Market cap
₹22 Cr
Revenue (TTM)
₹20 Cr
P/E Ratio
--
P/B Ratio
2.1
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
|
20.19
|
22.29
|
20.67
|
15.16
|
--
|
--
|
|||||
|
Total Income
|
20.28
|
22.54
|
20.74
|
15.22
|
--
|
--
|
|||||
|
Total Expenditure
|
20.74
|
21.98
|
20.15
|
14.00
|
--
|
--
|
|||||
|
EBITDA
|
-0.55
|
0.31
|
0.52
|
1.17
|
--
|
--
|
|||||
|
Depreciation
|
0.95
|
0.77
|
0.62
|
0.58
|
--
|
--
|
|||||
|
EBIT
|
-1.50
|
-0.47
|
-0.11
|
0.59
|
--
|
--
|
|||||
|
Interest
|
0.10
|
0.06
|
0.16
|
0.43
|
--
|
--
|
|||||
|
Other Income
|
0.09
|
0.26
|
0.07
|
0.06
|
--
|
--
|
|||||
|
Exceptional Items
|
0.15
|
0.11
|
-0.01
|
-0.01
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.35
|
-0.16
|
-0.20
|
0.21
|
--
|
--
|
|||||
|
Provision for Tax
|
0.08
|
0.03
|
-0.02
|
0.05
|
--
|
--
|
|||||
|
Profit after Tax
|
-1.43
|
-0.18
|
-0.19
|
0.16
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1.43
|
-0.18
|
-0.19
|
0.16
|
--
|
--
|
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
|
12.05
|
12.38
|
7.85
|
0.43
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.14
|
0.75
|
0.20
|
3.76
|
--
|
--
|
|||||
|
Current Liabilities
|
4.57
|
1.77
|
1.65
|
3.81
|
--
|
--
|
|||||
|
Total Liabilities
|
21.78
|
14.94
|
9.75
|
8.03
|
--
|
--
|
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
|
17.08
|
5.96
|
4.09
|
3.87
|
--
|
--
|
|||||
|
Current Assets
|
4.69
|
8.95
|
5.62
|
4.13
|
--
|
--
|
|||||
|
Total Assets
|
21.78
|
14.94
|
9.75
|
8.03
|
--
|
--
|
|||||
|
Total Debt*
|
6.79
|
1.76
|
0.48
|
5.34
|
--
|
--
|
|||||
|
Net Current Assets
|
0.12
|
7.18
|
3.97
|
0.33
|
--
|
--
|
|||||
|
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
|
2.18
|
-0.11
|
-1.15
|
0.98
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-11.47
|
-2.48
|
-1.36
|
-0.92
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
5.82
|
5.98
|
2.60
|
-0.19
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-3.47
|
3.39
|
0.09
|
-0.13
|
--
|
--
|
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 (₹)
|
-3.35
|
-0.44
|
-0.48
|
1.66
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
-1.13
|
1.42
|
1.11
|
7.76
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
27.56
|
27.85
|
20.07
|
4.56
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
5.10
|
-0.28
|
-2.94
|
39.07
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-23.85
|
-6.78
|
-5.50
|
-16.72
|
--
|
--
|
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 (%)
|
-7.62
|
-0.86
|
-0.65
|
11.15
|
--
|
--
|
|||||
|
ROE (%)
|
-12.24
|
-1.87
|
-4.56
|
36.30
|
--
|
--
|
|||||
|
ROA (%)
|
-7.81
|
-1.48
|
-2.14
|
1.95
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-7.42
|
-2.09
|
-0.52
|
3.90
|
--
|
--
|
|||||
|
Net Margin (%)
|
-7.06
|
-0.81
|
-0.91
|
1.03
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-2.39
|
2.65
|
2.11
|
4.82
|
--
|
--
|
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 (%)
|
-9.41
|
7.80
|
36.33
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-221.92
|
-334.51
|
-118.09
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-684.51
|
3.47
|
-221.15
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-665.59
|
9.42
|
-129.18
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
1.40
|
47.87
|
1,727.05
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.72
|
4.42
|
5.84
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-84.97
|
87.36
|
78.99
|
4.52
|
--
|
--
|
|||||
|
Close Price (₹)
|
75.00
|
123.00
|
117.25
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
151.65
|
248.85
|
159.70
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
70.30
|
110.10
|
44.00
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
32.05
|
51.29
|
45.89
|
--
|
--
|
--
|
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
|
0.58
|
0.15
|
0.06
|
12.42
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.08
|
0.00
|
2.61
|
--
|
--
|
|||||
|
Current Ratio
|
1.03
|
5.05
|
3.41
|
1.09
|
--
|
--
|
|||||
|
Quick Ratio
|
0.57
|
3.98
|
2.24
|
0.43
|
--
|
--
|
|||||
|
Interest Coverage
|
-13.08
|
-1.61
|
-0.29
|
1.49
|
--
|
--
|
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 (%)
|
7.07
|
6.15
|
8.92
|
9.14
|
--
|
--
|
|||||
|
Asset Turnover
|
1.10
|
1.81
|
2.33
|
1.90
|
--
|
--
|
|||||
|
Receivable days
|
25.28
|
26.31
|
28.51
|
33.36
|
--
|
--
|
|||||
|
Inventory Days
|
35.89
|
31.31
|
39.15
|
60.53
|
--
|
--
|
|||||
|
Payable days
|
26.60
|
14.81
|
39.43
|
71.80
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
34.57
|
42.81
|
28.23
|
22.10
|
--
|
--
|