Market cap
₹7 Cr
Revenue (TTM)
₹12 Cr
P/E Ratio
16
P/B Ratio
0.6
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
|
11.93
|
29.27
|
165.28
|
116.74
|
18.40
|
--
|
|||||
|
Total Income
|
13.30
|
30.28
|
166.45
|
117.08
|
18.42
|
0.19
|
|||||
|
Total Expenditure
|
12.68
|
28.52
|
164.73
|
110.93
|
18.01
|
0.00
|
|||||
|
EBITDA
|
-0.76
|
0.76
|
0.55
|
5.81
|
0.39
|
0.00
|
|||||
|
Depreciation
|
0.66
|
0.13
|
0.16
|
--
|
--
|
--
|
|||||
|
EBIT
|
-1.42
|
0.63
|
0.38
|
5.81
|
0.39
|
0.00
|
|||||
|
Interest
|
0.23
|
0.18
|
0.38
|
0.09
|
0.01
|
--
|
|||||
|
Other Income
|
1.38
|
1.00
|
1.17
|
0.34
|
0.02
|
0.19
|
|||||
|
Exceptional Items
|
--
|
-0.03
|
-0.02
|
-0.04
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.27
|
1.42
|
1.15
|
6.02
|
0.41
|
0.19
|
|||||
|
Provision for Tax
|
-0.02
|
0.41
|
0.39
|
1.82
|
0.10
|
0.05
|
|||||
|
Profit after Tax
|
-0.25
|
1.01
|
0.76
|
4.21
|
0.30
|
0.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
-4.08
|
0.03
|
0.14
|
0.23
|
0.10
|
0.00
|
|||||
|
Consolidated Profit
|
-4.34
|
1.04
|
0.90
|
4.44
|
0.41
|
0.14
|
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
|
11.72
|
16.05
|
15.01
|
8.01
|
3.66
|
3.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.29
|
-0.04
|
0.52
|
--
|
0.46
|
0.55
|
|||||
|
Current Liabilities
|
1.23
|
2.08
|
3.62
|
10.56
|
4.67
|
0.16
|
|||||
|
Total Liabilities
|
15.29
|
18.13
|
19.17
|
18.56
|
8.78
|
3.96
|
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
|
11.73
|
13.36
|
12.05
|
7.57
|
3.91
|
3.81
|
|||||
|
Current Assets
|
3.51
|
4.72
|
7.10
|
10.99
|
4.87
|
0.15
|
|||||
|
Total Assets
|
15.29
|
18.13
|
19.17
|
18.56
|
8.78
|
3.96
|
|||||
|
Total Debt*
|
2.68
|
--
|
1.29
|
--
|
0.46
|
0.55
|
|||||
|
Net Current Assets
|
2.27
|
2.65
|
3.48
|
0.43
|
0.20
|
0.00
|
|||||
|
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
|
-0.52
|
1.09
|
-1.65
|
3.35
|
0.70
|
0.17
|
|||||
|
Cash Flow from Investing Activities
|
-2.34
|
-0.82
|
-4.15
|
-3.43
|
0.00
|
0.12
|
|||||
|
Cash from Financing Activities
|
2.48
|
-1.43
|
7.34
|
370.35
|
-0.10
|
-0.29
|
|||||
|
Net Cash Inflow / Outflow
|
-0.38
|
-1.17
|
1.54
|
370.27
|
0.60
|
0.00
|
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 (₹)
|
-10.26
|
2.46
|
2.13
|
12.23
|
1.12
|
0.38
|
|||||
|
Cash EPS (₹)
|
0.97
|
2.71
|
2.20
|
11.59
|
0.83
|
0.39
|
|||||
|
Adjusted Book Value (₹)
|
27.72
|
37.97
|
35.51
|
22.06
|
10.07
|
8.96
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-1.23
|
2.57
|
-3.91
|
64.51
|
13.44
|
3.32
|
|||||
|
Free Cash Flow per Share (₹)
|
-7.48
|
2.68
|
-7.31
|
29.49
|
11.42
|
2.37
|
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 (%)
|
-0.28
|
9.91
|
12.62
|
100.82
|
10.44
|
4.97
|
|||||
|
ROE (%)
|
-1.83
|
6.53
|
6.64
|
72.12
|
8.72
|
4.30
|
|||||
|
ROA (%)
|
-1.52
|
5.44
|
4.05
|
30.77
|
4.73
|
3.53
|
|||||
|
EBIT Margin (%)
|
-11.89
|
2.14
|
0.23
|
4.98
|
2.13
|
--
|
|||||
|
Net Margin (%)
|
-1.91
|
3.35
|
0.46
|
3.59
|
1.63
|
73.62
|
|||||
|
Cash Profit Margin (%)
|
3.43
|
3.91
|
0.56
|
3.60
|
1.64
|
--
|
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 (%)
|
-59.26
|
-82.29
|
41.58
|
534.36
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-326.76
|
63.02
|
-93.40
|
1,383.28
|
39,270.00
|
--
|
|||||
|
Net Profit Growth (%)
|
-125.03
|
32.74
|
-81.84
|
1,297.28
|
115.31
|
--
|
|||||
|
EPS Growth (%)
|
-516.48
|
15.42
|
-82.55
|
994.92
|
194.76
|
--
|
|||||
|
Book Value Growth (%)
|
-27.01
|
6.93
|
87.46
|
119.01
|
12.47
|
--
|
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
|
--
|
17.87
|
27.19
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.76
|
1.16
|
1.63
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.74
|
10.36
|
14.09
|
0.08
|
0.90
|
5.65
|
|||||
|
Close Price (₹)
|
21.20
|
44.00
|
58.00
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
60.50
|
68.00
|
105.00
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
21.20
|
36.90
|
52.00
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
8.96
|
18.60
|
24.51
|
--
|
--
|
--
|
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
|
0.23
|
--
|
0.09
|
--
|
0.12
|
0.17
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.03
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.85
|
2.27
|
1.96
|
1.04
|
1.04
|
0.97
|
|||||
|
Quick Ratio
|
2.85
|
2.27
|
1.96
|
0.86
|
0.87
|
0.97
|
|||||
|
Interest Coverage
|
-0.19
|
9.02
|
3.99
|
69.66
|
51.01
|
--
|
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 (%)
|
22.10
|
7.98
|
1.95
|
1.49
|
8.08
|
--
|
|||||
|
Asset Turnover
|
0.72
|
1.57
|
8.76
|
8.54
|
2.89
|
--
|
|||||
|
Receivable days
|
76.06
|
34.62
|
5.48
|
5.05
|
29.48
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
4.19
|
15.67
|
--
|
|||||
|
Payable days
|
5.24
|
1.72
|
1.78
|
3.50
|
6.35
|
--
|
|||||
|
Cash Conversion Cycle
|
70.81
|
32.90
|
3.69
|
5.75
|
38.81
|
--
|