Market cap
₹9 Cr
Revenue (TTM)
₹12 Cr
P/E Ratio
622.3
P/B Ratio
0.5
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
|
11.72
|
9.86
|
10.01
|
10.91
|
3.02
|
--
|
|||||
|
Total Income
|
12.13
|
10.06
|
10.02
|
10.92
|
3.07
|
--
|
|||||
|
Total Expenditure
|
12.09
|
11.23
|
8.54
|
10.33
|
2.88
|
--
|
|||||
|
EBITDA
|
-0.37
|
-1.36
|
1.47
|
0.59
|
0.14
|
--
|
|||||
|
Depreciation
|
0.03
|
0.00
|
0.01
|
0.01
|
0.01
|
--
|
|||||
|
EBIT
|
-0.40
|
-1.37
|
1.47
|
0.58
|
0.13
|
--
|
|||||
|
Interest
|
0.01
|
0.01
|
0.12
|
0.06
|
0.04
|
--
|
|||||
|
Other Income
|
0.41
|
0.19
|
0.01
|
0.01
|
0.05
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.01
|
-1.18
|
1.35
|
0.53
|
0.14
|
--
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.36
|
0.13
|
0.04
|
--
|
|||||
|
Profit after Tax
|
0.01
|
-1.19
|
1.00
|
0.40
|
0.11
|
--
|
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
|
18.16
|
18.16
|
1.70
|
0.71
|
0.31
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Liabilities
|
0.37
|
0.28
|
1.42
|
3.49
|
1.99
|
--
|
|||||
|
Total Liabilities
|
18.54
|
18.44
|
3.12
|
4.20
|
2.30
|
--
|
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
|
0.26
|
0.26
|
0.12
|
0.12
|
0.12
|
--
|
|||||
|
Current Assets
|
18.28
|
18.18
|
3.01
|
4.08
|
2.17
|
--
|
|||||
|
Total Assets
|
18.54
|
18.44
|
3.12
|
4.20
|
2.30
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
0.38
|
0.51
|
0.45
|
--
|
|||||
|
Net Current Assets
|
17.91
|
17.90
|
1.59
|
0.58
|
0.18
|
--
|
|||||
|
Contingent Liabilities
|
0.24
|
--
|
--
|
--
|
--
|
--
|
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
|
0.89
|
-6.36
|
-1.88
|
0.72
|
-0.69
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.08
|
-9.25
|
0.00
|
0.00
|
-0.01
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
17.25
|
-0.24
|
0.00
|
0.41
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.19
|
1.64
|
-2.12
|
0.72
|
-0.29
|
--
|
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 (₹)
|
0.01
|
-1.63
|
5.84
|
2.34
|
0.61
|
--
|
|||||
|
Cash EPS (₹)
|
0.05
|
-1.62
|
5.87
|
2.37
|
0.65
|
--
|
|||||
|
Adjusted Book Value (₹)
|
24.92
|
24.91
|
9.97
|
4.13
|
1.79
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.22
|
-8.73
|
-1,881.40
|
722.50
|
-685.10
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
1.69
|
-8.49
|
-1,998.80
|
662.50
|
-725.10
|
--
|
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 (%)
|
0.07
|
-11.60
|
89.32
|
60.04
|
23.94
|
--
|
|||||
|
ROE (%)
|
0.04
|
-11.96
|
82.81
|
78.85
|
34.26
|
--
|
|||||
|
ROA (%)
|
0.04
|
-11.02
|
27.27
|
12.31
|
4.58
|
--
|
|||||
|
EBIT Margin (%)
|
-3.38
|
-13.87
|
14.65
|
5.32
|
4.38
|
--
|
|||||
|
Net Margin (%)
|
0.06
|
-11.81
|
9.96
|
3.66
|
3.43
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.31
|
-12.00
|
10.02
|
3.72
|
3.71
|
--
|
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 (%)
|
18.88
|
-1.48
|
-8.27
|
261.82
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
70.99
|
-193.24
|
152.84
|
339.55
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
100.62
|
-219.00
|
149.90
|
280.02
|
--
|
--
|
|||||
|
EPS Growth (%)
|
100.63
|
-127.91
|
149.90
|
280.02
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
0.04
|
965.34
|
141.33
|
130.18
|
--
|
--
|
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
|
1,251.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.51
|
1.35
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
218.88
|
-20.63
|
1.16
|
-0.47
|
2.02
|
--
|
|||||
|
Close Price (₹)
|
12.70
|
33.55
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
44.25
|
74.90
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
12.70
|
32.75
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
9.26
|
24.46
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.22
|
0.72
|
1.47
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.22
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
49.74
|
65.37
|
2.12
|
1.17
|
1.09
|
--
|
|||||
|
Quick Ratio
|
45.95
|
62.87
|
1.72
|
1.02
|
0.71
|
--
|
|||||
|
Interest Coverage
|
1.88
|
-129.08
|
12.29
|
10.37
|
4.49
|
--
|
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 (%)
|
29.80
|
38.50
|
31.06
|
23.71
|
43.70
|
--
|
|||||
|
Asset Turnover
|
0.63
|
0.91
|
2.74
|
3.36
|
1.32
|
--
|
|||||
|
Receivable days
|
113.48
|
127.78
|
103.85
|
65.32
|
159.50
|
--
|
|||||
|
Inventory Days
|
32.49
|
23.20
|
19.89
|
21.57
|
91.88
|
--
|
|||||
|
Payable days
|
9.41
|
16.62
|
71.87
|
2,452.34
|
-852.21
|
--
|
|||||
|
Cash Conversion Cycle
|
136.57
|
134.36
|
51.87
|
-2,365.46
|
1,103.59
|
--
|