjusted Book Value (₹)
|
4.55
|
4.17
|
3.89
|
4.24
|
25.34
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
--
|
-0.23
|
0.46
|
-0.07
|
0.06
|
|||||
|
Free Cash Flow per Share (₹)
|
0.22
|
0.13
|
-0.23
|
-2.23
|
-2.39
|
0.02
|
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 (%)
|
4.90
|
3.17
|
-12.18
|
2.48
|
3.35
|
447.67
|
|||||
|
ROE (%)
|
5.15
|
3.20
|
-12.26
|
1.82
|
2.10
|
329.80
|
|||||
|
ROA (%)
|
2.13
|
2.71
|
-10.04
|
1.50
|
1.35
|
15.90
|
|||||
|
EBIT Margin (%)
|
0.76
|
--
|
--
|
--
|
-105.19
|
9.73
|
|||||
|
Net Margin (%)
|
0.76
|
29.63
|
-120.80
|
6.70
|
4.16
|
7.17
|
|||||
|
Cash Profit Margin (%)
|
0.80
|
--
|
--
|
--
|
13.17
|
7.59
|
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 (%)
|
--
|
--
|
--
|
-100.00
|
-87.69
|
654.52
|
|||||
|
EBIT Growth (%)
|
173.64
|
66.56
|
-20.82
|
-216.66
|
-233.03
|
2,314.32
|
|||||
|
Net Profit Growth (%)
|
74.36
|
125.86
|
-996.81
|
168.29
|
-84.24
|
2,712.44
|
|||||
|
EPS Growth (%)
|
74.46
|
125.85
|
-996.04
|
-80.22
|
-84.97
|
--
|
|||||
|
Book Value Growth (%)
|
9.02
|
7.20
|
-8.18
|
127.05
|
1,650.87
|
495.79
|
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
|
210.50
|
230.35
|
--
|
1,241.91
|
--
|
--
|
|||||
|
Price / Book Value
|
10.40
|
7.11
|
19.45
|
16.29
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
202.14
|
211.85
|
-156.16
|
811.71
|
15.02
|
3.31
|
|||||
|
Close Price (₹)
|
47.30
|
29.68
|
75.70
|
69.05
|
--
|
--
|
|||||
|
High Price (₹)
|
55.64
|
97.00
|
94.00
|
130.00
|
--
|
--
|
|||||
|
Low Price (₹)
|
30.18
|
25.90
|
48.85
|
40.00
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
38.37
|
--
|
--
|
--
|
--
|
--
|
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
|
0.05
|
0.05
|
--
|
0.00
|
0.07
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.21
|
6.10
|
2.30
|
13.36
|
10.00
|
1.11
|
|||||
|
Quick Ratio
|
1.17
|
6.10
|
0.97
|
10.04
|
4.86
|
1.11
|
|||||
|
Interest Coverage
|
1,035.25
|
42.69
|
-116.29
|
33.72
|
4.78
|
241.17
|
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 (%)
|
44.48
|
--
|
--
|
--
|
142.62
|
--
|
|||||
|
Asset Turnover
|
2.79
|
--
|
--
|
--
|
0.15
|
2.22
|
|||||
|
Receivable days
|
83.97
|
--
|
--
|
--
|
520.57
|
--
|
|||||
|
Inventory Days
|
6.03
|
--
|
--
|
--
|
1,834.37
|
--
|
|||||
|
Payable days
|
72.23
|
--
|
--
|
--
|
577.01
|
252.72
|
|||||
|
Cash Conversion Cycle
|
17.77
|
--
|
--
|
--
|
1,777.94
|
-252.72
|