Market cap
₹28 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
52.6
P/B Ratio
1.7
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
|
2.20
|
2.33
|
1.97
|
2.22
|
2.07
|
1.11
|
|||||
|
Total Income
|
2.40
|
2.56
|
2.18
|
4.38
|
2.21
|
1.33
|
|||||
|
Total Expenditure
|
2.20
|
2.31
|
1.98
|
2.27
|
2.10
|
1.15
|
|||||
|
EBITDA
|
--
|
0.02
|
-0.01
|
-0.05
|
-0.03
|
-0.04
|
|||||
|
Depreciation
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
--
|
0.02
|
-0.01
|
-0.05
|
-0.03
|
-0.04
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.20
|
0.23
|
0.21
|
2.16
|
0.14
|
0.22
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.20
|
0.25
|
0.20
|
2.11
|
0.11
|
0.18
|
|||||
|
Provision for Tax
|
0.05
|
0.06
|
0.05
|
0.04
|
0.03
|
0.02
|
|||||
|
Profit after Tax
|
0.15
|
0.18
|
0.15
|
2.07
|
0.08
|
0.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.70
|
0.54
|
0.11
|
0.27
|
0.18
|
0.14
|
|||||
|
Consolidated Profit
|
0.85
|
0.73
|
0.26
|
2.34
|
0.26
|
0.30
|
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
|
15.91
|
15.91
|
15.19
|
14.93
|
12.60
|
12.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
0.44
|
0.49
|
0.08
|
0.11
|
0.46
|
0.28
|
|||||
|
Total Liabilities
|
16.36
|
16.41
|
15.26
|
15.04
|
13.06
|
12.63
|
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
|
14.39
|
14.39
|
11.78
|
10.82
|
10.44
|
10.26
|
|||||
|
Current Assets
|
1.96
|
2.01
|
3.48
|
4.22
|
2.62
|
2.36
|
|||||
|
Total Assets
|
16.36
|
16.41
|
15.26
|
15.04
|
13.06
|
12.63
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
1.52
|
1.52
|
3.41
|
4.11
|
2.16
|
2.08
|
|||||
|
Contingent Liabilities
|
--
|
0.39
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.03
|
-0.13
|
-0.12
|
-0.32
|
-0.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
-1.87
|
2.12
|
0.14
|
-0.15
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.02
|
-2.00
|
2.00
|
-0.17
|
-0.30
|
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 (₹)
|
1.20
|
1.02
|
0.36
|
3.29
|
0.37
|
0.42
|
|||||
|
Cash EPS (₹)
|
1.20
|
0.26
|
0.21
|
2.92
|
0.12
|
0.22
|
|||||
|
Adjusted Book Value (₹)
|
22.12
|
22.09
|
21.07
|
20.71
|
17.42
|
17.07
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.04
|
-0.18
|
-0.18
|
-0.44
|
-0.21
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.63
|
-1.08
|
2.86
|
-0.21
|
0.24
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.61
|
1.31
|
15.33
|
0.89
|
1.47
|
|||||
|
ROE (%)
|
5.43
|
1.20
|
0.99
|
15.30
|
0.68
|
1.32
|
|||||
|
ROA (%)
|
0.92
|
1.16
|
0.97
|
14.74
|
0.64
|
1.28
|
|||||
|
EBIT Margin (%)
|
--
|
0.65
|
-0.41
|
-2.34
|
-1.33
|
-3.89
|
|||||
|
Net Margin (%)
|
6.08
|
7.19
|
6.73
|
47.30
|
3.75
|
11.96
|
|||||
|
Cash Profit Margin (%)
|
--
|
7.92
|
7.44
|
93.43
|
4.00
|
14.38
|
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 (%)
|
16.87
|
18.10
|
-11.12
|
7.05
|
87.18
|
-31.56
|
|||||
|
EBIT Growth (%)
|
--
|
287.65
|
84.36
|
-88.36
|
36.05
|
18.45
|
|||||
|
Net Profit Growth (%)
|
-8.18
|
25.73
|
-92.93
|
2,401.09
|
-47.96
|
555.95
|
|||||
|
EPS Growth (%)
|
185.86
|
184.04
|
-89.07
|
798.66
|
-13.12
|
82.82
|
|||||
|
Book Value Growth (%)
|
--
|
4.85
|
1.74
|
18.88
|
2.08
|
1.51
|
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
|
52.60
|
--
|
--
|
--
|
--
|
9.35
|
|||||
|
Price / Book Value
|
1.74
|
--
|
--
|
--
|
--
|
0.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
191.96
|
28.34
|
35.74
|
2.40
|
63.85
|
14.24
|
|||||
|
Close Price (₹)
|
23.14
|
--
|
--
|
--
|
--
|
3.94
|
|||||
|
High Price (₹)
|
23.14
|
--
|
--
|
--
|
--
|
3.94
|
|||||
|
Low Price (₹)
|
6.00
|
--
|
--
|
--
|
--
|
1.38
|
|||||
|
Market Cap (₹ Cr)
|
28.19
|
--
|
--
|
--
|
--
|
2.80
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
4.43
|
4.09
|
46.18
|
38.46
|
5.69
|
8.40
|
|||||
|
Quick Ratio
|
4.32
|
3.99
|
45.46
|
38.07
|
5.58
|
8.26
|
|||||
|
Interest Coverage
|
200.00
|
249.60
|
328.83
|
3,516.50
|
276.00
|
361.40
|
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 (%)
|
34.41
|
32.56
|
18.73
|
15.92
|
33.65
|
23.87
|
|||||
|
Asset Turnover
|
0.14
|
0.15
|
0.13
|
0.16
|
0.16
|
0.09
|
|||||
|
Receivable days
|
--
|
88.37
|
66.87
|
86.43
|
84.69
|
53.16
|
|||||
|
Inventory Days
|
--
|
8.16
|
8.92
|
7.45
|
7.48
|
9.65
|
|||||
|
Payable days
|
--
|
15.47
|
7.05
|
42.68
|
62.73
|
82.69
|
|||||
|
Cash Conversion Cycle
|
--
|
81.06
|
68.75
|
51.21
|
29.44
|
-19.88
|