Market cap
₹6 Cr
Revenue (TTM)
₹85 Cr
P/E Ratio
26.1
P/B Ratio
1
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
84.75
|
39.52
|
30.81
|
11.09
|
13.25
|
6.19
|
|||||
|
Total Income
|
84.78
|
39.54
|
30.84
|
11.11
|
13.25
|
6.20
|
|||||
|
Total Expenditure
|
84.45
|
39.11
|
30.68
|
10.97
|
13.12
|
6.16
|
|||||
|
EBITDA
|
0.30
|
0.41
|
0.12
|
0.12
|
0.12
|
0.02
|
|||||
|
Depreciation
|
0.03
|
0.02
|
0.03
|
0.03
|
0.03
|
0.02
|
|||||
|
EBIT
|
0.27
|
0.38
|
0.10
|
0.10
|
0.10
|
0.00
|
|||||
|
Interest
|
0.01
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Other Income
|
0.03
|
0.02
|
0.03
|
0.01
|
0.01
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.29
|
0.40
|
0.13
|
0.11
|
0.10
|
0.02
|
|||||
|
Provision for Tax
|
0.08
|
0.11
|
0.03
|
0.03
|
0.03
|
0.00
|
|||||
|
Profit after Tax
|
0.21
|
0.29
|
0.10
|
0.08
|
0.07
|
0.01
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
5.52
|
5.31
|
5.02
|
4.93
|
1.96
|
1.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-0.01
|
-0.01
|
0.00
|
0.02
|
-0.06
|
-0.12
|
|||||
|
Current Liabilities
|
0.11
|
0.13
|
0.08
|
0.07
|
0.03
|
0.01
|
|||||
|
Total Liabilities
|
5.63
|
5.44
|
5.11
|
5.02
|
2.03
|
1.87
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.11
|
0.11
|
0.11
|
0.13
|
0.15
|
0.08
|
|||||
|
Current Assets
|
5.52
|
5.33
|
4.99
|
4.89
|
1.78
|
1.68
|
|||||
|
Total Assets
|
5.63
|
5.44
|
5.11
|
5.02
|
2.03
|
1.87
|
|||||
|
Total Debt*
|
--
|
--
|
0.01
|
0.03
|
0.05
|
--
|
|||||
|
Net Current Assets
|
5.41
|
5.20
|
4.91
|
4.82
|
1.75
|
1.67
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.65
|
0.39
|
-1.73
|
-1.19
|
0.38
|
-0.07
|
|||||
|
Cash Flow from Investing Activities
|
-0.01
|
-0.01
|
0.02
|
-0.01
|
-0.10
|
0.01
|
|||||
|
Cash from Financing Activities
|
--
|
-0.01
|
-0.02
|
2.97
|
0.09
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
-0.67
|
0.37
|
-1.73
|
1.77
|
0.36
|
-0.07
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
0.57
|
0.78
|
0.26
|
0.21
|
0.31
|
0.05
|
|||||
|
Cash EPS (₹)
|
0.64
|
0.84
|
0.33
|
0.28
|
0.41
|
0.13
|
|||||
|
Adjusted Book Value (₹)
|
14.78
|
14.21
|
13.43
|
13.18
|
8.22
|
8.08
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-1.75
|
1.04
|
-4.63
|
-3.18
|
1.59
|
-0.77
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.72
|
1.07
|
-4.55
|
-3.24
|
1.02
|
-0.75
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
5.55
|
7.83
|
2.62
|
3.15
|
5.42
|
0.99
|
|||||
|
ROE (%)
|
3.92
|
5.65
|
1.93
|
2.27
|
3.84
|
0.60
|
|||||
|
ROA (%)
|
3.84
|
5.54
|
1.90
|
2.25
|
3.99
|
0.63
|
|||||
|
EBIT Margin (%)
|
0.32
|
0.97
|
0.32
|
0.86
|
0.75
|
0.03
|
|||||
|
Net Margin (%)
|
0.25
|
0.74
|
0.31
|
0.70
|
0.55
|
0.18
|
|||||
|
Cash Profit Margin (%)
|
0.28
|
0.80
|
0.40
|
0.95
|
0.74
|
0.50
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
114.46
|
28.28
|
177.77
|
-16.27
|
114.16
|
39.69
|
|||||
|
EBIT Growth (%)
|
-28.90
|
294.69
|
1.45
|
-3.12
|
5,577.38
|
106.79
|
|||||
|
Net Profit Growth (%)
|
-27.25
|
204.23
|
22.79
|
6.57
|
554.98
|
762.78
|
|||||
|
EPS Growth (%)
|
-27.26
|
204.25
|
22.79
|
-32.17
|
533.84
|
762.78
|
|||||
|
Book Value Growth (%)
|
4.00
|
5.82
|
1.88
|
151.98
|
5.12
|
0.61
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
37.87
|
19.09
|
85.30
|
62.47
|
--
|
--
|
|||||
|
Price / Book Value
|
1.46
|
1.05
|
1.63
|
0.99
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.18
|
10.41
|
46.98
|
17.70
|
13.24
|
16.43
|
|||||
|
Close Price (₹)
|
21.50
|
14.90
|
21.88
|
13.05
|
--
|
--
|
|||||
|
High Price (₹)
|
22.80
|
27.30
|
28.38
|
23.00
|
--
|
--
|
|||||
|
Low Price (₹)
|
12.19
|
12.86
|
11.25
|
12.99
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
8.04
|
5.57
|
8.18
|
4.88
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.00
|
0.01
|
0.03
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
51.10
|
41.11
|
63.22
|
74.58
|
60.71
|
163.35
|
|||||
|
Quick Ratio
|
14.07
|
12.29
|
14.74
|
41.51
|
28.12
|
53.03
|
|||||
|
Interest Coverage
|
24.97
|
227.35
|
56.78
|
30.99
|
18.70
|
6.05
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.02
|
0.58
|
--
|
0.25
|
0.22
|
0.45
|
|||||
|
Asset Turnover
|
15.32
|
7.50
|
6.09
|
3.20
|
7.21
|
3.49
|
|||||
|
Receivable days
|
2.35
|
2.12
|
--
|
0.95
|
0.80
|
2.92
|
|||||
|
Inventory Days
|
16.65
|
34.93
|
35.52
|
51.37
|
28.75
|
65.85
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
0.02
|
0.05
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
29.52
|
68.72
|