Market cap
₹120 Cr
Revenue (TTM)
₹25 Cr
P/E Ratio
31.1
P/B Ratio
2.4
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
|
25.04
|
15.59
|
6.54
|
9.60
|
--
|
--
|
|||||
|
Total Income
|
25.61
|
15.84
|
7.19
|
10.55
|
--
|
--
|
|||||
|
Total Expenditure
|
18.88
|
13.04
|
5.02
|
9.95
|
--
|
--
|
|||||
|
EBITDA
|
6.16
|
2.55
|
1.52
|
-0.36
|
--
|
--
|
|||||
|
Depreciation
|
0.08
|
0.05
|
0.04
|
0.01
|
--
|
--
|
|||||
|
EBIT
|
6.08
|
2.50
|
1.48
|
-0.36
|
--
|
--
|
|||||
|
Interest
|
0.95
|
0.93
|
0.72
|
0.43
|
--
|
--
|
|||||
|
Other Income
|
0.57
|
0.25
|
0.65
|
0.96
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.70
|
1.82
|
1.41
|
0.16
|
--
|
--
|
|||||
|
Provision for Tax
|
1.37
|
0.46
|
0.36
|
0.05
|
--
|
--
|
|||||
|
Profit after Tax
|
4.33
|
1.36
|
1.06
|
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
|
10.72
|
6.39
|
1.99
|
0.93
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.39
|
1.81
|
1.92
|
1.01
|
--
|
--
|
|||||
|
Current Liabilities
|
14.99
|
12.06
|
9.79
|
7.56
|
--
|
--
|
|||||
|
Total Liabilities
|
28.12
|
20.26
|
13.69
|
9.49
|
--
|
--
|
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
|
1.08
|
1.92
|
3.00
|
2.11
|
--
|
--
|
|||||
|
Current Assets
|
27.02
|
18.34
|
10.69
|
7.38
|
--
|
--
|
|||||
|
Total Assets
|
28.12
|
20.26
|
13.69
|
9.49
|
--
|
--
|
|||||
|
Total Debt*
|
7.26
|
6.82
|
5.25
|
3.31
|
--
|
--
|
|||||
|
Net Current Assets
|
12.03
|
6.28
|
0.91
|
-0.18
|
--
|
--
|
|||||
|
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
|
-0.16
|
-3.80
|
-0.32
|
-1.19
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.87
|
-0.01
|
-0.91
|
0.00
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-0.51
|
3.69
|
1.21
|
1.29
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.19
|
-0.12
|
-0.01
|
0.10
|
--
|
--
|
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 (₹)
|
6.90
|
2.17
|
1.89
|
0.20
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
7.03
|
2.25
|
1.95
|
0.21
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
17.09
|
10.19
|
3.55
|
1.66
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.26
|
-48.48
|
-4.51
|
-16.95
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-3.80
|
-60.06
|
-23.12
|
-23.41
|
--
|
--
|
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 (%)
|
42.64
|
26.90
|
37.20
|
13.97
|
--
|
--
|
|||||
|
ROE (%)
|
50.56
|
32.47
|
72.49
|
11.90
|
--
|
--
|
|||||
|
ROA (%)
|
17.89
|
8.01
|
9.11
|
1.17
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
24.28
|
16.01
|
22.63
|
-3.79
|
--
|
--
|
|||||
|
Net Margin (%)
|
16.89
|
8.59
|
14.69
|
1.05
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
17.60
|
9.05
|
16.73
|
1.24
|
--
|
--
|
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 (%)
|
60.65
|
138.39
|
-31.89
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
143.60
|
68.64
|
506.71
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
217.95
|
28.74
|
855.33
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
217.94
|
14.96
|
855.34
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
67.66
|
221.89
|
113.70
|
--
|
--
|
--
|
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
|
1.98
|
2.71
|
2.68
|
6.45
|
--
|
--
|
|||||
|
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
|
0.68
|
1.07
|
2.64
|
3.56
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.35
|
0.71
|
1.58
|
2.49
|
--
|
--
|
|||||
|
Current Ratio
|
1.80
|
1.52
|
1.09
|
0.98
|
--
|
--
|
|||||
|
Quick Ratio
|
1.75
|
1.40
|
0.94
|
0.91
|
--
|
--
|
|||||
|
Interest Coverage
|
7.00
|
2.95
|
2.96
|
1.37
|
--
|
--
|
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 (%)
|
98.04
|
103.63
|
131.67
|
66.71
|
--
|
--
|
|||||
|
Asset Turnover
|
1.04
|
0.92
|
0.56
|
1.01
|
--
|
--
|
|||||
|
Receivable days
|
296.65
|
289.92
|
419.04
|
243.49
|
--
|
--
|
|||||
|
Inventory Days
|
15.72
|
34.42
|
55.94
|
19.14
|
--
|
--
|
|||||
|
Payable days
|
190.57
|
250.27
|
685.40
|
246.66
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
121.80
|
74.08
|
-210.43
|
15.97
|
--
|
--
|