Market cap
₹7 Cr
Revenue (TTM)
₹16 Cr
P/E Ratio
--
P/B Ratio
0.7
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
|
16.00
|
13.22
|
5.52
|
--
|
--
|
--
|
|||||
|
Total Income
|
16.04
|
13.36
|
5.59
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
12.80
|
10.64
|
4.79
|
--
|
--
|
--
|
|||||
|
EBITDA
|
3.21
|
2.58
|
0.73
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.47
|
0.50
|
0.69
|
--
|
--
|
--
|
|||||
|
EBIT
|
2.74
|
2.07
|
0.04
|
--
|
--
|
--
|
|||||
|
Interest
|
0.45
|
0.18
|
0.15
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.03
|
0.14
|
0.07
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.32
|
2.04
|
-0.05
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
0.59
|
0.48
|
-0.03
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
1.73
|
1.56
|
-0.02
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.73
|
1.56
|
-0.02
|
--
|
--
|
--
|
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
|
11.51
|
9.79
|
8.23
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.71
|
1.00
|
1.13
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
3.35
|
4.52
|
1.74
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
19.59
|
15.39
|
11.17
|
--
|
--
|
--
|
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
|
5.16
|
2.16
|
2.26
|
--
|
--
|
--
|
|||||
|
Current Assets
|
14.41
|
13.15
|
8.84
|
--
|
--
|
--
|
|||||
|
Total Assets
|
19.59
|
15.39
|
11.17
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
6.39
|
2.07
|
2.41
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
11.06
|
8.63
|
7.10
|
--
|
--
|
--
|
|||||
|
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
|
-3.93
|
-1.93
|
-1.67
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.02
|
3.15
|
-4.04
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
3.88
|
-0.49
|
4.24
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.03
|
0.73
|
-1.47
|
--
|
--
|
--
|
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 (₹)
|
6.77
|
6.11
|
-0.07
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.61
|
8.08
|
2.62
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
45.15
|
38.38
|
32.27
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-15.43
|
-7.56
|
-6.53
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-17.82
|
-11.54
|
-6.78
|
--
|
--
|
--
|
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 (%)
|
18.63
|
19.68
|
0.99
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
16.22
|
17.28
|
-0.22
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
9.90
|
11.79
|
-0.17
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
17.12
|
15.68
|
0.73
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
10.77
|
11.65
|
-0.33
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
13.73
|
15.59
|
12.11
|
--
|
--
|
--
|
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 (%)
|
21.05
|
139.51
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
32.17
|
5,018.02
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
10.94
|
8,561.41
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
10.94
|
8,556.37
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
17.65
|
18.92
|
--
|
--
|
--
|
--
|
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
|
18.11
|
11.79
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.72
|
1.88
|
2.48
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.26
|
7.07
|
28.19
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
122.65
|
72.00
|
80.00
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
239.95
|
105.00
|
117.20
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
59.70
|
57.00
|
39.50
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
31.28
|
18.36
|
20.40
|
--
|
--
|
--
|
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
|
0.55
|
0.21
|
0.29
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.05
|
0.12
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
4.30
|
2.91
|
5.09
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.79
|
1.86
|
4.84
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
6.14
|
12.63
|
0.70
|
--
|
--
|
--
|
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 (%)
|
21.70
|
24.18
|
29.52
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.92
|
1.00
|
0.50
|
--
|
--
|
--
|
|||||
|
Receivable days
|
76.05
|
66.62
|
107.75
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
149.85
|
71.00
|
28.07
|
--
|
--
|
--
|
|||||
|
Payable days
|
60.91
|
59.93
|
55.05
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
164.99
|
77.69
|
80.78
|
--
|
--
|
--
|