Market cap
₹19 Cr
Revenue (TTM)
₹36 Cr
P/E Ratio
27.7
P/B Ratio
0.4
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
|
35.95
|
35.28
|
21.51
|
13.72
|
--
|
--
|
|||||
|
Total Income
|
42.61
|
38.97
|
23.70
|
14.07
|
--
|
--
|
|||||
|
Total Expenditure
|
36.94
|
32.94
|
15.51
|
8.13
|
--
|
--
|
|||||
|
EBITDA
|
-0.99
|
2.34
|
6.00
|
5.59
|
--
|
--
|
|||||
|
Depreciation
|
3.24
|
2.20
|
1.59
|
0.69
|
--
|
--
|
|||||
|
EBIT
|
-4.22
|
0.14
|
4.41
|
4.90
|
--
|
--
|
|||||
|
Interest
|
6.21
|
3.78
|
2.22
|
0.72
|
--
|
--
|
|||||
|
Other Income
|
6.66
|
3.69
|
2.19
|
0.35
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.77
|
0.04
|
4.37
|
4.53
|
--
|
--
|
|||||
|
Provision for Tax
|
-0.01
|
0.53
|
1.19
|
1.10
|
--
|
--
|
|||||
|
Profit after Tax
|
-3.76
|
-0.49
|
3.18
|
3.43
|
--
|
--
|
|||||
|
Minority Interest
|
0.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
0.00
|
--
|
--
|
|||||
|
Consolidated Profit
|
-3.57
|
-0.49
|
3.18
|
3.43
|
--
|
--
|
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
|
42.93
|
46.70
|
20.68
|
14.59
|
--
|
--
|
|||||
|
Minority Interest
|
0.23
|
0.22
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21.31
|
30.24
|
32.09
|
5.55
|
--
|
--
|
|||||
|
Current Liabilities
|
85.86
|
14.23
|
12.36
|
5.38
|
--
|
--
|
|||||
|
Total Liabilities
|
150.37
|
91.39
|
65.12
|
25.52
|
--
|
--
|
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
|
73.46
|
64.61
|
34.40
|
19.32
|
--
|
--
|
|||||
|
Current Assets
|
76.87
|
26.77
|
30.73
|
6.20
|
--
|
--
|
|||||
|
Total Assets
|
150.37
|
91.39
|
65.12
|
25.52
|
--
|
--
|
|||||
|
Total Debt*
|
100.17
|
38.41
|
37.37
|
7.05
|
--
|
--
|
|||||
|
Net Current Assets
|
-8.99
|
12.55
|
18.37
|
0.83
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
0.07
|
--
|
--
|
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
|
20.63
|
-5.54
|
-15.95
|
-1.76
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.24
|
-13.31
|
-15.27
|
-9.51
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-21.36
|
19.77
|
31.26
|
9.86
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.96
|
0.92
|
0.05
|
-1.41
|
--
|
--
|
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 (₹)
|
-1.53
|
-0.21
|
1.87
|
1.18
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
-0.23
|
0.73
|
2.81
|
1.41
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
18.44
|
20.05
|
12.16
|
5.00
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
8.86
|
-2.38
|
-9.38
|
-6.02
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
5.85
|
-9.60
|
-16.77
|
-35.26
|
--
|
--
|
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 (%)
|
2.14
|
5.34
|
16.55
|
24.25
|
--
|
--
|
|||||
|
ROE (%)
|
-8.39
|
-1.46
|
18.04
|
23.49
|
--
|
--
|
|||||
|
ROA (%)
|
-3.11
|
-0.63
|
7.02
|
13.43
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-11.75
|
0.38
|
20.49
|
35.70
|
--
|
--
|
|||||
|
Net Margin (%)
|
-8.83
|
-1.26
|
13.43
|
24.36
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-1.46
|
4.84
|
22.19
|
30.04
|
--
|
--
|
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 (%)
|
1.91
|
63.97
|
56.77
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-3,225.54
|
-96.94
|
-10.03
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-664.67
|
-115.46
|
-7.20
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-626.61
|
-111.28
|
59.28
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-8.07
|
125.83
|
41.70
|
--
|
--
|
--
|
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
|
1.17
|
1.34
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.39
|
16.50
|
6.58
|
1.35
|
--
|
--
|
|||||
|
Close Price (₹)
|
21.50
|
26.80
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
44.40
|
55.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
19.50
|
25.55
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
50.07
|
62.41
|
--
|
--
|
--
|
--
|
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
|
2.33
|
0.82
|
1.81
|
0.48
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.77
|
0.10
|
0.15
|
0.12
|
--
|
--
|
|||||
|
Current Ratio
|
0.90
|
1.88
|
2.49
|
1.15
|
--
|
--
|
|||||
|
Quick Ratio
|
0.90
|
1.88
|
2.49
|
1.15
|
--
|
--
|
|||||
|
Interest Coverage
|
0.39
|
1.01
|
2.97
|
7.24
|
--
|
--
|
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 (%)
|
22.50
|
39.90
|
30.20
|
10.72
|
--
|
--
|
|||||
|
Asset Turnover
|
0.30
|
0.45
|
0.47
|
0.54
|
--
|
--
|
|||||
|
Receivable days
|
112.53
|
106.44
|
67.59
|
39.13
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
112.53
|
106.44
|
--
|
--
|
--
|
--
|