Market cap
₹15 Cr
Revenue (TTM)
₹19 Cr
P/E Ratio
23.5
P/B Ratio
1.4
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
|
18.97
|
18.53
|
16.75
|
11.43
|
--
|
--
|
|||||
|
Total Income
|
19.16
|
18.83
|
17.14
|
11.94
|
--
|
--
|
|||||
|
Total Expenditure
|
17.59
|
17.15
|
16.62
|
11.22
|
--
|
--
|
|||||
|
EBITDA
|
1.38
|
1.38
|
0.14
|
0.21
|
--
|
--
|
|||||
|
Depreciation
|
0.12
|
0.05
|
0.11
|
0.11
|
--
|
--
|
|||||
|
EBIT
|
1.25
|
1.32
|
0.02
|
0.10
|
--
|
--
|
|||||
|
Interest
|
0.64
|
0.88
|
0.41
|
0.47
|
--
|
--
|
|||||
|
Other Income
|
0.19
|
0.30
|
0.39
|
0.51
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.80
|
0.75
|
0.00
|
0.14
|
--
|
--
|
|||||
|
Provision for Tax
|
0.20
|
0.17
|
0.01
|
0.10
|
--
|
--
|
|||||
|
Profit after Tax
|
0.60
|
0.58
|
-0.01
|
0.04
|
--
|
--
|
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
|
10.89
|
3.32
|
2.16
|
2.17
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.93
|
2.07
|
2.43
|
1.99
|
--
|
--
|
|||||
|
Current Liabilities
|
5.13
|
5.35
|
2.61
|
4.08
|
--
|
--
|
|||||
|
Total Liabilities
|
17.95
|
10.74
|
7.20
|
8.23
|
--
|
--
|
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
|
1.00
|
1.36
|
0.98
|
1.15
|
--
|
--
|
|||||
|
Current Assets
|
16.95
|
9.39
|
6.22
|
7.09
|
--
|
--
|
|||||
|
Total Assets
|
17.95
|
10.74
|
7.20
|
8.23
|
--
|
--
|
|||||
|
Total Debt*
|
6.49
|
6.48
|
3.90
|
4.39
|
--
|
--
|
|||||
|
Net Current Assets
|
11.82
|
4.03
|
3.61
|
3.01
|
--
|
--
|
|||||
|
Contingent Liabilities
|
1.16
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.75
|
-1.72
|
0.55
|
-0.01
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.08
|
-0.17
|
0.34
|
0.48
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
6.63
|
1.98
|
-0.89
|
-0.54
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
4.96
|
0.10
|
0.00
|
-0.07
|
--
|
--
|
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 (₹)
|
1.57
|
2.34
|
-0.03
|
0.16
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
1.90
|
2.55
|
0.42
|
0.62
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
28.36
|
13.29
|
8.65
|
8.68
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-4.56
|
-27.46
|
8.82
|
-0.20
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-6.08
|
-55.43
|
6.82
|
-1.31
|
--
|
--
|
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 (%)
|
10.63
|
20.51
|
6.48
|
9.26
|
--
|
--
|
|||||
|
ROE (%)
|
8.50
|
21.32
|
-0.35
|
1.88
|
--
|
--
|
|||||
|
ROA (%)
|
4.21
|
6.52
|
-0.10
|
0.50
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
6.60
|
7.14
|
0.14
|
0.87
|
--
|
--
|
|||||
|
Net Margin (%)
|
3.15
|
3.10
|
-0.04
|
0.34
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
3.84
|
3.44
|
0.63
|
1.35
|
--
|
--
|
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 (%)
|
2.38
|
10.58
|
46.59
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-5.40
|
5,653.91
|
-76.86
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
3.37
|
7,792.11
|
-118.58
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-32.70
|
7,792.11
|
-118.58
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
227.80
|
53.66
|
-0.35
|
--
|
--
|
--
|
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
|
31.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.76
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.15
|
4.17
|
8.66
|
6.95
|
--
|
--
|
|||||
|
Close Price (₹)
|
50.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
71.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
47.90
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
19.20
|
--
|
--
|
--
|
--
|
--
|
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
|
0.60
|
1.95
|
1.80
|
2.03
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.42
|
1.28
|
0.63
|
1.08
|
--
|
--
|
|||||
|
Current Ratio
|
3.30
|
1.75
|
2.38
|
1.74
|
--
|
--
|
|||||
|
Quick Ratio
|
2.61
|
0.97
|
1.48
|
1.01
|
--
|
--
|
|||||
|
Interest Coverage
|
2.24
|
1.86
|
1.00
|
1.30
|
--
|
--
|
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 (%)
|
32.13
|
15.74
|
14.05
|
16.88
|
--
|
--
|
|||||
|
Asset Turnover
|
1.32
|
2.06
|
2.17
|
1.39
|
--
|
--
|
|||||
|
Receivable days
|
86.70
|
51.91
|
46.65
|
61.60
|
--
|
--
|
|||||
|
Inventory Days
|
74.71
|
64.79
|
57.90
|
94.27
|
--
|
--
|
|||||
|
Payable days
|
7.31
|
12.04
|
18.61
|
37.83
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
154.10
|
104.66
|
85.94
|
118.04
|
--
|
--
|