Market cap
₹86 Cr
Revenue (TTM)
₹47 Cr
P/E Ratio
19
P/B Ratio
13.8
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
|
47.36
|
46.27
|
18.97
|
19.39
|
18.36
|
15.16
|
|||||
|
Total Income
|
47.37
|
46.28
|
18.98
|
20.19
|
19.25
|
16.18
|
|||||
|
Total Expenditure
|
40.24
|
39.37
|
18.43
|
20.22
|
19.41
|
15.61
|
|||||
|
EBITDA
|
7.12
|
6.90
|
0.54
|
-0.83
|
-1.05
|
-0.45
|
|||||
|
Depreciation
|
1.91
|
0.96
|
0.46
|
0.40
|
0.50
|
0.91
|
|||||
|
EBIT
|
5.22
|
5.94
|
0.09
|
-1.23
|
-1.55
|
-1.37
|
|||||
|
Interest
|
0.16
|
0.09
|
0.03
|
0.85
|
0.87
|
0.07
|
|||||
|
Other Income
|
0.02
|
0.02
|
0.00
|
0.81
|
0.88
|
1.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.08
|
5.87
|
0.06
|
-1.28
|
-1.54
|
-0.41
|
|||||
|
Provision for Tax
|
0.53
|
--
|
0.41
|
-0.10
|
-0.11
|
-0.09
|
|||||
|
Profit after Tax
|
4.54
|
5.87
|
-0.34
|
-1.18
|
-1.43
|
-0.32
|
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
|
4.48
|
1.24
|
-4.75
|
-4.41
|
-3.24
|
-3.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.14
|
7.04
|
7.64
|
6.79
|
7.23
|
9.16
|
|||||
|
Current Liabilities
|
8.09
|
5.54
|
4.89
|
4.38
|
4.02
|
3.24
|
|||||
|
Total Liabilities
|
24.70
|
13.81
|
7.78
|
7.16
|
8.31
|
9.13
|
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
|
4.61
|
4.91
|
2.06
|
1.63
|
2.05
|
2.45
|
|||||
|
Current Assets
|
19.28
|
8.90
|
5.72
|
5.12
|
5.96
|
6.48
|
|||||
|
Total Assets
|
24.70
|
13.81
|
7.78
|
7.16
|
8.31
|
9.13
|
|||||
|
Total Debt*
|
--
|
6.53
|
7.33
|
7.04
|
7.37
|
9.20
|
|||||
|
Net Current Assets
|
11.19
|
3.36
|
0.83
|
0.74
|
1.93
|
3.24
|
|||||
|
Contingent Liabilities
|
--
|
--
|
1.55
|
1.58
|
0.90
|
2.53
|
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
|
--
|
5.67
|
0.21
|
0.36
|
0.23
|
0.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.49
|
-0.43
|
0.01
|
-0.10
|
-0.89
|
|||||
|
Cash from Financing Activities
|
--
|
-1.09
|
0.19
|
-0.36
|
-0.15
|
0.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.10
|
-0.03
|
0.02
|
-0.02
|
0.03
|
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 (₹)
|
0.50
|
0.65
|
-0.04
|
-0.13
|
-0.16
|
-0.04
|
|||||
|
Cash EPS (₹)
|
0.50
|
0.75
|
0.01
|
-0.09
|
-0.10
|
0.08
|
|||||
|
Adjusted Book Value (₹)
|
0.69
|
0.11
|
-0.55
|
-0.51
|
-0.39
|
-0.50
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.63
|
0.02
|
0.04
|
0.03
|
0.07
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.28
|
-0.07
|
0.04
|
0.02
|
-0.04
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
115.13
|
3.47
|
-12.65
|
-13.49
|
-6.06
|
|||||
|
ROE (%)
|
118.84
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
23.59
|
54.33
|
-4.70
|
-15.99
|
-16.86
|
-3.77
|
|||||
|
EBIT Margin (%)
|
11.01
|
12.83
|
0.45
|
-6.36
|
-8.43
|
-9.02
|
|||||
|
Net Margin (%)
|
9.59
|
12.67
|
-1.80
|
-5.84
|
-7.42
|
-2.00
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
14.38
|
0.56
|
-3.85
|
-4.82
|
3.68
|
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 (%)
|
2.45
|
143.85
|
-2.13
|
5.57
|
21.14
|
24.74
|
|||||
|
EBIT Growth (%)
|
-12.57
|
6,820.28
|
106.96
|
20.36
|
-13.33
|
14.39
|
|||||
|
Net Profit Growth (%)
|
-25.43
|
1,818.78
|
71.07
|
17.38
|
-340.65
|
83.32
|
|||||
|
EPS Growth (%)
|
-25.44
|
1,821.01
|
71.10
|
17.40
|
-260.41
|
83.31
|
|||||
|
Book Value Growth (%)
|
--
|
119.71
|
-7.20
|
-33.46
|
6.14
|
-8.95
|
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
|
18.95
|
18.50
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
13.82
|
110.12
|
-2.94
|
-2.95
|
-3.42
|
-1.99
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.59
|
16.62
|
40.22
|
-839.63
|
-118.96
|
28.96
|
|||||
|
Close Price (₹)
|
7.46
|
11.97
|
1.62
|
1.52
|
1.32
|
1.00
|
|||||
|
High Price (₹)
|
20.41
|
12.97
|
1.62
|
1.65
|
1.32
|
1.00
|
|||||
|
Low Price (₹)
|
3.75
|
1.62
|
1.29
|
1.19
|
0.95
|
0.41
|
|||||
|
Market Cap (₹ Cr)
|
86.12
|
108.51
|
14.69
|
13.78
|
11.97
|
7.42
|
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
|
2.58
|
5.28
|
-1.54
|
-1.59
|
-2.27
|
-2.65
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.38
|
1.61
|
1.17
|
1.17
|
1.48
|
2.00
|
|||||
|
Quick Ratio
|
1.09
|
0.77
|
0.41
|
0.44
|
0.49
|
0.48
|
|||||
|
Interest Coverage
|
33.32
|
66.91
|
3.49
|
-0.50
|
-0.76
|
-4.92
|
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 (%)
|
15.88
|
5.26
|
9.09
|
8.62
|
9.47
|
8.46
|
|||||
|
Asset Turnover
|
2.46
|
4.39
|
2.80
|
2.74
|
2.27
|
1.87
|
|||||
|
Receivable days
|
--
|
16.00
|
30.51
|
30.80
|
28.72
|
24.14
|
|||||
|
Inventory Days
|
--
|
32.03
|
61.86
|
64.54
|
84.67
|
110.31
|
|||||
|
Payable days
|
--
|
61.02
|
133.56
|
104.59
|
83.92
|
81.13
|
|||||
|
Cash Conversion Cycle
|
--
|
-12.99
|
-41.18
|
-9.25
|
29.46
|
53.32
|