Market cap
₹27 Cr
Revenue (TTM)
₹93 Cr
P/E Ratio
3.1
P/B Ratio
0.6
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
|
93.05
|
57.60
|
31.49
|
--
|
--
|
--
|
|||||
|
Total Income
|
96.41
|
59.55
|
32.31
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
80.37
|
55.88
|
29.16
|
--
|
--
|
--
|
|||||
|
EBITDA
|
12.69
|
1.72
|
2.33
|
--
|
--
|
--
|
|||||
|
Depreciation
|
1.19
|
1.16
|
0.66
|
--
|
--
|
--
|
|||||
|
EBIT
|
11.50
|
0.56
|
1.67
|
--
|
--
|
--
|
|||||
|
Interest
|
2.26
|
0.66
|
0.42
|
--
|
--
|
--
|
|||||
|
Other Income
|
3.36
|
1.95
|
0.82
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
-0.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
12.49
|
1.85
|
2.07
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
4.33
|
1.26
|
0.52
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
8.15
|
0.59
|
1.55
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.64
|
0.06
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
8.79
|
0.65
|
1.55
|
--
|
--
|
--
|
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
|
46.44
|
22.01
|
21.93
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.64
|
6.27
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22.18
|
8.66
|
1.53
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
46.72
|
38.42
|
19.14
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
121.68
|
76.42
|
42.67
|
--
|
--
|
--
|
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
|
19.53
|
21.89
|
27.80
|
--
|
--
|
--
|
|||||
|
Current Assets
|
97.78
|
53.47
|
14.80
|
--
|
--
|
--
|
|||||
|
Total Assets
|
121.68
|
76.42
|
42.67
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
11.31
|
10.27
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
51.05
|
15.04
|
-4.34
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-12.96
|
7.94
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
6.75
|
-1.10
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
7.27
|
-7.22
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1.07
|
-0.39
|
--
|
--
|
--
|
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 (₹)
|
5.28
|
0.39
|
0.93
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
3.07
|
1.04
|
1.32
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
15.99
|
13.12
|
13.07
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-7.73
|
4.73
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-9.86
|
3.78
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.66
|
7.74
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
25.90
|
2.69
|
7.09
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
8.23
|
1.00
|
3.65
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
12.36
|
0.97
|
5.31
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
8.46
|
0.99
|
4.81
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
3.04
|
7.04
|
--
|
--
|
--
|
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 (%)
|
14.64
|
82.89
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
413.85
|
-66.50
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
331.38
|
-62.01
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
329.52
|
-58.22
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
0.35
|
--
|
--
|
--
|
--
|
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
|
3.07
|
30.22
|
6.96
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.59
|
0.89
|
0.49
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.98
|
8.13
|
6.68
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
10.99
|
11.70
|
6.45
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
15.80
|
13.87
|
13.23
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
9.03
|
5.80
|
4.95
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
27.00
|
19.63
|
10.82
|
--
|
--
|
--
|
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
|
0.46
|
0.51
|
0.47
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.11
|
0.42
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.09
|
1.39
|
0.77
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
2.05
|
1.27
|
0.77
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
6.53
|
3.82
|
5.90
|
--
|
--
|
--
|
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 (%)
|
28.24
|
18.74
|
22.21
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.94
|
0.98
|
0.74
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
56.36
|
81.07
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
29.85
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
369.80
|
1,112.63
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-283.60
|
-1,031.56
|
--
|
--
|
--
|