Market cap
₹78 Cr
Revenue (TTM)
₹11 Cr
P/E Ratio
123.5
P/B Ratio
2.8
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
|
11.35
|
5.59
|
11.46
|
2.79
|
18.02
|
13.32
|
|||||
|
Total Income
|
12.66
|
6.89
|
12.48
|
3.83
|
18.92
|
15.56
|
|||||
|
Total Expenditure
|
11.80
|
4.88
|
9.71
|
2.43
|
14.75
|
12.29
|
|||||
|
EBITDA
|
-0.46
|
0.71
|
1.76
|
0.36
|
3.27
|
1.03
|
|||||
|
Depreciation
|
0.07
|
0.06
|
0.05
|
0.06
|
0.06
|
0.05
|
|||||
|
EBIT
|
-0.52
|
0.65
|
1.70
|
0.30
|
3.21
|
0.98
|
|||||
|
Interest
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Other Income
|
1.31
|
1.30
|
1.02
|
1.04
|
0.90
|
2.24
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.78
|
1.94
|
2.72
|
1.33
|
4.11
|
3.22
|
|||||
|
Provision for Tax
|
0.15
|
0.50
|
0.75
|
0.31
|
1.14
|
0.42
|
|||||
|
Profit after Tax
|
0.63
|
1.44
|
1.97
|
1.02
|
2.98
|
2.80
|
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
|
27.40
|
26.76
|
25.36
|
23.38
|
22.36
|
19.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.40
|
0.21
|
0.20
|
0.30
|
0.27
|
-0.07
|
|||||
|
Current Liabilities
|
0.66
|
2.41
|
2.47
|
0.58
|
1.12
|
0.22
|
|||||
|
Total Liabilities
|
28.46
|
29.37
|
28.03
|
24.25
|
23.76
|
19.75
|
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
|
1.62
|
4.26
|
3.72
|
5.06
|
3.31
|
2.31
|
|||||
|
Current Assets
|
23.01
|
25.11
|
24.31
|
19.19
|
20.45
|
17.23
|
|||||
|
Total Assets
|
28.46
|
29.37
|
28.03
|
24.25
|
23.76
|
19.75
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
22.35
|
22.71
|
21.84
|
18.62
|
19.32
|
17.01
|
|||||
|
Contingent Liabilities
|
--
|
7.31
|
7.31
|
7.27
|
7.84
|
7.84
|
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
|
--
|
-6.41
|
4.88
|
-1.81
|
0.24
|
-1.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.82
|
-5.80
|
-0.21
|
3.06
|
1.38
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
-0.01
|
-0.01
|
-0.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.58
|
-0.92
|
-2.03
|
3.29
|
-0.15
|
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 (₹)
|
0.12
|
0.27
|
0.38
|
0.19
|
0.57
|
0.53
|
|||||
|
Cash EPS (₹)
|
0.12
|
0.29
|
0.39
|
0.21
|
0.58
|
0.54
|
|||||
|
Adjusted Book Value (₹)
|
5.24
|
5.10
|
4.83
|
4.45
|
4.26
|
3.69
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-1.22
|
0.93
|
-0.34
|
0.05
|
-0.29
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.10
|
1.21
|
-0.51
|
0.34
|
0.17
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.45
|
11.18
|
5.86
|
19.73
|
17.94
|
|||||
|
ROE (%)
|
2.30
|
5.52
|
8.10
|
4.47
|
14.26
|
15.60
|
|||||
|
ROA (%)
|
2.17
|
5.01
|
7.55
|
4.26
|
13.75
|
15.39
|
|||||
|
EBIT Margin (%)
|
-4.60
|
11.55
|
14.84
|
10.88
|
17.83
|
7.37
|
|||||
|
Net Margin (%)
|
4.96
|
20.89
|
15.81
|
26.72
|
15.72
|
18.01
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
26.81
|
17.70
|
38.78
|
16.84
|
21.39
|
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 (%)
|
37.23
|
-51.24
|
311.19
|
-84.53
|
35.26
|
7,353.71
|
|||||
|
EBIT Growth (%)
|
-197.75
|
-62.06
|
461.00
|
-90.56
|
227.36
|
250.60
|
|||||
|
Net Profit Growth (%)
|
-47.18
|
-27.14
|
93.15
|
-65.65
|
6.13
|
517.77
|
|||||
|
EPS Growth (%)
|
-47.15
|
-27.13
|
93.12
|
-65.64
|
6.12
|
517.75
|
|||||
|
Book Value Growth (%)
|
--
|
5.52
|
8.48
|
4.54
|
15.39
|
16.96
|
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
|
123.48
|
32.08
|
33.32
|
67.95
|
35.02
|
17.42
|
|||||
|
Price / Book Value
|
2.82
|
1.72
|
2.59
|
2.97
|
4.66
|
2.52
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
80.22
|
17.32
|
17.36
|
41.04
|
22.87
|
13.26
|
|||||
|
Close Price (₹)
|
15.55
|
8.79
|
12.53
|
13.23
|
19.85
|
9.30
|
|||||
|
High Price (₹)
|
16.90
|
21.93
|
20.44
|
27.00
|
29.15
|
11.39
|
|||||
|
Low Price (₹)
|
6.01
|
7.71
|
10.20
|
12.21
|
8.91
|
2.51
|
|||||
|
Market Cap (₹ Cr)
|
77.54
|
46.15
|
65.78
|
69.46
|
104.21
|
48.82
|
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
|
34.76
|
10.43
|
9.83
|
33.33
|
18.20
|
77.67
|
|||||
|
Quick Ratio
|
33.27
|
7.85
|
7.87
|
23.84
|
15.81
|
65.63
|
|||||
|
Interest Coverage
|
87.89
|
1,493.85
|
3,891.29
|
154.15
|
697.71
|
546.58
|
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 (%)
|
2.10
|
25.15
|
5.80
|
9.74
|
11.96
|
0.92
|
|||||
|
Asset Turnover
|
0.39
|
0.19
|
0.44
|
0.12
|
0.83
|
0.73
|
|||||
|
Receivable days
|
--
|
67.60
|
14.91
|
158.81
|
23.06
|
2.03
|
|||||
|
Inventory Days
|
--
|
361.28
|
164.03
|
533.63
|
54.27
|
36.76
|
|||||
|
Payable days
|
--
|
69.98
|
16.32
|
294.66
|
13.13
|
8.02
|
|||||
|
Cash Conversion Cycle
|
--
|
358.90
|
162.61
|
397.77
|
64.20
|
30.76
|