Market cap
₹80 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
98.8
P/B Ratio
3.8
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
|
1.59
|
1.13
|
0.89
|
0.80
|
0.74
|
0.55
|
|||||
|
Total Income
|
1.79
|
1.17
|
1.03
|
1.02
|
0.98
|
0.55
|
|||||
|
Total Expenditure
|
0.82
|
0.80
|
0.83
|
1.02
|
0.69
|
0.54
|
|||||
|
EBITDA
|
0.77
|
0.33
|
0.06
|
-0.22
|
0.05
|
0.00
|
|||||
|
Depreciation
|
0.22
|
0.16
|
0.06
|
0.05
|
0.06
|
0.06
|
|||||
|
EBIT
|
0.56
|
0.17
|
0.01
|
-0.26
|
-0.01
|
-0.05
|
|||||
|
Interest
|
--
|
0.00
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.20
|
0.04
|
0.13
|
0.22
|
0.23
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.76
|
0.23
|
2.41
|
-0.06
|
0.23
|
-0.05
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
0.01
|
|||||
|
Profit after Tax
|
0.76
|
0.23
|
2.41
|
-0.06
|
0.23
|
-0.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.05
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Consolidated Profit
|
0.81
|
0.23
|
2.41
|
-0.06
|
0.23
|
-0.06
|
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
|
20.96
|
20.23
|
20.00
|
17.59
|
17.65
|
17.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.45
|
0.37
|
0.35
|
0.30
|
--
|
--
|
|||||
|
Current Liabilities
|
0.05
|
0.23
|
0.23
|
0.22
|
0.52
|
0.77
|
|||||
|
Total Liabilities
|
21.46
|
20.83
|
20.58
|
18.11
|
18.17
|
18.20
|
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
|
19.04
|
20.48
|
20.24
|
17.79
|
17.93
|
18.04
|
|||||
|
Current Assets
|
1.04
|
0.35
|
0.34
|
0.32
|
0.25
|
0.16
|
|||||
|
Total Assets
|
21.46
|
20.83
|
20.58
|
18.11
|
18.17
|
18.20
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
0.99
|
0.12
|
0.11
|
0.10
|
-0.28
|
-0.62
|
|||||
|
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
|
--
|
6.55
|
1.02
|
0.16
|
-0.16
|
0.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.68
|
-0.98
|
0.03
|
0.20
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.13
|
0.03
|
0.19
|
0.04
|
0.00
|
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 (₹)
|
0.07
|
0.02
|
0.22
|
-0.01
|
0.02
|
-0.01
|
|||||
|
Cash EPS (₹)
|
0.07
|
0.03
|
0.22
|
0.00
|
0.03
|
0.00
|
|||||
|
Adjusted Book Value (₹)
|
1.88
|
1.81
|
1.79
|
1.57
|
1.58
|
1.56
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.59
|
0.09
|
0.01
|
-0.01
|
0.00
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.14
|
0.22
|
0.02
|
0.00
|
0.00
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.15
|
12.86
|
-0.28
|
1.30
|
-0.29
|
|||||
|
ROE (%)
|
3.90
|
1.15
|
12.83
|
-0.35
|
1.30
|
-0.38
|
|||||
|
ROA (%)
|
3.59
|
1.12
|
12.47
|
-0.34
|
1.25
|
-0.36
|
|||||
|
EBIT Margin (%)
|
34.97
|
15.31
|
0.86
|
-32.87
|
-0.76
|
-9.81
|
|||||
|
Net Margin (%)
|
42.25
|
19.81
|
234.47
|
-6.02
|
23.37
|
-11.94
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
34.35
|
275.74
|
-1.70
|
38.83
|
-1.73
|
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 (%)
|
33.53
|
26.29
|
11.66
|
8.00
|
35.54
|
-25.47
|
|||||
|
EBIT Growth (%)
|
--
|
2,146.75
|
102.92
|
-4,598.40
|
89.56
|
-730.00
|
|||||
|
Net Profit Growth (%)
|
181.53
|
-90.40
|
4,040.79
|
-126.85
|
447.17
|
--
|
|||||
|
EPS Growth (%)
|
182.42
|
-90.40
|
4,020.00
|
-126.96
|
453.19
|
-188.79
|
|||||
|
Book Value Growth (%)
|
--
|
1.16
|
13.72
|
-0.35
|
1.31
|
-0.37
|
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
|
98.75
|
696.14
|
15.91
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.80
|
7.97
|
1.92
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
81.45
|
436.89
|
193.66
|
--
|
77.52
|
4,284.69
|
|||||
|
Close Price (₹)
|
7.75
|
14.41
|
3.43
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
18.66
|
38.32
|
4.24
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
6.45
|
2.67
|
0.30
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
79.99
|
161.21
|
38.37
|
--
|
--
|
--
|
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
|
19.28
|
1.52
|
1.46
|
1.46
|
0.47
|
0.20
|
|||||
|
Quick Ratio
|
19.28
|
1.52
|
1.46
|
1.46
|
0.47
|
0.20
|
|||||
|
Interest Coverage
|
--
|
1,159.00
|
483.44
|
-4.36
|
3,098.55
|
-183.74
|
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 (%)
|
13.43
|
12.33
|
1.12
|
3.18
|
3.29
|
--
|
|||||
|
Asset Turnover
|
0.08
|
0.05
|
0.05
|
0.04
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
24.11
|
7.23
|
11.35
|
12.00
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|