Market cap
₹25 Cr
Revenue (TTM)
₹199 Cr
P/E Ratio
12
P/B Ratio
0.6
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
|
199.24
|
158.57
|
104.05
|
90.01
|
57.46
|
2.56
|
|||||
|
Total Income
|
200.04
|
158.94
|
105.83
|
90.58
|
57.69
|
2.72
|
|||||
|
Total Expenditure
|
191.10
|
161.11
|
101.72
|
88.42
|
54.58
|
2.91
|
|||||
|
EBITDA
|
8.14
|
-2.55
|
2.33
|
1.60
|
2.88
|
-0.35
|
|||||
|
Depreciation
|
0.35
|
0.34
|
0.28
|
0.28
|
0.20
|
0.24
|
|||||
|
EBIT
|
7.79
|
-2.89
|
2.04
|
1.32
|
2.67
|
-0.60
|
|||||
|
Interest
|
5.81
|
2.17
|
3.57
|
0.87
|
0.31
|
0.22
|
|||||
|
Other Income
|
0.80
|
0.38
|
1.78
|
0.56
|
0.23
|
0.16
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.77
|
-4.68
|
0.26
|
1.01
|
2.56
|
-1.38
|
|||||
|
Provision for Tax
|
0.71
|
-0.96
|
0.09
|
0.43
|
0.31
|
0.00
|
|||||
|
Profit after Tax
|
2.07
|
-3.72
|
0.16
|
0.58
|
2.26
|
-1.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.07
|
-3.72
|
0.16
|
0.58
|
2.26
|
-1.39
|
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
|
40.04
|
39.49
|
43.21
|
43.05
|
42.47
|
40.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.06
|
-0.75
|
0.24
|
0.21
|
0.12
|
0.15
|
|||||
|
Current Liabilities
|
101.83
|
17.07
|
3.91
|
16.27
|
39.95
|
4.60
|
|||||
|
Total Liabilities
|
141.93
|
56.61
|
47.36
|
59.53
|
82.54
|
44.95
|
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
|
25.20
|
28.78
|
29.95
|
40.36
|
27.68
|
44.12
|
|||||
|
Current Assets
|
112.83
|
27.04
|
17.41
|
19.17
|
54.86
|
0.82
|
|||||
|
Total Assets
|
141.93
|
56.61
|
47.36
|
59.53
|
82.54
|
44.95
|
|||||
|
Total Debt*
|
--
|
16.41
|
3.48
|
15.68
|
5.00
|
4.55
|
|||||
|
Net Current Assets
|
11.00
|
9.96
|
13.50
|
2.90
|
14.91
|
-3.78
|
|||||
|
Contingent Liabilities
|
--
|
3.66
|
3.66
|
3.66
|
3.66
|
4.68
|
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
|
--
|
-11.87
|
-1.09
|
-6.50
|
-1.31
|
0.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.06
|
10.95
|
-12.65
|
16.60
|
-5.35
|
|||||
|
Cash from Financing Activities
|
--
|
10.76
|
-15.74
|
14.80
|
-4.81
|
4.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.06
|
-5.88
|
-4.35
|
10.48
|
-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 (₹)
|
5.15
|
-9.26
|
0.40
|
1.44
|
5.62
|
-3.46
|
|||||
|
Cash EPS (₹)
|
5.16
|
-8.41
|
1.11
|
2.13
|
6.13
|
-2.85
|
|||||
|
Adjusted Book Value (₹)
|
102.88
|
98.31
|
107.56
|
107.16
|
105.71
|
100.07
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-29.55
|
-2.72
|
-16.17
|
-3.27
|
2.46
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-36.16
|
-9.32
|
-17.96
|
-5.33
|
2.15
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.90
|
7.25
|
3.54
|
6.23
|
-2.69
|
|||||
|
ROE (%)
|
5.27
|
-8.99
|
0.37
|
1.35
|
5.47
|
-3.40
|
|||||
|
ROA (%)
|
2.08
|
-7.21
|
0.30
|
0.81
|
3.54
|
-3.20
|
|||||
|
EBIT Margin (%)
|
3.91
|
-1.82
|
1.96
|
1.46
|
4.65
|
-23.32
|
|||||
|
Net Margin (%)
|
1.03
|
-2.34
|
0.15
|
0.64
|
3.92
|
-51.00
|
|||||
|
Cash Profit Margin (%)
|
--
|
-2.13
|
0.43
|
0.95
|
4.28
|
-39.04
|
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 (%)
|
20.19
|
52.40
|
15.59
|
56.67
|
2,143.32
|
-94.36
|
|||||
|
EBIT Growth (%)
|
492.89
|
-241.23
|
55.06
|
-50.69
|
547.56
|
60.29
|
|||||
|
Net Profit Growth (%)
|
167.94
|
-2,403.97
|
-72.01
|
-74.48
|
262.69
|
-899.42
|
|||||
|
EPS Growth (%)
|
167.95
|
-2,403.76
|
-72.01
|
-74.48
|
262.69
|
-899.44
|
|||||
|
Book Value Growth (%)
|
--
|
-8.60
|
0.38
|
1.37
|
5.64
|
-3.35
|
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
|
12.03
|
--
|
147.97
|
20.88
|
5.82
|
--
|
|||||
|
Price / Book Value
|
0.60
|
0.55
|
0.55
|
0.28
|
0.31
|
0.14
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.46
|
-17.44
|
6.57
|
9.94
|
0.82
|
-52.25
|
|||||
|
Close Price (₹)
|
52.50
|
54.17
|
59.45
|
29.97
|
32.75
|
14.00
|
|||||
|
High Price (₹)
|
82.30
|
136.66
|
80.70
|
45.70
|
38.00
|
20.75
|
|||||
|
Low Price (₹)
|
43.55
|
47.26
|
23.90
|
22.51
|
13.30
|
10.00
|
|||||
|
Market Cap (₹ Cr)
|
24.91
|
21.76
|
23.88
|
12.04
|
13.16
|
5.62
|
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
|
--
|
0.42
|
0.08
|
0.36
|
0.12
|
0.11
|
|||||
|
Short term debt to equity ratio
|
--
|
0.42
|
0.08
|
0.36
|
0.12
|
0.11
|
|||||
|
Current Ratio
|
1.11
|
1.58
|
4.45
|
1.18
|
1.37
|
0.18
|
|||||
|
Quick Ratio
|
0.43
|
0.79
|
1.33
|
0.64
|
0.86
|
0.16
|
|||||
|
Interest Coverage
|
1.48
|
-1.16
|
1.07
|
2.15
|
9.32
|
-5.17
|
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 (%)
|
4.51
|
6.45
|
3.10
|
2.65
|
25.71
|
4.10
|
|||||
|
Asset Turnover
|
2.01
|
3.07
|
1.95
|
1.27
|
0.90
|
0.07
|
|||||
|
Receivable days
|
--
|
15.48
|
9.84
|
34.78
|
47.25
|
115.34
|
|||||
|
Inventory Days
|
--
|
29.73
|
36.84
|
59.61
|
65.76
|
16.25
|
|||||
|
Payable days
|
--
|
0.28
|
0.06
|
--
|
122.40
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
44.92
|
46.61
|
--
|
-9.39
|
131.58
|