Market cap
₹11 Cr
Revenue (TTM)
₹42 Cr
P/E Ratio
--
P/B Ratio
1.3
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
|
41.77
|
40.01
|
32.88
|
12.42
|
7.10
|
6.94
|
|||||
|
Total Income
|
42.70
|
40.14
|
32.97
|
12.44
|
7.10
|
6.94
|
|||||
|
Total Expenditure
|
42.45
|
38.12
|
29.13
|
10.54
|
6.23
|
6.54
|
|||||
|
EBITDA
|
-0.68
|
1.89
|
3.75
|
1.89
|
0.87
|
0.39
|
|||||
|
Depreciation
|
0.30
|
0.02
|
0.02
|
0.02
|
0.04
|
0.05
|
|||||
|
EBIT
|
-0.98
|
1.86
|
3.72
|
1.86
|
0.83
|
0.34
|
|||||
|
Interest
|
1.92
|
1.66
|
1.13
|
0.38
|
0.19
|
0.01
|
|||||
|
Other Income
|
0.93
|
0.14
|
0.10
|
0.01
|
0.00
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.97
|
0.34
|
2.69
|
1.50
|
0.64
|
0.33
|
|||||
|
Provision for Tax
|
0.06
|
0.15
|
0.74
|
0.58
|
0.09
|
-0.01
|
|||||
|
Profit after Tax
|
-2.03
|
0.19
|
1.95
|
0.92
|
0.55
|
0.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.03
|
0.19
|
1.95
|
0.92
|
0.55
|
0.34
|
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
|
8.35
|
10.37
|
3.48
|
1.39
|
0.47
|
-0.09
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.57
|
4.86
|
4.76
|
3.67
|
0.76
|
-0.01
|
|||||
|
Current Liabilities
|
29.14
|
14.72
|
8.63
|
4.95
|
4.40
|
1.96
|
|||||
|
Total Liabilities
|
39.31
|
30.14
|
17.01
|
10.08
|
5.67
|
1.89
|
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
|
14.18
|
10.70
|
3.24
|
1.64
|
0.24
|
0.24
|
|||||
|
Current Assets
|
24.88
|
19.26
|
13.63
|
8.38
|
5.39
|
1.62
|
|||||
|
Total Assets
|
39.31
|
30.14
|
17.01
|
10.08
|
5.67
|
1.89
|
|||||
|
Total Debt*
|
6.82
|
9.18
|
8.48
|
4.84
|
1.06
|
0.02
|
|||||
|
Net Current Assets
|
-4.26
|
4.53
|
5.00
|
3.43
|
0.99
|
-0.34
|
|||||
|
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
|
6.68
|
4.51
|
-0.83
|
-2.05
|
-0.50
|
0.17
|
|||||
|
Cash Flow from Investing Activities
|
-3.67
|
-7.55
|
-1.57
|
-1.52
|
-0.13
|
-0.20
|
|||||
|
Cash from Financing Activities
|
-4.28
|
5.76
|
2.65
|
3.41
|
0.84
|
0.01
|
|||||
|
Net Cash Inflow / Outflow
|
-1.27
|
2.72
|
0.25
|
-0.17
|
0.21
|
-0.03
|
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 (₹)
|
-6.45
|
0.60
|
8.50
|
5.24
|
3.15
|
1.92
|
|||||
|
Cash EPS (₹)
|
-5.50
|
0.67
|
8.59
|
5.38
|
3.35
|
2.22
|
|||||
|
Adjusted Book Value (₹)
|
26.56
|
33.01
|
15.15
|
7.89
|
2.65
|
-0.50
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
21.26
|
14.35
|
-3.64
|
-2,050.10
|
-497.70
|
171.50
|
|||||
|
Free Cash Flow per Share (₹)
|
3.66
|
-15.58
|
-19.28
|
-3,497.10
|
-967.20
|
-20.60
|
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 (%)
|
-0.27
|
12.67
|
42.02
|
48.46
|
115.09
|
--
|
|||||
|
ROE (%)
|
-21.65
|
2.71
|
80.13
|
99.55
|
293.45
|
--
|
|||||
|
ROA (%)
|
-5.87
|
0.80
|
14.50
|
11.79
|
14.77
|
18.12
|
|||||
|
EBIT Margin (%)
|
-2.34
|
4.65
|
11.33
|
14.99
|
11.73
|
4.89
|
|||||
|
Net Margin (%)
|
-4.75
|
0.47
|
5.91
|
7.41
|
7.79
|
4.87
|
|||||
|
Cash Profit Margin (%)
|
-4.13
|
0.53
|
5.99
|
7.61
|
8.29
|
5.63
|
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 (%)
|
4.41
|
21.68
|
164.66
|
74.95
|
2.37
|
--
|
|||||
|
EBIT Growth (%)
|
-152.45
|
-50.03
|
99.95
|
123.70
|
145.24
|
--
|
|||||
|
Net Profit Growth (%)
|
-1,180.17
|
-90.37
|
111.30
|
66.64
|
63.80
|
--
|
|||||
|
EPS Growth (%)
|
-1,180.21
|
-92.97
|
62.00
|
66.64
|
63.80
|
--
|
|||||
|
Book Value Growth (%)
|
-19.53
|
198.53
|
150.54
|
198.17
|
628.04
|
--
|
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
|
--
|
358.00
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.86
|
6.47
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
81.24
|
36.23
|
2.70
|
2.48
|
0.87
|
-0.16
|
|||||
|
Close Price (₹)
|
49.50
|
213.70
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
288.20
|
279.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
37.70
|
79.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
15.56
|
67.16
|
--
|
--
|
--
|
--
|
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
|
0.82
|
0.88
|
2.44
|
3.49
|
2.27
|
-0.23
|
|||||
|
Short term debt to equity ratio
|
0.34
|
0.11
|
0.36
|
1.06
|
0.85
|
--
|
|||||
|
Current Ratio
|
0.85
|
1.31
|
1.58
|
1.69
|
1.23
|
0.83
|
|||||
|
Quick Ratio
|
0.47
|
1.14
|
1.29
|
1.19
|
0.48
|
0.14
|
|||||
|
Interest Coverage
|
-0.02
|
1.21
|
3.38
|
4.98
|
4.35
|
23.39
|
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 (%)
|
22.12
|
28.67
|
25.23
|
30.72
|
19.20
|
0.11
|
|||||
|
Asset Turnover
|
1.21
|
1.71
|
2.45
|
1.59
|
1.90
|
3.72
|
|||||
|
Receivable days
|
90.47
|
90.15
|
67.22
|
76.08
|
35.22
|
0.38
|
|||||
|
Inventory Days
|
59.78
|
23.01
|
27.94
|
84.92
|
118.61
|
70.43
|
|||||
|
Payable days
|
-234.74
|
361.85
|
918.10
|
412.77
|
325.09
|
60.54
|
|||||
|
Cash Conversion Cycle
|
384.99
|
-248.69
|
-822.94
|
-251.77
|
-171.26
|
10.27
|