Market cap
₹32 Cr
Revenue (TTM)
₹5 Cr
P/E Ratio
906.2
P/B Ratio
1.6
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
|
4.86
|
4.44
|
2.11
|
0.16
|
--
|
--
|
|||||
|
Total Income
|
4.90
|
4.44
|
2.11
|
0.16
|
--
|
--
|
|||||
|
Total Expenditure
|
4.83
|
4.41
|
1.94
|
0.11
|
0.01
|
--
|
|||||
|
EBITDA
|
0.04
|
0.02
|
0.16
|
0.05
|
-0.01
|
--
|
|||||
|
Depreciation
|
0.04
|
0.01
|
0.01
|
0.00
|
--
|
--
|
|||||
|
EBIT
|
-0.01
|
0.01
|
0.15
|
0.05
|
-0.01
|
--
|
|||||
|
Interest
|
--
|
--
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
0.04
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.03
|
0.01
|
0.15
|
0.05
|
-0.01
|
--
|
|||||
|
Provision for Tax
|
-0.03
|
0.05
|
0.04
|
0.01
|
--
|
--
|
|||||
|
Profit after Tax
|
0.06
|
-0.04
|
0.11
|
0.04
|
-0.01
|
--
|
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
|
20.00
|
3.38
|
1.59
|
0.04
|
0.01
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.00
|
0.00
|
--
|
0.00
|
--
|
--
|
|||||
|
Current Liabilities
|
1.09
|
0.11
|
0.10
|
0.11
|
0.00
|
--
|
|||||
|
Total Liabilities
|
21.09
|
3.49
|
1.69
|
0.15
|
0.01
|
--
|
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
|
0.21
|
0.05
|
0.04
|
0.00
|
--
|
--
|
|||||
|
Current Assets
|
20.88
|
3.44
|
1.65
|
0.15
|
0.01
|
--
|
|||||
|
Total Assets
|
21.09
|
3.49
|
1.69
|
0.15
|
0.01
|
--
|
|||||
|
Total Debt*
|
0.96
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
19.80
|
3.34
|
1.55
|
0.04
|
0.01
|
--
|
|||||
|
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
|
-13.71
|
-1.93
|
-1.38
|
0.14
|
0.00
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.20
|
-0.03
|
-0.04
|
-0.01
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
17.53
|
2.03
|
1.43
|
0.00
|
0.01
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
3.62
|
0.07
|
0.01
|
0.13
|
0.01
|
--
|
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 (₹)
|
0.13
|
-0.24
|
1.05
|
11.18
|
-1.43
|
--
|
|||||
|
Cash EPS (₹)
|
0.21
|
-0.14
|
1.12
|
11.36
|
-1.43
|
--
|
|||||
|
Adjusted Book Value (₹)
|
43.27
|
22.58
|
14.74
|
12.61
|
1.43
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-29.64
|
-12.86
|
-12.82
|
136.45
|
-2.50
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-30.09
|
-11.71
|
-13.17
|
131.32
|
-2.50
|
--
|
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 (%)
|
0.25
|
0.44
|
18.98
|
208.94
|
-100.00
|
--
|
|||||
|
ROE (%)
|
0.50
|
-1.43
|
13.87
|
159.30
|
-100.00
|
--
|
|||||
|
ROA (%)
|
0.48
|
-1.37
|
12.29
|
49.74
|
-66.67
|
--
|
|||||
|
EBIT Margin (%)
|
-0.10
|
0.19
|
7.36
|
31.58
|
--
|
--
|
|||||
|
Net Margin (%)
|
1.19
|
-0.80
|
5.37
|
24.07
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
2.04
|
-0.48
|
5.70
|
24.46
|
--
|
--
|
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 (%)
|
9.58
|
110.70
|
1,195.32
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-158.82
|
-94.51
|
201.74
|
1,126.72
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
264.33
|
-131.50
|
188.71
|
882.78
|
--
|
--
|
|||||
|
EPS Growth (%)
|
153.26
|
-122.61
|
-90.61
|
882.78
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
491.24
|
113.36
|
3,492.74
|
782.78
|
--
|
--
|
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
|
382.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.12
|
1.71
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
273.50
|
219.32
|
5.73
|
-2.47
|
-0.50
|
--
|
|||||
|
Close Price (₹)
|
48.40
|
38.67
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
96.53
|
100.54
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
38.67
|
38.67
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
22.38
|
5.80
|
--
|
--
|
--
|
--
|
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
|
0.05
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.05
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
19.19
|
31.72
|
15.93
|
1.37
|
3.00
|
--
|
|||||
|
Quick Ratio
|
5.14
|
18.19
|
9.75
|
1.37
|
3.00
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
81.58
|
254.14
|
--
|
--
|
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 (%)
|
25.59
|
37.19
|
37.84
|
0.67
|
--
|
--
|
|||||
|
Asset Turnover
|
0.40
|
1.71
|
2.29
|
2.07
|
--
|
--
|
|||||
|
Receivable days
|
108.63
|
100.64
|
69.15
|
2.44
|
--
|
--
|
|||||
|
Inventory Days
|
629.25
|
86.84
|
111.22
|
--
|
--
|
--
|
|||||
|
Payable days
|
5.44
|
2.23
|
13.56
|
166.84
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
732.44
|
185.25
|
166.81
|
-164.40
|
--
|
--
|