Market cap
₹10 Cr
Revenue (TTM)
₹169 Cr
P/E Ratio
--
P/B Ratio
0.4
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
|
168.64
|
133.25
|
99.90
|
1.22
|
--
|
--
|
|||||
|
Total Income
|
169.08
|
134.32
|
99.94
|
1.23
|
--
|
--
|
|||||
|
Total Expenditure
|
163.46
|
129.60
|
98.03
|
1.20
|
--
|
--
|
|||||
|
EBITDA
|
5.18
|
3.65
|
1.86
|
0.02
|
--
|
--
|
|||||
|
Depreciation
|
0.70
|
0.69
|
0.52
|
--
|
--
|
--
|
|||||
|
EBIT
|
4.47
|
2.96
|
1.34
|
0.02
|
--
|
--
|
|||||
|
Interest
|
2.00
|
1.88
|
1.17
|
0.01
|
--
|
--
|
|||||
|
Other Income
|
0.44
|
1.07
|
0.04
|
0.00
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.92
|
2.16
|
0.21
|
0.02
|
--
|
--
|
|||||
|
Provision for Tax
|
0.51
|
0.23
|
0.18
|
0.00
|
--
|
--
|
|||||
|
Profit after Tax
|
2.41
|
1.93
|
0.03
|
0.01
|
--
|
--
|
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
|
22.36
|
6.24
|
3.03
|
3.00
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.29
|
4.40
|
5.61
|
4.96
|
--
|
--
|
|||||
|
Current Liabilities
|
27.81
|
21.20
|
21.95
|
4.69
|
--
|
--
|
|||||
|
Total Liabilities
|
53.46
|
31.84
|
30.59
|
12.65
|
--
|
--
|
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
|
11.58
|
11.63
|
12.15
|
11.03
|
--
|
--
|
|||||
|
Current Assets
|
41.87
|
20.21
|
18.44
|
1.62
|
--
|
--
|
|||||
|
Total Assets
|
53.46
|
31.84
|
30.59
|
12.65
|
--
|
--
|
|||||
|
Total Debt*
|
20.22
|
23.39
|
23.82
|
7.92
|
--
|
--
|
|||||
|
Net Current Assets
|
14.07
|
-0.99
|
-3.51
|
-3.07
|
--
|
--
|
|||||
|
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
|
-3.98
|
0.36
|
-12.28
|
0.05
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.55
|
-0.06
|
-1.40
|
-10.90
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
8.59
|
-1.03
|
14.73
|
10.90
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
4.06
|
-0.72
|
1.05
|
0.05
|
--
|
--
|
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 (₹)
|
4.11
|
4.53
|
0.09
|
0.04
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
5.31
|
6.14
|
1.82
|
0.04
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
38.17
|
14.62
|
10.13
|
10.04
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-6.80
|
0.85
|
-41.05
|
0.17
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-11.39
|
-3.87
|
-50.47
|
-35.57
|
--
|
--
|
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 (%)
|
13.61
|
14.28
|
7.32
|
0.22
|
--
|
--
|
|||||
|
ROE (%)
|
16.85
|
41.69
|
0.89
|
0.38
|
--
|
--
|
|||||
|
ROA (%)
|
5.65
|
6.19
|
0.12
|
0.09
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
2.65
|
2.22
|
1.34
|
1.61
|
--
|
--
|
|||||
|
Net Margin (%)
|
1.43
|
1.44
|
0.03
|
0.93
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
1.84
|
1.97
|
0.55
|
0.93
|
--
|
--
|
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 (%)
|
26.56
|
33.39
|
8,081.52
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
51.04
|
120.46
|
6,755.10
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
24.70
|
7,083.64
|
135.96
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-9.10
|
4,934.26
|
135.96
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
258.30
|
106.03
|
0.90
|
--
|
--
|
--
|
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
|
7.85
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.85
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.18
|
5.78
|
13.53
|
444.98
|
--
|
--
|
|||||
|
Close Price (₹)
|
32.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
94.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
32.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
18.90
|
--
|
--
|
--
|
--
|
--
|
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
|
0.90
|
3.75
|
7.86
|
2.64
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.71
|
2.88
|
5.63
|
0.65
|
--
|
--
|
|||||
|
Current Ratio
|
1.51
|
0.95
|
0.84
|
0.35
|
--
|
--
|
|||||
|
Quick Ratio
|
0.51
|
0.12
|
0.17
|
0.35
|
--
|
--
|
|||||
|
Interest Coverage
|
2.46
|
2.15
|
1.18
|
2.65
|
--
|
--
|
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 (%)
|
4.15
|
0.64
|
0.92
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
3.95
|
4.27
|
4.62
|
0.10
|
--
|
--
|
|||||
|
Receivable days
|
8.49
|
2.42
|
3.34
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
49.14
|
44.45
|
54.09
|
--
|
--
|
--
|
|||||
|
Payable days
|
12.65
|
5.57
|
4.80
|
50.16
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
44.98
|
41.30
|
52.63
|
-50.16
|
--
|
--
|