Market cap
₹4 Cr
Revenue (TTM)
₹18 Cr
P/E Ratio
69.8
P/B Ratio
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
|
18.04
|
21.08
|
3.36
|
--
|
--
|
--
|
|||||
|
Total Income
|
18.33
|
21.09
|
3.38
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
17.92
|
20.96
|
3.33
|
--
|
--
|
--
|
|||||
|
EBITDA
|
0.11
|
0.12
|
0.03
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.08
|
0.04
|
0.03
|
--
|
--
|
--
|
|||||
|
EBIT
|
0.03
|
0.08
|
0.00
|
--
|
--
|
--
|
|||||
|
Interest
|
0.13
|
0.04
|
0.01
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.29
|
0.01
|
0.02
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.19
|
0.05
|
0.01
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
0.13
|
0.01
|
0.00
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
0.06
|
0.04
|
0.01
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
0.06
|
0.04
|
0.01
|
--
|
--
|
--
|
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
|
4.20
|
4.14
|
4.11
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.78
|
1.30
|
0.44
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
11.66
|
9.90
|
0.45
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
17.66
|
15.36
|
5.01
|
--
|
--
|
--
|
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
|
0.61
|
0.42
|
0.22
|
--
|
--
|
--
|
|||||
|
Current Assets
|
17.03
|
14.93
|
4.78
|
--
|
--
|
--
|
|||||
|
Total Assets
|
17.66
|
15.36
|
5.01
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
1.79
|
1.27
|
0.41
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
5.37
|
5.03
|
4.33
|
--
|
--
|
--
|
|||||
|
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
|
0.12
|
-0.77
|
-0.68
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.42
|
-0.28
|
-0.01
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
0.48
|
0.86
|
0.34
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.18
|
-0.18
|
-0.35
|
--
|
--
|
--
|
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 (₹)
|
0.29
|
0.17
|
0.05
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
0.68
|
0.38
|
0.20
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
20.02
|
19.73
|
19.59
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.59
|
-3.66
|
-3.22
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.03
|
-3.85
|
-3.22
|
--
|
--
|
--
|
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 (%)
|
5.62
|
1.76
|
0.56
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
1.46
|
0.87
|
0.26
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
0.37
|
0.35
|
0.22
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
0.17
|
0.36
|
0.09
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
0.33
|
0.17
|
0.32
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.79
|
0.38
|
1.26
|
--
|
--
|
--
|
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 (%)
|
-14.45
|
527.44
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-60.68
|
2,549.01
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
70.67
|
231.49
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
70.67
|
231.71
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
1.46
|
0.72
|
--
|
--
|
--
|
--
|
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
|
84.19
|
--
|
583.66
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.22
|
--
|
1.53
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.66
|
25.23
|
113.35
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
24.50
|
--
|
30.00
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
37.60
|
--
|
37.95
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
22.80
|
--
|
22.50
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
5.15
|
--
|
6.30
|
--
|
--
|
--
|
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
|
0.43
|
0.31
|
0.10
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.46
|
1.51
|
10.73
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.36
|
1.37
|
8.07
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
2.42
|
2.32
|
1.91
|
--
|
--
|
--
|
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 (%)
|
78.57
|
59.82
|
75.21
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.09
|
2.07
|
0.67
|
--
|
--
|
--
|
|||||
|
Receivable days
|
271.00
|
131.05
|
274.52
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
25.68
|
21.83
|
128.97
|
--
|
--
|
--
|
|||||
|
Payable days
|
235.42
|
93.03
|
46.16
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
61.26
|
59.85
|
357.33
|
--
|
--
|
--
|