Market cap
₹27 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
--
P/B Ratio
1.2
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
|
2.14
|
0.03
|
1.41
|
3.71
|
1.48
|
3.61
|
|||||
|
Total Income
|
2.28
|
0.27
|
4.59
|
4.39
|
1.87
|
3.98
|
|||||
|
Total Expenditure
|
2.32
|
0.54
|
1.67
|
3.94
|
1.66
|
3.54
|
|||||
|
EBITDA
|
-0.18
|
-0.51
|
-0.26
|
-0.23
|
-0.18
|
0.07
|
|||||
|
Depreciation
|
--
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
EBIT
|
-0.18
|
-0.51
|
-0.26
|
-0.23
|
-0.18
|
0.07
|
|||||
|
Interest
|
--
|
0.03
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Other Income
|
0.13
|
0.24
|
3.18
|
0.68
|
0.39
|
0.36
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.05
|
-0.30
|
2.92
|
0.45
|
0.20
|
0.44
|
|||||
|
Provision for Tax
|
-0.02
|
0.27
|
-0.10
|
0.05
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.03
|
-0.57
|
3.02
|
0.39
|
0.20
|
0.44
|
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
|
23.34
|
38.23
|
38.21
|
34.61
|
28.73
|
11.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.35
|
1.84
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
0.01
|
0.01
|
0.49
|
4.01
|
3.27
|
2.47
|
|||||
|
Total Liabilities
|
23.35
|
38.74
|
40.95
|
38.62
|
32.00
|
14.39
|
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
|
22.94
|
37.37
|
37.92
|
33.48
|
28.42
|
11.37
|
|||||
|
Current Assets
|
0.26
|
1.23
|
2.61
|
5.14
|
3.58
|
3.02
|
|||||
|
Total Assets
|
23.35
|
38.74
|
40.95
|
38.62
|
32.00
|
14.39
|
|||||
|
Total Debt*
|
--
|
0.50
|
2.25
|
2.25
|
3.04
|
--
|
|||||
|
Net Current Assets
|
0.25
|
1.21
|
2.12
|
1.13
|
0.31
|
0.55
|
|||||
|
Contingent Liabilities
|
--
|
0.42
|
0.42
|
0.33
|
0.33
|
--
|
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
|
--
|
4.22
|
-3.62
|
-0.16
|
-1.07
|
-0.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.51
|
3.66
|
0.94
|
-1.97
|
0.05
|
|||||
|
Cash from Financing Activities
|
--
|
-1.75
|
--
|
-0.79
|
3.04
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.04
|
0.04
|
0.00
|
-0.01
|
-0.01
|
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 (₹)
|
-0.04
|
-0.77
|
4.13
|
0.53
|
0.28
|
0.60
|
|||||
|
Cash EPS (₹)
|
-0.04
|
-0.77
|
4.14
|
0.53
|
0.28
|
0.60
|
|||||
|
Adjusted Book Value (₹)
|
31.81
|
52.26
|
52.23
|
47.31
|
39.27
|
16.29
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
5.77
|
-4.94
|
-0.22
|
-1.46
|
-0.08
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
5.89
|
-0.36
|
0.69
|
-0.82
|
0.45
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.67
|
7.57
|
1.30
|
0.96
|
3.79
|
|||||
|
ROE (%)
|
-0.11
|
-1.48
|
8.31
|
1.23
|
1.00
|
3.79
|
|||||
|
ROA (%)
|
-0.09
|
-1.43
|
7.64
|
1.11
|
0.87
|
3.31
|
|||||
|
EBIT Margin (%)
|
-8.45
|
-1,563.46
|
-18.36
|
-6.24
|
-11.96
|
2.06
|
|||||
|
Net Margin (%)
|
-1.27
|
-206.32
|
65.87
|
8.91
|
10.86
|
11.03
|
|||||
|
Cash Profit Margin (%)
|
--
|
-1,740.69
|
182.15
|
8.92
|
12.23
|
10.90
|
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 (%)
|
3,413.11
|
-97.69
|
-62.08
|
150.75
|
-59.02
|
936.41
|
|||||
|
EBIT Growth (%)
|
63.43
|
-96.55
|
-11.63
|
-30.81
|
-337.76
|
115.58
|
|||||
|
Net Profit Growth (%)
|
7,553.57
|
-118.74
|
673.80
|
92.72
|
-53.76
|
191.75
|
|||||
|
EPS Growth (%)
|
94.91
|
-118.74
|
673.76
|
92.75
|
-53.76
|
191.75
|
|||||
|
Book Value Growth (%)
|
--
|
0.06
|
10.39
|
20.46
|
141.03
|
5.96
|
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
|
-967.66
|
--
|
3.71
|
38.85
|
81.17
|
--
|
|||||
|
Price / Book Value
|
1.16
|
0.38
|
0.29
|
0.44
|
0.57
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-570.34
|
-56.65
|
4.58
|
39.11
|
92.63
|
16.62
|
|||||
|
Close Price (₹)
|
25.84
|
19.81
|
15.33
|
20.76
|
22.50
|
--
|
|||||
|
High Price (₹)
|
30.00
|
28.70
|
22.65
|
42.40
|
22.55
|
--
|
|||||
|
Low Price (₹)
|
15.12
|
13.97
|
7.08
|
15.75
|
8.75
|
--
|
|||||
|
Market Cap (₹ Cr)
|
26.94
|
14.49
|
11.21
|
15.19
|
16.46
|
--
|
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
|
0.07
|
0.11
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.07
|
0.11
|
--
|
|||||
|
Current Ratio
|
32.00
|
86.00
|
5.28
|
1.28
|
1.09
|
1.22
|
|||||
|
Quick Ratio
|
32.00
|
86.00
|
5.28
|
1.28
|
1.09
|
1.18
|
|||||
|
Interest Coverage
|
--
|
-7.91
|
1,325.65
|
2,205.50
|
28.21
|
2,261.66
|
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 (%)
|
--
|
336.17
|
7.76
|
48.60
|
27.64
|
75.49
|
|||||
|
Asset Turnover
|
0.07
|
0.00
|
0.04
|
0.12
|
0.07
|
0.30
|
|||||
|
Receivable days
|
--
|
1,227.02
|
210.26
|
92.22
|
345.18
|
247.24
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
89.25
|
|||||
|
Payable days
|
--
|
--
|
221.47
|
93.70
|
338.07
|
178.12
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-11.22
|
-1.48
|
7.10
|
158.38
|