Market cap
₹370 Cr
Revenue (TTM)
₹58 Cr
P/E Ratio
86.6
P/B Ratio
3
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
57.86
|
31.55
|
23.72
|
10.32
|
9.78
|
8.85
|
|||||
|
Total Income
|
60.75
|
33.43
|
29.76
|
10.76
|
10.59
|
9.51
|
|||||
|
Total Expenditure
|
51.92
|
25.19
|
23.15
|
9.99
|
10.67
|
9.67
|
|||||
|
EBITDA
|
5.94
|
6.36
|
0.58
|
0.33
|
-0.88
|
-0.82
|
|||||
|
Depreciation
|
1.62
|
1.18
|
0.70
|
0.58
|
0.64
|
0.64
|
|||||
|
EBIT
|
4.32
|
5.18
|
-0.13
|
-0.25
|
-1.52
|
-1.46
|
|||||
|
Interest
|
1.26
|
0.58
|
0.13
|
0.07
|
0.09
|
0.11
|
|||||
|
Other Income
|
2.89
|
1.88
|
6.04
|
0.44
|
0.81
|
0.66
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.95
|
6.48
|
5.78
|
0.12
|
-0.81
|
-0.91
|
|||||
|
Provision for Tax
|
1.53
|
0.89
|
0.44
|
0.01
|
--
|
0.05
|
|||||
|
Profit after Tax
|
4.42
|
5.59
|
5.35
|
0.11
|
-0.81
|
-0.96
|
|||||
|
Minority Interest
|
-0.15
|
-0.51
|
-0.40
|
0.03
|
0.27
|
0.34
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
4.27
|
5.09
|
4.95
|
0.15
|
-0.54
|
-0.61
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
120.24
|
88.52
|
30.08
|
19.96
|
19.56
|
19.66
|
|||||
|
Minority Interest
|
-0.15
|
5.01
|
4.35
|
0.06
|
0.51
|
0.78
|
|||||
|
Non-Current Liabilities
|
1.27
|
0.94
|
0.01
|
-0.22
|
1.34
|
1.48
|
|||||
|
Current Liabilities
|
20.51
|
10.00
|
4.76
|
1.04
|
1.67
|
1.91
|
|||||
|
Total Liabilities
|
149.27
|
104.83
|
39.52
|
21.05
|
23.31
|
24.06
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
84.90
|
46.92
|
14.36
|
13.56
|
16.50
|
16.25
|
|||||
|
Current Assets
|
58.59
|
57.55
|
24.85
|
7.27
|
6.59
|
7.58
|
|||||
|
Total Assets
|
149.27
|
104.83
|
39.52
|
21.05
|
23.31
|
24.06
|
|||||
|
Total Debt*
|
--
|
5.73
|
1.90
|
--
|
1.77
|
1.91
|
|||||
|
Net Current Assets
|
38.09
|
47.55
|
20.09
|
6.24
|
4.91
|
5.67
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-9.79
|
-3.32
|
-0.78
|
2.58
|
-0.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.18
|
-4.59
|
2.83
|
-2.26
|
0.08
|
|||||
|
Cash from Financing Activities
|
--
|
50.15
|
12.68
|
-2.29
|
-0.14
|
0.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
25.18
|
4.76
|
-0.24
|
0.18
|
-0.51
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
2.77
|
3.20
|
3.65
|
0.15
|
-0.54
|
-0.62
|
|||||
|
Cash EPS (₹)
|
2.34
|
4.26
|
4.46
|
0.70
|
-0.17
|
-0.32
|
|||||
|
Adjusted Book Value (₹)
|
68.23
|
55.65
|
22.19
|
20.14
|
19.73
|
19.83
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-7.72
|
-5.19
|
-1.66
|
5.52
|
-1.52
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-25.81
|
3.39
|
-1.27
|
6.09
|
-1.63
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.19
|
22.76
|
0.94
|
-3.33
|
-3.77
|
|||||
|
ROE (%)
|
4.02
|
9.43
|
21.37
|
0.58
|
-4.12
|
-4.92
|
|||||
|
ROA (%)
|
3.48
|
7.79
|
17.81
|
0.52
|
-3.45
|
-4.02
|
|||||
|
EBIT Margin (%)
|
7.46
|
16.42
|
-0.54
|
-2.38
|
-15.57
|
-16.54
|
|||||
|
Net Margin (%)
|
7.27
|
16.74
|
17.96
|
1.07
|
-7.63
|
-10.08
|
|||||
|
Cash Profit Margin (%)
|
--
|
21.46
|
25.50
|
6.71
|
-1.69
|
-3.58
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
46.16
|
32.98
|
129.80
|
5.51
|
10.56
|
-3.20
|
|||||
|
EBIT Growth (%)
|
-19.77
|
4,153.91
|
47.94
|
83.88
|
-4.06
|
59.89
|
|||||
|
Net Profit Growth (%)
|
-24.03
|
4.65
|
4,557.23
|
114.20
|
15.70
|
64.80
|
|||||
|
EPS Growth (%)
|
-37.43
|
-12.39
|
2,376.19
|
127.23
|
12.69
|
64.16
|
|||||
|
Book Value Growth (%)
|
--
|
194.25
|
50.73
|
2.04
|
-0.50
|
1.71
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
86.61
|
77.63
|
6.98
|
52.85
|
--
|
--
|
|||||
|
Price / Book Value
|
2.97
|
4.46
|
1.94
|
0.39
|
0.44
|
0.30
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
40.15
|
43.97
|
8.35
|
9.61
|
-137.37
|
-45.60
|
|||||
|
Close Price (₹)
|
111.90
|
248.24
|
43.07
|
7.79
|
8.73
|
5.90
|
|||||
|
High Price (₹)
|
302.26
|
283.23
|
53.71
|
11.68
|
14.19
|
8.03
|
|||||
|
Low Price (₹)
|
106.00
|
41.40
|
7.25
|
6.61
|
5.31
|
5.31
|
|||||
|
Market Cap (₹ Cr)
|
369.66
|
394.84
|
58.38
|
7.72
|
8.66
|
5.85
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
0.06
|
0.06
|
--
|
0.09
|
0.10
|
|||||
|
Short term debt to equity ratio
|
--
|
0.05
|
0.06
|
--
|
--
|
0.00
|
|||||
|
Current Ratio
|
2.86
|
5.75
|
5.22
|
7.02
|
3.93
|
3.97
|
|||||
|
Quick Ratio
|
2.52
|
5.07
|
4.96
|
5.94
|
3.31
|
3.35
|
|||||
|
Interest Coverage
|
5.72
|
12.14
|
45.89
|
2.74
|
-7.63
|
-7.57
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.87
|
10.56
|
5.38
|
0.07
|
0.06
|
0.14
|
|||||
|
Asset Turnover
|
0.46
|
0.44
|
0.79
|
0.47
|
0.42
|
0.37
|
|||||
|
Receivable days
|
--
|
26.66
|
9.88
|
0.23
|
0.34
|
2.72
|
|||||
|
Inventory Days
|
--
|
46.53
|
18.26
|
38.34
|
41.60
|
48.67
|
|||||
|
Payable days
|
--
|
-85.06
|
-1,647.79
|
-3,101.02
|
2,232.02
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
158.26
|
1,675.93
|
3,139.59
|
-2,190.09
|
51.39
|