Market cap
₹38 Cr
Revenue (TTM)
₹9 Cr
P/E Ratio
524.6
P/B Ratio
1.7
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
|
8.68
|
25.83
|
15.99
|
18.74
|
11.24
|
5.95
|
|||||
|
Total Income
|
8.92
|
26.15
|
16.05
|
18.81
|
11.32
|
5.95
|
|||||
|
Total Expenditure
|
8.58
|
25.85
|
15.76
|
18.78
|
11.15
|
5.87
|
|||||
|
EBITDA
|
0.10
|
-0.02
|
0.23
|
-0.04
|
0.10
|
0.08
|
|||||
|
Depreciation
|
0.02
|
0.02
|
0.01
|
0.02
|
0.01
|
0.00
|
|||||
|
EBIT
|
0.09
|
-0.04
|
0.22
|
-0.05
|
0.08
|
0.08
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.23
|
0.32
|
0.06
|
0.07
|
0.08
|
--
|
|||||
|
Exceptional Items
|
--
|
-0.01
|
-0.16
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.31
|
0.27
|
0.12
|
0.02
|
0.16
|
0.08
|
|||||
|
Provision for Tax
|
0.08
|
0.07
|
0.03
|
0.01
|
0.04
|
0.02
|
|||||
|
Profit after Tax
|
0.23
|
0.20
|
0.09
|
0.01
|
0.12
|
0.05
|
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
|
22.49
|
22.25
|
8.46
|
6.18
|
6.17
|
0.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
5.88
|
0.13
|
0.13
|
11.53
|
0.46
|
2.82
|
|||||
|
Total Liabilities
|
28.37
|
22.39
|
8.59
|
17.72
|
6.64
|
2.87
|
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
|
0.23
|
0.24
|
0.03
|
0.04
|
0.04
|
0.02
|
|||||
|
Current Assets
|
28.14
|
22.15
|
8.56
|
17.67
|
6.59
|
2.85
|
|||||
|
Total Assets
|
28.37
|
22.39
|
8.59
|
17.72
|
6.64
|
2.87
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
22.27
|
22.02
|
8.43
|
6.14
|
6.13
|
0.03
|
|||||
|
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
|
-0.06
|
-13.41
|
-2.22
|
0.12
|
-6.16
|
0.28
|
|||||
|
Cash Flow from Investing Activities
|
0.00
|
-0.23
|
--
|
-0.02
|
-0.03
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
13.60
|
2.19
|
--
|
6.00
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.06
|
-0.04
|
-0.03
|
0.10
|
-0.19
|
0.26
|
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 (₹)
|
0.50
|
0.42
|
0.52
|
0.11
|
0.98
|
--
|
|||||
|
Cash EPS (₹)
|
0.54
|
0.46
|
0.60
|
0.26
|
1.09
|
55.03
|
|||||
|
Adjusted Book Value (₹)
|
48.15
|
47.65
|
51.34
|
51.11
|
51.00
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.12
|
-28.70
|
-13.46
|
0.97
|
-50.89
|
276.30
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.14
|
-29.21
|
-13.66
|
1.09
|
-51.37
|
248.40
|
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 (%)
|
1.42
|
1.77
|
1.63
|
0.33
|
5.08
|
315.65
|
|||||
|
ROE (%)
|
1.04
|
1.27
|
1.17
|
0.22
|
3.83
|
223.01
|
|||||
|
ROA (%)
|
0.92
|
1.26
|
0.65
|
0.11
|
2.51
|
2.31
|
|||||
|
EBIT Margin (%)
|
0.99
|
-0.17
|
1.38
|
-0.29
|
0.73
|
1.30
|
|||||
|
Net Margin (%)
|
2.60
|
0.75
|
0.53
|
0.07
|
1.05
|
0.92
|
|||||
|
Cash Profit Margin (%)
|
2.88
|
0.84
|
0.62
|
0.17
|
1.17
|
0.92
|
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 (%)
|
-66.38
|
61.55
|
-14.68
|
66.70
|
88.90
|
973.54
|
|||||
|
EBIT Growth (%)
|
296.11
|
-119.85
|
509.87
|
-165.01
|
6.83
|
39,913.45
|
|||||
|
Net Profit Growth (%)
|
18.65
|
128.35
|
539.55
|
-88.75
|
118.02
|
--
|
|||||
|
EPS Growth (%)
|
18.64
|
-19.40
|
369.74
|
-88.75
|
-98.20
|
--
|
|||||
|
Book Value Growth (%)
|
1.04
|
163.04
|
36.80
|
0.22
|
11,810.77
|
1,938.58
|
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
|
195.09
|
125.03
|
86.73
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.01
|
1.10
|
0.88
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
135.14
|
81.92
|
25.10
|
27.01
|
6.66
|
-3.26
|
|||||
|
Close Price (₹)
|
97.00
|
52.40
|
45.10
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
100.98
|
63.65
|
51.80
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
35.90
|
35.25
|
26.10
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
45.30
|
24.47
|
7.43
|
--
|
--
|
--
|
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
|
4.79
|
169.57
|
67.92
|
1.53
|
14.19
|
1.01
|
|||||
|
Quick Ratio
|
2.03
|
49.00
|
12.30
|
1.29
|
14.19
|
1.01
|
|||||
|
Interest Coverage
|
70.44
|
113.29
|
597.00
|
202.00
|
316.20
|
--
|
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 (%)
|
68.30
|
--
|
1.97
|
73.25
|
25.52
|
43.44
|
|||||
|
Asset Turnover
|
0.34
|
1.67
|
1.22
|
1.54
|
2.37
|
2.52
|
|||||
|
Receivable days
|
249.31
|
--
|
160.28
|
161.62
|
88.55
|
158.56
|
|||||
|
Inventory Days
|
671.89
|
160.78
|
111.80
|
27.15
|
0.03
|
--
|
|||||
|
Payable days
|
125.88
|
0.39
|
135.87
|
117.09
|
53.16
|
145.98
|
|||||
|
Cash Conversion Cycle
|
795.32
|
160.39
|
136.21
|
71.68
|
35.42
|
12.58
|