Market cap
₹72 Cr
Revenue (TTM)
₹25 Cr
P/E Ratio
14
P/B Ratio
2.1
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
|
24.98
|
22.09
|
3.49
|
0.79
|
--
|
--
|
|||||
|
Total Income
|
25.30
|
22.28
|
3.49
|
0.79
|
--
|
--
|
|||||
|
Total Expenditure
|
18.12
|
15.35
|
2.98
|
1.01
|
--
|
--
|
|||||
|
EBITDA
|
6.86
|
6.74
|
0.51
|
-0.22
|
--
|
--
|
|||||
|
Depreciation
|
0.10
|
0.02
|
0.00
|
0.00
|
--
|
--
|
|||||
|
EBIT
|
6.76
|
6.72
|
0.51
|
-0.22
|
--
|
--
|
|||||
|
Interest
|
0.04
|
0.10
|
0.00
|
0.01
|
--
|
--
|
|||||
|
Other Income
|
0.32
|
0.19
|
0.00
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
0.00
|
--
|
--
|
|||||
|
Profit before Tax
|
7.03
|
6.81
|
0.51
|
-0.23
|
--
|
--
|
|||||
|
Provision for Tax
|
1.79
|
1.78
|
0.09
|
0.06
|
--
|
--
|
|||||
|
Profit after Tax
|
5.25
|
5.02
|
0.42
|
-0.28
|
--
|
--
|
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
|
10.34
|
5.10
|
0.07
|
-0.40
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.00
|
0.04
|
0.00
|
0.06
|
--
|
--
|
|||||
|
Current Liabilities
|
2.56
|
4.32
|
1.67
|
0.42
|
--
|
--
|
|||||
|
Total Liabilities
|
12.95
|
9.47
|
1.74
|
0.07
|
--
|
--
|
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
|
6.22
|
7.12
|
0.02
|
0.00
|
--
|
--
|
|||||
|
Current Assets
|
6.68
|
2.33
|
1.72
|
0.07
|
--
|
--
|
|||||
|
Total Assets
|
12.95
|
9.47
|
1.74
|
0.07
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
0.04
|
0.41
|
0.42
|
--
|
--
|
|||||
|
Net Current Assets
|
4.12
|
-1.99
|
0.05
|
-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
|
-0.55
|
6.43
|
1.00
|
-0.41
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
1.18
|
-6.92
|
-0.01
|
0.00
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-0.04
|
-0.38
|
-0.01
|
0.41
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.59
|
-0.87
|
0.98
|
0.00
|
--
|
--
|
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 (₹)
|
10.48
|
10.04
|
0.83
|
-0.56
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
10.68
|
--
|
0.83
|
-0.56
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
20.67
|
10.18
|
0.14
|
-0.80
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-1.10
|
--
|
2,005.80
|
-820.60
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.79
|
--
|
1,795.40
|
-948.00
|
--
|
--
|
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 (%)
|
91.42
|
246.23
|
206.07
|
-1,322.42
|
--
|
--
|
|||||
|
ROE (%)
|
67.97
|
194.42
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
46.95
|
89.78
|
45.78
|
-385.64
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
27.05
|
30.41
|
14.56
|
-27.62
|
--
|
--
|
|||||
|
Net Margin (%)
|
20.74
|
22.55
|
11.89
|
-35.75
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
21.40
|
22.85
|
11.91
|
-35.70
|
--
|
--
|
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 (%)
|
13.09
|
532.24
|
343.01
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
0.58
|
1,220.34
|
333.61
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
4.45
|
1,109.75
|
247.32
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
4.45
|
1,109.71
|
247.33
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
102.97
|
6,968.24
|
118.02
|
--
|
--
|
--
|
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
|
0.60
|
-0.01
|
-1.12
|
-1.91
|
--
|
--
|
|||||
|
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
|
--
|
0.01
|
5.62
|
-1.04
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
5.62
|
-1.04
|
--
|
--
|
|||||
|
Current Ratio
|
2.61
|
0.54
|
1.03
|
0.17
|
--
|
--
|
|||||
|
Quick Ratio
|
2.04
|
0.44
|
0.65
|
0.17
|
--
|
--
|
|||||
|
Interest Coverage
|
172.13
|
69.02
|
203.56
|
-30.31
|
--
|
--
|
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 (%)
|
9.91
|
0.75
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
2.23
|
3.95
|
3.85
|
10.79
|
--
|
--
|
|||||
|
Receivable days
|
19.30
|
2.73
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
13.89
|
8.83
|
66.38
|
--
|
--
|
--
|
|||||
|
Payable days
|
56.22
|
44.99
|
74.51
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-23.03
|
-33.43
|
-8.12
|
--
|
--
|
--
|