Market cap
₹26 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
-0
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
|
--
|
--
|
1.91
|
17.94
|
302.43
|
254.10
|
|||||
|
Total Income
|
0.42
|
0.66
|
5.67
|
20.23
|
306.32
|
254.88
|
|||||
|
Total Expenditure
|
1.18
|
1.17
|
2.99
|
25.12
|
316.71
|
272.78
|
|||||
|
EBITDA
|
-1.18
|
-1.17
|
-1.08
|
-7.18
|
-14.29
|
-18.68
|
|||||
|
Depreciation
|
--
|
--
|
--
|
--
|
5.03
|
8.08
|
|||||
|
EBIT
|
-1.18
|
-1.17
|
-1.08
|
-7.18
|
-19.31
|
-26.76
|
|||||
|
Interest
|
64.87
|
63.38
|
58.93
|
54.93
|
60.85
|
57.94
|
|||||
|
Other Income
|
0.42
|
0.66
|
3.76
|
2.29
|
3.90
|
0.78
|
|||||
|
Exceptional Items
|
77.37
|
--
|
--
|
--
|
-6.63
|
8.95
|
|||||
|
Profit before Tax
|
11.75
|
-63.89
|
-56.25
|
-59.83
|
-82.90
|
-74.97
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
0.02
|
0.12
|
|||||
|
Profit after Tax
|
11.75
|
-63.89
|
-56.25
|
-59.83
|
-82.92
|
-75.09
|
|||||
|
Minority Interest
|
0.00
|
-0.01
|
0.00
|
0.00
|
0.01
|
0.16
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
11.75
|
-63.90
|
-56.24
|
-59.83
|
-82.90
|
-74.93
|
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
|
-927.34
|
-893.30
|
-829.40
|
-773.15
|
-713.32
|
-630.41
|
|||||
|
Minority Interest
|
0.00
|
-0.37
|
-0.38
|
-0.38
|
-0.38
|
-0.36
|
|||||
|
Non-Current Liabilities
|
502.65
|
492.34
|
473.89
|
456.96
|
441.47
|
430.66
|
|||||
|
Current Liabilities
|
434.58
|
415.41
|
360.70
|
323.54
|
317.72
|
396.23
|
|||||
|
Total Liabilities
|
9.52
|
14.07
|
4.81
|
6.97
|
45.49
|
196.11
|
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
|
3.51
|
3.51
|
3.51
|
3.57
|
4.44
|
123.37
|
|||||
|
Current Assets
|
6.00
|
10.56
|
1.29
|
3.40
|
41.05
|
72.74
|
|||||
|
Total Assets
|
9.52
|
14.07
|
4.81
|
6.97
|
45.49
|
196.11
|
|||||
|
Total Debt*
|
--
|
891.70
|
828.33
|
769.42
|
714.59
|
770.96
|
|||||
|
Net Current Assets
|
-428.57
|
-404.85
|
-359.41
|
-320.14
|
-276.67
|
-323.49
|
|||||
|
Contingent Liabilities
|
--
|
93.87
|
3.36
|
2.85
|
302.26
|
298.07
|
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
|
--
|
54.18
|
41.80
|
38.09
|
-58.63
|
35.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.36
|
0.02
|
0.32
|
102.11
|
13.25
|
|||||
|
Cash from Financing Activities
|
--
|
-44.92
|
-41.95
|
-38.60
|
-43.97
|
-49.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1.91
|
-0.12
|
-0.19
|
-0.48
|
-0.50
|
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 (₹)
|
-16.78
|
-16.34
|
-14.38
|
-15.30
|
-21.20
|
-19.16
|
|||||
|
Cash EPS (₹)
|
--
|
-16.33
|
-14.38
|
-15.30
|
-19.91
|
-17.13
|
|||||
|
Adjusted Book Value (₹)
|
--
|
-228.38
|
-212.05
|
-197.67
|
-182.37
|
-161.17
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
13.85
|
10.69
|
9.74
|
-14.99
|
9.16
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.32
|
-4.38
|
-4.70
|
-30.25
|
-12.06
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
--
|
--
|
-31.09
|
-10.80
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
164.71
|
-676.81
|
-955.20
|
-228.11
|
-68.64
|
-35.56
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-56.58
|
-40.05
|
-6.39
|
-10.53
|
|||||
|
Net Margin (%)
|
2,776.83
|
-9,673.71
|
-991.38
|
-295.80
|
-27.07
|
-29.46
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
-2,945.88
|
-333.53
|
-25.76
|
-26.37
|
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 (%)
|
--
|
-100.00
|
-89.36
|
-94.07
|
19.02
|
-18.87
|
|||||
|
EBIT Growth (%)
|
-16.70
|
-8.33
|
84.96
|
62.80
|
27.83
|
63.04
|
|||||
|
Net Profit Growth (%)
|
119.07
|
-13.58
|
5.99
|
27.84
|
-10.43
|
33.27
|
|||||
|
EPS Growth (%)
|
-6.55
|
-13.61
|
5.99
|
27.84
|
-10.65
|
33.24
|
|||||
|
Book Value Growth (%)
|
--
|
-7.70
|
-7.27
|
-8.39
|
-13.15
|
-13.49
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
-0.02
|
-0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1,691.65
|
-1,746.78
|
311.45
|
-158.11
|
-69.99
|
-43.40
|
|||||
|
Close Price (₹)
|
3.49
|
2.09
|
1.90
|
1.30
|
3.30
|
1.75
|
|||||
|
High Price (₹)
|
4.07
|
4.59
|
2.85
|
5.80
|
5.84
|
2.86
|
|||||
|
Low Price (₹)
|
1.60
|
1.90
|
1.17
|
1.24
|
1.40
|
0.65
|
|||||
|
Market Cap (₹ Cr)
|
26.46
|
--
|
7.59
|
4.85
|
13.22
|
6.91
|
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
|
-0.54
|
-1.00
|
-1.00
|
-1.00
|
-1.00
|
-1.22
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.28
|
-0.30
|
-0.32
|
-0.35
|
-0.39
|
|||||
|
Current Ratio
|
0.01
|
0.03
|
0.00
|
0.01
|
0.13
|
0.18
|
|||||
|
Quick Ratio
|
0.01
|
0.03
|
0.00
|
0.01
|
0.13
|
0.11
|
|||||
|
Interest Coverage
|
1.18
|
-0.01
|
0.05
|
-0.09
|
-0.36
|
-0.29
|
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 (%)
|
--
|
--
|
--
|
2.06
|
10.40
|
12.63
|
|||||
|
Asset Turnover
|
--
|
--
|
0.32
|
0.68
|
2.50
|
1.20
|
|||||
|
Receivable days
|
--
|
--
|
--
|
323.78
|
38.35
|
38.73
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
39.54
|
|||||
|
Payable days
|
--
|
--
|
3.03
|
288.02
|
48.09
|
66.22
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-3.03
|
35.76
|
-9.73
|
12.05
|