Market cap
₹5 Cr
Revenue (TTM)
₹12 Cr
P/E Ratio
46
P/B Ratio
0.2
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11.98
|
32.92
|
23.33
|
8.50
|
4.12
|
4.14
|
|||||
|
Total Income
|
12.78
|
33.64
|
24.15
|
9.26
|
4.83
|
4.84
|
|||||
|
Total Expenditure
|
12.58
|
33.43
|
23.96
|
9.10
|
4.71
|
4.74
|
|||||
|
EBITDA
|
-0.60
|
-0.50
|
-0.63
|
-0.61
|
-0.59
|
-0.60
|
|||||
|
Depreciation
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
-0.60
|
-0.50
|
-0.63
|
-0.61
|
-0.59
|
-0.60
|
|||||
|
Interest
|
--
|
0.09
|
0.05
|
0.03
|
--
|
0.00
|
|||||
|
Other Income
|
0.80
|
0.71
|
0.81
|
0.76
|
0.71
|
0.70
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.20
|
0.12
|
0.13
|
0.12
|
0.11
|
0.10
|
|||||
|
Provision for Tax
|
0.03
|
0.05
|
0.03
|
0.02
|
0.02
|
0.01
|
|||||
|
Profit after Tax
|
0.17
|
0.08
|
0.10
|
0.10
|
0.09
|
0.09
|
Liabilities (₹ Cr) |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
23.56
|
23.40
|
23.32
|
23.22
|
23.12
|
23.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
0.15
|
|||||
|
Current Liabilities
|
0.15
|
0.24
|
1.32
|
0.23
|
0.25
|
0.08
|
|||||
|
Total Liabilities
|
23.72
|
23.64
|
24.64
|
23.45
|
23.38
|
23.26
|
Assets (₹ Cr) |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11.42
|
12.37
|
13.29
|
9.44
|
8.87
|
21.44
|
|||||
|
Current Assets
|
12.30
|
11.27
|
11.35
|
14.00
|
14.51
|
1.82
|
|||||
|
Total Assets
|
23.72
|
23.64
|
24.64
|
23.45
|
23.38
|
23.26
|
|||||
|
Total Debt*
|
--
|
--
|
1.05
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
12.15
|
11.03
|
10.03
|
13.78
|
14.26
|
1.74
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.89
|
0.25
|
2.72
|
-3.44
|
-0.28
|
-2.42
|
|||||
|
Cash Flow from Investing Activities
|
0.99
|
0.92
|
-3.85
|
3.52
|
0.30
|
2.39
|
|||||
|
Cash from Financing Activities
|
--
|
-1.05
|
1.05
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.10
|
0.12
|
-0.08
|
0.08
|
0.02
|
-0.03
|
Financials Ratios |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Cash EPS (₹)
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Adjusted Book Value (₹)
|
2.37
|
2.35
|
2.34
|
2.33
|
2.32
|
2.31
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.09
|
0.02
|
0.27
|
-0.35
|
-0.03
|
-0.24
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.09
|
0.03
|
0.27
|
-0.35
|
-0.03
|
-0.17
|
Profitability Ratios |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
0.84
|
0.88
|
0.76
|
0.65
|
0.49
|
0.44
|
|||||
|
ROE (%)
|
0.71
|
0.32
|
0.43
|
0.42
|
0.40
|
0.40
|
|||||
|
ROA (%)
|
0.71
|
0.31
|
0.42
|
0.41
|
0.39
|
0.40
|
|||||
|
EBIT Margin (%)
|
-5.00
|
-1.53
|
-2.71
|
-7.14
|
-14.44
|
-14.45
|
|||||
|
Net Margin (%)
|
1.31
|
0.23
|
0.42
|
1.05
|
1.90
|
1.91
|
|||||
|
Cash Profit Margin (%)
|
1.40
|
0.23
|
0.43
|
1.14
|
2.22
|
2.23
|
Growth Ratios |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-63.61
|
41.12
|
174.56
|
106.35
|
-0.48
|
-8.56
|
|||||
|
EBIT Growth (%)
|
-18.77
|
20.34
|
-4.29
|
-2.02
|
0.57
|
-1.60
|
|||||
|
Net Profit Growth (%)
|
120.29
|
-24.55
|
3.60
|
6.12
|
-0.79
|
23.81
|
|||||
|
EPS Growth (%)
|
121.05
|
-24.76
|
4.13
|
5.59
|
-1.22
|
24.00
|
|||||
|
Book Value Growth (%)
|
0.71
|
0.33
|
0.43
|
0.42
|
0.40
|
0.40
|
Valuation Ratios |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
48.82
|
46.68
|
60.27
|
64.83
|
87.23
|
98.68
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.04
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.04
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
79.56
|
46.75
|
8.59
|
61.80
|
57.15
|
21.67
|
|||||
|
Quick Ratio
|
79.29
|
46.56
|
8.54
|
61.55
|
56.94
|
20.87
|
|||||
|
Interest Coverage
|
--
|
2.37
|
3.49
|
4.75
|
--
|
123.15
|
Operating Efficiency Ratios |
Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
0.05
|
0.00
|
0.00
|
41.68
|
41.37
|
|||||
|
Asset Turnover
|
0.51
|
1.36
|
0.97
|
0.36
|
0.18
|
0.18
|
|||||
|
Receivable days
|
--
|
0.10
|
0.01
|
36.87
|
151.92
|
75.87
|
|||||
|
Inventory Days
|
1.36
|
0.58
|
0.88
|
2.38
|
5.43
|
6.13
|
|||||
|
Payable days
|
4.93
|
2.59
|
3.53
|
9.30
|
20.40
|
--
|
|||||
|
Cash Conversion Cycle
|
-3.56
|
-1.91
|
-2.64
|
29.95
|
136.95
|
--
|