Market cap
₹42 Cr
Revenue (TTM)
₹75 Cr
P/E Ratio
10.7
P/B Ratio
0.9
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
|
75.10
|
65.03
|
2.38
|
--
|
--
|
--
|
|||||
|
Total Income
|
75.19
|
65.14
|
2.38
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
65.53
|
57.72
|
2.28
|
--
|
--
|
--
|
|||||
|
EBITDA
|
9.56
|
7.31
|
0.10
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.48
|
0.39
|
0.00
|
--
|
--
|
--
|
|||||
|
EBIT
|
9.08
|
6.92
|
0.10
|
--
|
--
|
--
|
|||||
|
Interest
|
0.83
|
0.41
|
0.01
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.09
|
0.11
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.36
|
6.63
|
0.09
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
2.19
|
1.68
|
0.03
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
6.17
|
4.94
|
0.06
|
--
|
--
|
--
|
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
|
16.80
|
9.63
|
1.06
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.92
|
0.11
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
25.39
|
16.03
|
3.70
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
44.19
|
25.88
|
4.81
|
--
|
--
|
--
|
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
|
3.78
|
2.54
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Assets
|
40.32
|
23.24
|
4.77
|
--
|
--
|
--
|
|||||
|
Total Assets
|
44.19
|
25.88
|
4.81
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
12.29
|
5.65
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
14.94
|
7.21
|
1.07
|
--
|
--
|
--
|
|||||
|
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
|
-5.13
|
-6.60
|
-0.57
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.64
|
-2.45
|
-0.01
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
6.82
|
8.96
|
0.99
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.05
|
-0.09
|
0.41
|
--
|
--
|
--
|
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 (₹)
|
6.84
|
5.48
|
0.32
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
7.37
|
5.91
|
0.32
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
18.53
|
10.68
|
5.32
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-5.68
|
-14.65
|
-5.73
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-9.94
|
-22.43
|
-6.37
|
--
|
--
|
--
|
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 (%)
|
41.42
|
86.08
|
9.08
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
46.83
|
92.42
|
5.98
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
17.65
|
32.35
|
1.33
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
12.10
|
10.65
|
4.07
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
8.20
|
7.59
|
2.68
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
8.85
|
8.20
|
2.69
|
--
|
--
|
--
|
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 (%)
|
15.48
|
2,638.03
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
31.19
|
7,069.74
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
24.80
|
7,674.64
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
24.80
|
1,624.03
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
73.47
|
805.66
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.18
|
1.33
|
6.07
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
0.73
|
0.59
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.56
|
0.57
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.59
|
1.45
|
1.29
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.66
|
0.59
|
0.40
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
11.02
|
17.19
|
18.95
|
--
|
--
|
--
|
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 (%)
|
17.58
|
9.46
|
28.98
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
2.15
|
4.26
|
0.50
|
--
|
--
|
--
|
|||||
|
Receivable days
|
47.04
|
19.21
|
105.79
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
91.05
|
48.04
|
503.97
|
--
|
--
|
--
|
|||||
|
Payable days
|
65.10
|
36.08
|
387.17
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
73.00
|
31.16
|
222.60
|
--
|
--
|
--
|