Market cap
₹47 Cr
Revenue (TTM)
₹52 Cr
P/E Ratio
74.2
P/B Ratio
0.7
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
|
52.39
|
36.44
|
30.25
|
34.40
|
15.74
|
--
|
|||||
|
Total Income
|
53.33
|
36.58
|
30.29
|
34.44
|
15.87
|
--
|
|||||
|
Total Expenditure
|
50.83
|
27.55
|
18.55
|
22.99
|
17.29
|
--
|
|||||
|
EBITDA
|
1.56
|
8.89
|
11.70
|
11.41
|
-1.55
|
--
|
|||||
|
Depreciation
|
0.54
|
0.66
|
0.70
|
0.84
|
0.79
|
--
|
|||||
|
EBIT
|
1.03
|
8.24
|
11.00
|
10.57
|
-2.34
|
--
|
|||||
|
Interest
|
0.22
|
0.49
|
0.36
|
0.01
|
0.06
|
--
|
|||||
|
Other Income
|
0.94
|
0.14
|
0.04
|
0.04
|
0.13
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.74
|
7.89
|
10.69
|
10.59
|
-2.27
|
--
|
|||||
|
Provision for Tax
|
0.46
|
2.13
|
2.97
|
1.95
|
-0.03
|
--
|
|||||
|
Profit after Tax
|
1.28
|
5.75
|
7.72
|
8.64
|
-2.24
|
--
|
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
|
71.48
|
70.20
|
18.35
|
10.36
|
1.71
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-0.41
|
-0.41
|
-0.37
|
8.45
|
5.93
|
--
|
|||||
|
Current Liabilities
|
4.82
|
15.36
|
53.86
|
28.60
|
9.52
|
--
|
|||||
|
Total Liabilities
|
76.37
|
85.65
|
72.32
|
47.83
|
17.20
|
--
|
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
|
20.59
|
3.80
|
3.25
|
3.58
|
7.54
|
--
|
|||||
|
Current Assets
|
55.29
|
81.35
|
68.59
|
43.83
|
9.62
|
--
|
|||||
|
Total Assets
|
76.37
|
85.65
|
72.32
|
47.83
|
17.20
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
8.78
|
5.87
|
--
|
|||||
|
Net Current Assets
|
50.47
|
65.99
|
14.74
|
15.23
|
0.11
|
--
|
|||||
|
Contingent Liabilities
|
1.40
|
1.40
|
2.36
|
2.36
|
2.36
|
--
|
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
|
17.13
|
-44.79
|
-0.23
|
3.59
|
3.03
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-16.40
|
-1.06
|
-0.33
|
3.16
|
-3.67
|
--
|
|||||
|
Cash from Financing Activities
|
-0.02
|
46.06
|
-8.78
|
2.90
|
0.43
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.71
|
0.21
|
-9.35
|
9.65
|
-0.21
|
--
|
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 (₹)
|
0.55
|
2.46
|
1.27
|
4.97
|
-1.29
|
--
|
|||||
|
Cash EPS (₹)
|
0.78
|
2.74
|
1.39
|
5.45
|
-0.83
|
--
|
|||||
|
Adjusted Book Value (₹)
|
30.55
|
30.00
|
3.03
|
5.95
|
0.99
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
7.32
|
-19.14
|
-0.13
|
7.18
|
6.06
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
0.67
|
-18.93
|
-0.84
|
9.58
|
-1.33
|
--
|
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 (%)
|
2.77
|
18.92
|
58.89
|
79.41
|
-29.15
|
--
|
|||||
|
ROE (%)
|
1.81
|
12.99
|
53.76
|
143.18
|
-130.45
|
--
|
|||||
|
ROA (%)
|
1.59
|
7.33
|
12.94
|
26.77
|
-13.03
|
--
|
|||||
|
EBIT Margin (%)
|
1.96
|
22.60
|
36.37
|
30.73
|
-14.85
|
--
|
|||||
|
Net Margin (%)
|
2.40
|
15.73
|
25.48
|
25.10
|
-14.09
|
--
|
|||||
|
Cash Profit Margin (%)
|
3.47
|
17.59
|
27.82
|
27.56
|
-9.18
|
--
|
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 (%)
|
43.78
|
20.45
|
-12.05
|
118.49
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-87.55
|
-25.15
|
4.10
|
552.02
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-77.74
|
-25.46
|
-10.70
|
486.37
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-77.74
|
92.88
|
-74.34
|
486.37
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
1.82
|
282.47
|
77.20
|
504.03
|
--
|
--
|
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
|
53.83
|
33.36
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.96
|
2.73
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.85
|
21.12
|
1.40
|
0.31
|
-7.22
|
--
|
|||||
|
Close Price (₹)
|
29.45
|
82.00
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
102.00
|
152.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
29.20
|
77.10
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
68.91
|
191.88
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
0.85
|
3.42
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
11.47
|
5.30
|
1.27
|
1.53
|
1.01
|
--
|
|||||
|
Quick Ratio
|
8.72
|
4.66
|
1.04
|
1.46
|
0.82
|
--
|
|||||
|
Interest Coverage
|
8.84
|
17.04
|
31.07
|
757.76
|
-35.70
|
--
|
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 (%)
|
39.64
|
11.56
|
22.06
|
11.51
|
35.54
|
--
|
|||||
|
Asset Turnover
|
0.65
|
0.46
|
0.51
|
1.07
|
0.92
|
--
|
|||||
|
Receivable days
|
87.00
|
54.51
|
64.14
|
50.68
|
129.71
|
--
|
|||||
|
Inventory Days
|
80.51
|
112.82
|
88.95
|
21.89
|
48.32
|
--
|
|||||
|
Payable days
|
29.90
|
63.98
|
96.16
|
75.16
|
98.76
|
--
|
|||||
|
Cash Conversion Cycle
|
137.62
|
103.36
|
56.93
|
-2.59
|
79.27
|
--
|