Market cap
₹26 Cr
Revenue (TTM)
₹23 Cr
P/E Ratio
--
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
|
23.12
|
21.48
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
24.88
|
22.28
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
24.49
|
16.23
|
--
|
--
|
--
|
--
|
|||||
|
EBITDA
|
-1.38
|
5.25
|
--
|
--
|
--
|
--
|
|||||
|
Depreciation
|
2.06
|
0.91
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
-3.44
|
4.35
|
--
|
--
|
--
|
--
|
|||||
|
Interest
|
0.30
|
0.70
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.76
|
0.80
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.98
|
4.44
|
--
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
-0.13
|
1.34
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-1.85
|
3.11
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1.85
|
3.11
|
--
|
--
|
--
|
--
|
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
|
45.58
|
47.45
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.63
|
0.76
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
5.68
|
7.06
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
51.89
|
55.27
|
--
|
--
|
--
|
--
|
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
|
18.87
|
12.54
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
33.01
|
42.73
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
51.89
|
55.27
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
3.92
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
27.33
|
35.67
|
--
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.94
|
1.14
|
--
|
--
|
--
|
--
|
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
|
-0.63
|
-7.14
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-4.61
|
-3.54
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-4.22
|
31.75
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-9.46
|
21.07
|
--
|
--
|
--
|
--
|
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 (₹)
|
-1.29
|
2.17
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
0.15
|
2.81
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
31.88
|
33.19
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.44
|
-4.99
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-2.85
|
-3.96
|
--
|
--
|
--
|
--
|
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 (%)
|
-3.45
|
10.02
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-3.97
|
6.55
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-3.45
|
5.62
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-14.86
|
20.24
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-7.42
|
13.95
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.92
|
18.68
|
--
|
--
|
--
|
--
|
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 (%)
|
7.62
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-179.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-159.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-159.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-3.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
19.27
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.58
|
1.26
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
33.77
|
6.78
|
--
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
18.45
|
41.90
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
54.90
|
81.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
18.15
|
40.90
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
26.38
|
59.91
|
--
|
--
|
--
|
--
|
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
|
--
|
0.08
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.08
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
5.81
|
6.05
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
5.76
|
5.95
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-5.50
|
7.30
|
--
|
--
|
--
|
--
|
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 (%)
|
55.91
|
70.55
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.43
|
0.39
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
221.69
|
257.52
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
8.03
|
11.96
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
108.74
|
124.68
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
120.98
|
144.80
|
--
|
--
|
--
|
--
|