Market cap
₹19 Cr
Revenue (TTM)
₹32 Cr
P/E Ratio
1.3
P/B Ratio
0.2
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 Income
|
31.55
|
19.73
|
10.25
|
4.87
|
3.64
|
1.95
|
|||||
|
Other Income
|
0.01
|
--
|
0.00
|
--
|
0.59
|
0.00
|
|||||
|
Total Income
|
31.56
|
19.73
|
10.26
|
4.87
|
4.22
|
1.96
|
|||||
|
Interest Expense
|
5.12
|
4.12
|
1.74
|
1.38
|
0.41
|
0.03
|
|||||
|
Operating Expenses
|
7.29
|
7.00
|
5.65
|
3.24
|
2.47
|
1.79
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
18.78
|
8.05
|
2.08
|
0.18
|
1.30
|
0.09
|
|||||
|
Taxes
|
4.69
|
3.11
|
0.56
|
0.04
|
0.36
|
0.03
|
|||||
|
Profit after Tax
|
14.09
|
4.95
|
1.52
|
0.14
|
0.94
|
0.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
14.09
|
4.85
|
1.56
|
0.15
|
0.94
|
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
|
91.32
|
79.34
|
30.38
|
10.40
|
10.43
|
9.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.83
|
48.69
|
30.03
|
-0.43
|
-0.29
|
-0.36
|
|||||
|
Current Liabilities
|
54.56
|
6.87
|
2.52
|
26.53
|
11.87
|
0.63
|
|||||
|
Total Liabilities
|
158.71
|
137.01
|
64.21
|
36.93
|
22.29
|
10.11
|
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
|
--
|
-44.31
|
-16.75
|
0.68
|
-12.02
|
0.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
-1.65
|
-0.69
|
0.00
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
44.31
|
18.38
|
--
|
12.03
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.01
|
-0.02
|
-0.01
|
0.01
|
0.02
|
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 (₹)
|
0.23
|
0.15
|
0.14
|
0.05
|
0.36
|
0.03
|
|||||
|
Cash EPS (₹)
|
0.20
|
0.16
|
0.21
|
0.08
|
0.38
|
0.04
|
|||||
|
Adjusted Book Value (₹)
|
1.55
|
2.33
|
2.82
|
4.00
|
4.01
|
3.65
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-7.75
|
-11.70
|
4.22
|
-75.13
|
0.11
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-8.74
|
-14.92
|
5.49
|
-70.04
|
-4.47
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.71
|
7.88
|
5.54
|
11.22
|
1.34
|
|||||
|
ROE (%)
|
16.08
|
9.02
|
7.46
|
1.34
|
9.46
|
0.72
|
|||||
|
ROA (%)
|
9.53
|
5.00
|
3.06
|
0.48
|
5.93
|
0.70
|
|||||
|
EBIT Margin (%)
|
75.73
|
61.67
|
37.25
|
32.08
|
30.99
|
6.35
|
|||||
|
Net Margin (%)
|
44.66
|
25.07
|
14.83
|
2.88
|
22.30
|
3.49
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
27.93
|
22.43
|
4.14
|
27.11
|
5.76
|
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 (%)
|
35.44
|
92.47
|
110.66
|
33.82
|
86.15
|
127.33
|
|||||
|
EBIT Growth (%)
|
62.04
|
218.62
|
144.63
|
38.51
|
809.03
|
120.55
|
|||||
|
Net Profit Growth (%)
|
40.58
|
225.36
|
986.00
|
-85.14
|
1,279.06
|
114.27
|
|||||
|
EPS Growth (%)
|
72.98
|
2.91
|
161.67
|
-85.14
|
1,279.22
|
114.27
|
|||||
|
Book Value Growth (%)
|
--
|
161.18
|
192.09
|
-0.25
|
9.93
|
0.73
|
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
|
1.34
|
0.84
|
0.97
|
15.89
|
5.23
|
103.21
|
|||||
|
Price / Book Value
|
0.17
|
0.31
|
0.36
|
0.28
|
0.61
|
0.44
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.99
|
7.22
|
10.83
|
18.28
|
12.07
|
41.11
|
|||||
|
Close Price (₹)
|
0.25
|
1.22
|
1.72
|
1.85
|
4.09
|
2.71
|
|||||
|
High Price (₹)
|
1.26
|
2.86
|
4.01
|
7.31
|
5.38
|
5.38
|
|||||
|
Low Price (₹)
|
0.23
|
1.22
|
1.32
|
1.64
|
1.55
|
2.71
|
|||||
|
Market Cap (₹ Cr)
|
18.83
|
41.44
|
18.52
|
4.80
|
10.62
|
7.05
|
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
|
--
|
0.64
|
1.03
|
2.39
|
1.02
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
2.39
|
1.02
|
--
|
|||||
|
Current Ratio
|
2.82
|
0.00
|
0.00
|
1.35
|
1.85
|
15.40
|
|||||
|
Quick Ratio
|
2.82
|
0.00
|
0.00
|
1.35
|
1.85
|
15.40
|
|||||
|
Interest Coverage
|
4.67
|
2.96
|
2.19
|
1.13
|
4.19
|
3.98
|