Market cap
₹19 Cr
Revenue (TTM)
₹107 Cr
P/E Ratio
2.2
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
|
106.70
|
4.08
|
6.53
|
--
|
--
|
--
|
|||||
|
Total Income
|
106.71
|
4.11
|
6.53
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
103.11
|
4.06
|
6.39
|
--
|
--
|
--
|
|||||
|
EBITDA
|
3.59
|
0.03
|
0.15
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.02
|
0.02
|
0.11
|
--
|
--
|
--
|
|||||
|
EBIT
|
3.57
|
0.00
|
0.04
|
--
|
--
|
--
|
|||||
|
Interest
|
0.01
|
0.00
|
0.01
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.01
|
0.03
|
0.00
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.57
|
0.03
|
0.03
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
0.92
|
0.00
|
0.03
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
2.65
|
0.02
|
0.00
|
--
|
--
|
--
|
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
|
8.31
|
5.66
|
2.81
|
0.05
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.57
|
1.97
|
2.30
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
43.08
|
2.66
|
1.14
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
51.96
|
10.29
|
6.25
|
0.05
|
--
|
--
|
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
|
0.05
|
0.07
|
0.08
|
--
|
--
|
--
|
|||||
|
Current Assets
|
51.91
|
10.22
|
6.17
|
0.05
|
--
|
--
|
|||||
|
Total Assets
|
51.96
|
10.29
|
6.25
|
0.05
|
--
|
--
|
|||||
|
Total Debt*
|
0.59
|
1.97
|
2.30
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
8.83
|
7.56
|
5.03
|
0.05
|
--
|
--
|
|||||
|
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
|
-0.60
|
-3.01
|
-1.31
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.04
|
-0.17
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-0.01
|
2.83
|
2.81
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.61
|
-0.22
|
1.33
|
--
|
--
|
--
|
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 (₹)
|
13.27
|
0.10
|
0.03
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
13.37
|
0.22
|
1.04
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
41.58
|
27.81
|
26.16
|
9.82
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-2.99
|
-15.07
|
-12.39
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-3.00
|
-15.39
|
-14.32
|
--
|
--
|
--
|
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 (%)
|
43.35
|
0.48
|
1.49
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
37.95
|
0.50
|
0.21
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
8.52
|
0.26
|
0.10
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
3.34
|
0.07
|
0.57
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.48
|
0.52
|
0.05
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
2.50
|
1.08
|
1.70
|
--
|
--
|
--
|
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 (%)
|
2,514.39
|
-37.52
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
1,27,328.57
|
-92.49
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
610.00
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
274.99
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
46.84
|
101.41
|
5,521.20
|
--
|
--
|
--
|
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
|
4.09
|
313.45
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.30
|
1.20
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.03
|
143.90
|
13.77
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
54.19
|
33.41
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
97.94
|
90.63
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
34.81
|
29.08
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
10.83
|
6.80
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.35
|
0.82
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.20
|
3.85
|
5.43
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.95
|
2.31
|
2.79
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
354.73
|
6.45
|
4.04
|
--
|
--
|
--
|
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 (%)
|
37.07
|
23.12
|
13.21
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
3.43
|
0.49
|
2.07
|
--
|
--
|
--
|
|||||
|
Receivable days
|
69.26
|
80.78
|
48.22
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
25.62
|
316.85
|
167.75
|
--
|
--
|
--
|
|||||
|
Payable days
|
80.10
|
171.98
|
28.55
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
14.78
|
225.66
|
187.42
|
--
|
--
|
--
|