Market cap
₹163 Cr
Revenue (TTM)
₹3 Cr
P/E Ratio
515.5
P/B Ratio
4.6
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
|
3.05
|
6.14
|
2.70
|
4.05
|
0.27
|
0.33
|
|||||
|
Total Income
|
3.97
|
6.86
|
3.29
|
4.19
|
0.27
|
0.35
|
|||||
|
Total Expenditure
|
3.25
|
6.11
|
2.97
|
4.09
|
0.26
|
0.33
|
|||||
|
EBITDA
|
-0.20
|
0.03
|
-0.27
|
-0.04
|
0.01
|
0.01
|
|||||
|
Depreciation
|
0.02
|
0.01
|
0.01
|
0.01
|
--
|
--
|
|||||
|
EBIT
|
-0.22
|
0.02
|
-0.28
|
-0.04
|
0.01
|
0.01
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.92
|
0.73
|
0.59
|
0.14
|
0.00
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.70
|
0.74
|
0.31
|
0.10
|
0.01
|
0.02
|
|||||
|
Provision for Tax
|
0.16
|
0.24
|
0.08
|
0.06
|
0.00
|
0.00
|
|||||
|
Profit after Tax
|
0.55
|
0.50
|
0.23
|
0.04
|
0.01
|
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
|
31.30
|
30.75
|
14.52
|
9.08
|
0.25
|
0.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-0.01
|
0.00
|
0.00
|
0.00
|
-0.03
|
0.00
|
|||||
|
Current Liabilities
|
1.29
|
0.20
|
0.82
|
0.86
|
0.25
|
0.06
|
|||||
|
Total Liabilities
|
32.59
|
30.95
|
15.34
|
9.94
|
0.50
|
0.27
|
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
|
20.52
|
9.48
|
4.99
|
2.12
|
0.04
|
0.01
|
|||||
|
Current Assets
|
12.06
|
21.47
|
10.35
|
7.82
|
0.43
|
0.26
|
|||||
|
Total Assets
|
32.59
|
30.95
|
15.34
|
9.94
|
0.50
|
0.27
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
10.76
|
21.27
|
9.54
|
6.96
|
0.18
|
0.20
|
|||||
|
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
|
-4.06
|
-0.36
|
-0.43
|
-6.96
|
--
|
-0.02
|
|||||
|
Cash Flow from Investing Activities
|
4.69
|
-15.23
|
-4.81
|
-1.60
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
15.72
|
5.21
|
8.79
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.62
|
0.14
|
-0.03
|
0.24
|
--
|
-0.02
|
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 (₹)
|
0.02
|
0.02
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Cash EPS (₹)
|
0.02
|
0.02
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Adjusted Book Value (₹)
|
1.33
|
1.31
|
0.74
|
0.64
|
0.25
|
0.21
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.17
|
-0.21
|
-0.46
|
-10.32
|
--
|
-0.90
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.59
|
-3.39
|
-3.38
|
-10.21
|
0.42
|
-0.75
|
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 (%)
|
2.27
|
3.29
|
2.64
|
2.17
|
5.61
|
9.48
|
|||||
|
ROE (%)
|
1.77
|
2.22
|
1.96
|
0.86
|
4.62
|
6.91
|
|||||
|
ROA (%)
|
1.72
|
2.17
|
1.83
|
0.77
|
2.88
|
5.58
|
|||||
|
EBIT Margin (%)
|
-7.11
|
0.29
|
-10.40
|
-1.08
|
4.15
|
2.30
|
|||||
|
Net Margin (%)
|
13.80
|
7.32
|
7.03
|
0.96
|
3.87
|
4.05
|
|||||
|
Cash Profit Margin (%)
|
18.48
|
8.32
|
8.81
|
1.13
|
3.89
|
4.19
|
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 (%)
|
-50.34
|
127.67
|
-33.43
|
1,385.04
|
-18.39
|
-49.94
|
|||||
|
EBIT Growth (%)
|
-1,324.86
|
106.32
|
-542.66
|
-485.34
|
46.94
|
-43.80
|
|||||
|
Net Profit Growth (%)
|
9.04
|
117.26
|
473.70
|
279.57
|
-24.16
|
195.89
|
|||||
|
EPS Growth (%)
|
9.39
|
80.80
|
313.72
|
-73.25
|
-24.17
|
195.89
|
|||||
|
Book Value Growth (%)
|
1.78
|
111.73
|
59.87
|
3,531.22
|
19.36
|
7.16
|
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
|
140.21
|
12.44
|
147.34
|
229.10
|
--
|
--
|
|||||
|
Price / Book Value
|
2.45
|
2.84
|
3.52
|
1.52
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
105.26
|
115.73
|
160.00
|
127.74
|
17.70
|
12.38
|
|||||
|
Close Price (₹)
|
3.26
|
3.71
|
2.60
|
0.98
|
--
|
--
|
|||||
|
High Price (₹)
|
6.25
|
4.34
|
2.86
|
1.01
|
--
|
--
|
|||||
|
Low Price (₹)
|
2.82
|
2.46
|
0.71
|
0.95
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
76.79
|
87.48
|
51.10
|
13.85
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
9.32
|
106.64
|
12.68
|
9.13
|
1.70
|
4.12
|
|||||
|
Quick Ratio
|
9.18
|
106.36
|
12.29
|
8.98
|
1.32
|
4.12
|
|||||
|
Interest Coverage
|
704.50
|
256.59
|
155.75
|
168.50
|
79.05
|
64.00
|
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 (%)
|
44.02
|
6.75
|
10.09
|
4.84
|
102.74
|
50.64
|
|||||
|
Asset Turnover
|
0.10
|
0.27
|
0.21
|
0.78
|
0.74
|
1.33
|
|||||
|
Receivable days
|
105.12
|
20.40
|
31.69
|
21.45
|
300.74
|
145.63
|
|||||
|
Inventory Days
|
14.55
|
11.11
|
30.05
|
10.04
|
128.36
|
--
|
|||||
|
Payable days
|
83.52
|
16.29
|
63.77
|
33.93
|
225.13
|
71.21
|
|||||
|
Cash Conversion Cycle
|
36.15
|
15.23
|
-2.03
|
-2.43
|
203.97
|
74.42
|