Market cap
₹11 Cr
Revenue (TTM)
₹8 Cr
P/E Ratio
--
P/B Ratio
3.9
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
|
8.45
|
6.95
|
5.97
|
7.01
|
6.57
|
5.49
|
|||||
|
Total Income
|
8.47
|
7.37
|
5.99
|
7.05
|
6.66
|
5.51
|
|||||
|
Total Expenditure
|
8.16
|
6.52
|
4.84
|
5.45
|
5.05
|
4.83
|
|||||
|
EBITDA
|
0.29
|
0.43
|
1.13
|
1.56
|
1.52
|
0.66
|
|||||
|
Depreciation
|
0.51
|
0.61
|
0.62
|
0.77
|
0.61
|
0.53
|
|||||
|
EBIT
|
-0.22
|
-0.18
|
0.51
|
0.78
|
0.92
|
0.13
|
|||||
|
Interest
|
0.16
|
0.17
|
0.36
|
0.25
|
0.27
|
0.37
|
|||||
|
Other Income
|
0.02
|
0.43
|
0.02
|
0.05
|
0.09
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.36
|
0.08
|
0.17
|
0.58
|
0.74
|
-0.22
|
|||||
|
Provision for Tax
|
0.08
|
0.08
|
-0.01
|
-0.04
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.45
|
-0.01
|
0.19
|
0.62
|
0.74
|
-0.22
|
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
|
3.25
|
3.41
|
3.46
|
3.25
|
2.65
|
1.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.36
|
5.06
|
3.28
|
3.66
|
4.25
|
3.84
|
|||||
|
Current Liabilities
|
0.72
|
1.68
|
1.56
|
1.49
|
1.66
|
1.09
|
|||||
|
Total Liabilities
|
7.33
|
10.15
|
8.35
|
8.44
|
8.55
|
6.79
|
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
|
3.32
|
5.47
|
4.50
|
4.85
|
4.83
|
3.34
|
|||||
|
Current Assets
|
3.56
|
4.68
|
3.80
|
3.55
|
3.72
|
3.45
|
|||||
|
Total Assets
|
7.33
|
10.15
|
8.35
|
8.44
|
8.55
|
6.79
|
|||||
|
Total Debt*
|
--
|
4.79
|
3.94
|
3.93
|
4.51
|
3.52
|
|||||
|
Net Current Assets
|
2.84
|
3.00
|
2.24
|
2.06
|
2.07
|
2.36
|
|||||
|
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
|
--
|
0.09
|
0.72
|
0.51
|
1.88
|
0.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.21
|
-0.03
|
-0.02
|
-2.03
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
1.55
|
-0.70
|
-0.86
|
0.23
|
-0.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.42
|
-0.01
|
-0.38
|
0.08
|
0.08
|
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 (₹)
|
-0.73
|
-0.01
|
0.31
|
1.03
|
1.23
|
-0.36
|
|||||
|
Cash EPS (₹)
|
-0.70
|
1.00
|
1.33
|
2.31
|
2.24
|
0.51
|
|||||
|
Adjusted Book Value (₹)
|
4.54
|
5.18
|
5.26
|
4.92
|
3.91
|
2.60
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.15
|
1.19
|
0.84
|
3.12
|
0.70
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.25
|
0.53
|
0.48
|
-0.77
|
0.06
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.18
|
7.35
|
11.61
|
16.07
|
2.83
|
|||||
|
ROE (%)
|
-15.26
|
-0.20
|
6.10
|
23.24
|
37.71
|
-13.05
|
|||||
|
ROA (%)
|
-12.22
|
-0.07
|
2.24
|
7.30
|
9.67
|
-3.20
|
|||||
|
EBIT Margin (%)
|
-2.65
|
-2.62
|
8.62
|
11.20
|
13.93
|
2.38
|
|||||
|
Net Margin (%)
|
-5.29
|
-0.09
|
3.13
|
8.78
|
11.13
|
-3.98
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
8.68
|
13.47
|
19.86
|
20.55
|
5.64
|
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 (%)
|
17.17
|
16.32
|
-14.79
|
6.61
|
19.82
|
-2.70
|
|||||
|
EBIT Growth (%)
|
60.42
|
-135.34
|
-34.40
|
-14.31
|
600.07
|
123.04
|
|||||
|
Net Profit Growth (%)
|
-71.65
|
-103.36
|
-69.73
|
-16.51
|
438.39
|
74.23
|
|||||
|
EPS Growth (%)
|
-72.15
|
-103.35
|
-69.73
|
-16.51
|
438.36
|
74.23
|
|||||
|
Book Value Growth (%)
|
--
|
-1.63
|
7.08
|
25.68
|
50.17
|
-11.98
|
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
|
-23.65
|
--
|
35.40
|
9.53
|
7.69
|
--
|
|||||
|
Price / Book Value
|
3.90
|
2.41
|
2.09
|
1.99
|
2.42
|
2.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
46.49
|
13.81
|
9.11
|
6.08
|
6.04
|
9.67
|
|||||
|
Close Price (₹)
|
10.05
|
12.49
|
10.99
|
9.78
|
9.45
|
5.74
|
|||||
|
High Price (₹)
|
16.00
|
15.98
|
15.50
|
18.06
|
28.60
|
6.12
|
|||||
|
Low Price (₹)
|
8.41
|
9.64
|
9.51
|
7.51
|
2.90
|
2.78
|
|||||
|
Market Cap (₹ Cr)
|
11.25
|
7.54
|
6.63
|
5.90
|
5.70
|
3.46
|
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
|
0.86
|
1.40
|
1.14
|
1.21
|
1.70
|
1.89
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.25
|
0.16
|
0.19
|
--
|
|||||
|
Current Ratio
|
4.93
|
2.78
|
2.43
|
2.38
|
2.25
|
3.18
|
|||||
|
Quick Ratio
|
2.78
|
1.63
|
1.57
|
1.62
|
1.65
|
2.27
|
|||||
|
Interest Coverage
|
-1.25
|
1.46
|
1.48
|
3.33
|
3.80
|
0.41
|
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 (%)
|
15.07
|
24.80
|
24.22
|
28.92
|
30.45
|
35.95
|
|||||
|
Asset Turnover
|
2.30
|
0.75
|
0.72
|
0.83
|
0.86
|
0.80
|
|||||
|
Receivable days
|
--
|
83.27
|
106.14
|
104.91
|
110.33
|
121.19
|
|||||
|
Inventory Days
|
--
|
86.44
|
76.07
|
55.61
|
54.76
|
63.40
|
|||||
|
Payable days
|
--
|
162.86
|
75.32
|
81.37
|
103.45
|
124.32
|
|||||
|
Cash Conversion Cycle
|
--
|
6.85
|
106.89
|
79.15
|
61.64
|
60.28
|