Market cap
₹241 Cr
Revenue (TTM)
₹193 Cr
P/E Ratio
5
P/B Ratio
1.8
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
|
193.22
|
26.10
|
2.43
|
--
|
--
|
0.06
|
|||||
|
Total Income
|
194.95
|
26.82
|
2.45
|
0.00
|
0.02
|
0.11
|
|||||
|
Total Expenditure
|
127.60
|
23.09
|
2.19
|
0.52
|
0.17
|
0.19
|
|||||
|
EBITDA
|
65.62
|
3.00
|
0.24
|
-0.52
|
-0.17
|
-0.13
|
|||||
|
Depreciation
|
1.94
|
0.02
|
0.02
|
--
|
--
|
--
|
|||||
|
EBIT
|
63.68
|
2.98
|
0.22
|
-0.52
|
-0.17
|
-0.13
|
|||||
|
Interest
|
0.28
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.73
|
0.73
|
0.02
|
0.00
|
0.02
|
0.05
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
65.13
|
3.71
|
0.24
|
-0.52
|
-0.15
|
-0.07
|
|||||
|
Provision for Tax
|
16.45
|
0.88
|
0.07
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
48.69
|
2.83
|
0.17
|
-0.52
|
-0.15
|
-0.07
|
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
|
122.00
|
31.58
|
0.25
|
0.08
|
0.60
|
0.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
45.79
|
0.00
|
0.57
|
0.24
|
--
|
--
|
|||||
|
Current Liabilities
|
37.45
|
23.72
|
0.15
|
--
|
0.43
|
0.05
|
|||||
|
Total Liabilities
|
205.25
|
55.31
|
0.97
|
0.33
|
1.04
|
0.80
|
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
|
7.62
|
0.06
|
0.08
|
0.32
|
0.32
|
0.47
|
|||||
|
Current Assets
|
177.88
|
55.25
|
0.90
|
0.01
|
0.72
|
0.33
|
|||||
|
Total Assets
|
205.25
|
55.31
|
0.97
|
0.33
|
1.04
|
0.80
|
|||||
|
Total Debt*
|
--
|
--
|
0.57
|
0.24
|
0.31
|
0.03
|
|||||
|
Net Current Assets
|
140.42
|
31.53
|
0.75
|
0.01
|
0.29
|
0.29
|
|||||
|
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
|
--
|
0.77
|
0.33
|
-0.58
|
-0.11
|
-0.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-25.72
|
0.22
|
--
|
0.17
|
0.55
|
|||||
|
Cash from Financing Activities
|
--
|
27.93
|
0.33
|
-0.07
|
0.28
|
-0.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
2.98
|
0.87
|
-0.64
|
0.34
|
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 (₹)
|
20.00
|
1.67
|
1.53
|
-4.61
|
-1.33
|
-0.65
|
|||||
|
Cash EPS (₹)
|
17.60
|
1.68
|
1.67
|
-4.61
|
-1.33
|
-0.65
|
|||||
|
Adjusted Book Value (₹)
|
48.61
|
18.62
|
2.24
|
0.71
|
5.31
|
6.64
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.45
|
2.89
|
-5.11
|
-1.00
|
-0.54
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.07
|
1.65
|
-5.11
|
-0.84
|
-0.22
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
22.90
|
41.70
|
-84.19
|
-17.79
|
-8.19
|
|||||
|
ROE (%)
|
59.40
|
17.78
|
103.81
|
-152.93
|
-22.28
|
-9.34
|
|||||
|
ROA (%)
|
37.37
|
10.06
|
26.63
|
-76.60
|
-16.43
|
-8.04
|
|||||
|
EBIT Margin (%)
|
32.96
|
11.44
|
9.19
|
--
|
--
|
-215.00
|
|||||
|
Net Margin (%)
|
24.97
|
10.55
|
7.08
|
-86,866.67
|
-757.29
|
-64.49
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
10.91
|
7.79
|
--
|
--
|
-123.50
|
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 (%)
|
508.27
|
973.91
|
--
|
--
|
-100.00
|
--
|
|||||
|
EBIT Growth (%)
|
1,894.43
|
1,236.63
|
142.79
|
-205.86
|
-32.25
|
62.70
|
|||||
|
Net Profit Growth (%)
|
1,394.84
|
1,534.95
|
133.21
|
-245.85
|
-103.37
|
74.19
|
|||||
|
EPS Growth (%)
|
451.66
|
9.07
|
133.21
|
-245.86
|
-103.38
|
74.19
|
|||||
|
Book Value Growth (%)
|
--
|
12,369.25
|
215.84
|
-86.66
|
-19.98
|
-9.91
|
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
|
4.95
|
132.36
|
13.47
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.79
|
11.86
|
9.20
|
6.25
|
0.60
|
0.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.12
|
99.40
|
7.92
|
-1.43
|
-0.16
|
1.22
|
|||||
|
Close Price (₹)
|
102.25
|
220.80
|
20.60
|
4.43
|
3.17
|
1.66
|
|||||
|
High Price (₹)
|
195.00
|
440.60
|
20.60
|
4.43
|
3.17
|
2.24
|
|||||
|
Low Price (₹)
|
83.43
|
21.01
|
4.65
|
3.17
|
1.58
|
1.18
|
|||||
|
Market Cap (₹ Cr)
|
241.11
|
374.60
|
2.33
|
--
|
--
|
0.19
|
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
|
0.35
|
--
|
2.25
|
3.05
|
0.52
|
0.04
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.52
|
0.04
|
|||||
|
Current Ratio
|
4.75
|
2.33
|
6.08
|
--
|
1.66
|
7.05
|
|||||
|
Quick Ratio
|
4.40
|
2.33
|
6.08
|
--
|
1.66
|
7.05
|
|||||
|
Interest Coverage
|
237.85
|
2,319.69
|
--
|
--
|
--
|
--
|
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 (%)
|
58.21
|
94.78
|
--
|
--
|
--
|
27.67
|
|||||
|
Asset Turnover
|
1.48
|
0.93
|
3.74
|
--
|
--
|
0.07
|
|||||
|
Receivable days
|
--
|
345.94
|
--
|
--
|
--
|
247.59
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|