Market cap
₹61 Cr
Revenue (TTM)
₹45 Cr
P/E Ratio
21.7
P/B Ratio
1.4
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
|
45.44
|
50.97
|
0.77
|
0.82
|
2.17
|
1.53
|
|||||
|
Total Income
|
46.81
|
52.51
|
1.26
|
0.85
|
2.18
|
1.53
|
|||||
|
Total Expenditure
|
42.78
|
47.81
|
0.45
|
0.72
|
2.05
|
1.60
|
|||||
|
EBITDA
|
2.66
|
3.17
|
0.32
|
0.10
|
0.12
|
-0.07
|
|||||
|
Depreciation
|
0.23
|
0.19
|
0.03
|
0.02
|
0.02
|
0.00
|
|||||
|
EBIT
|
2.43
|
2.98
|
0.29
|
0.08
|
0.11
|
-0.07
|
|||||
|
Interest
|
0.00
|
0.14
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Other Income
|
1.37
|
1.54
|
0.49
|
0.03
|
0.01
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.80
|
4.37
|
0.77
|
0.09
|
0.10
|
-0.08
|
|||||
|
Provision for Tax
|
0.97
|
1.24
|
0.06
|
0.04
|
-0.08
|
--
|
|||||
|
Profit after Tax
|
2.83
|
3.13
|
0.72
|
0.06
|
0.17
|
-0.08
|
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
|
41.83
|
38.72
|
0.97
|
0.25
|
0.19
|
0.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.47
|
0.44
|
5.50
|
0.61
|
0.88
|
0.79
|
|||||
|
Current Liabilities
|
5.78
|
9.07
|
0.11
|
0.13
|
0.08
|
0.06
|
|||||
|
Total Liabilities
|
49.08
|
48.31
|
6.58
|
1.04
|
1.22
|
0.86
|
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
|
9.50
|
21.86
|
0.73
|
0.23
|
0.89
|
0.69
|
|||||
|
Current Assets
|
32.03
|
26.37
|
5.85
|
0.76
|
0.26
|
0.17
|
|||||
|
Total Assets
|
49.08
|
48.31
|
6.58
|
1.04
|
1.22
|
0.86
|
|||||
|
Total Debt*
|
--
|
--
|
5.53
|
0.74
|
0.95
|
0.79
|
|||||
|
Net Current Assets
|
26.24
|
17.30
|
5.74
|
0.63
|
0.18
|
0.11
|
|||||
|
Contingent Liabilities
|
--
|
1.49
|
0.43
|
0.43
|
0.43
|
--
|
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
|
--
|
-26.21
|
-0.17
|
0.01
|
0.09
|
0.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.75
|
-0.53
|
0.65
|
-0.21
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
28.91
|
5.31
|
-0.30
|
0.15
|
-0.02
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1.95
|
4.62
|
0.37
|
0.03
|
-0.01
|
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 (₹)
|
2.26
|
2.50
|
0.99
|
0.08
|
0.24
|
-0.11
|
|||||
|
Cash EPS (₹)
|
2.26
|
2.65
|
1.03
|
0.11
|
0.26
|
-0.11
|
|||||
|
Adjusted Book Value (₹)
|
33.97
|
24.30
|
1.34
|
0.34
|
0.27
|
0.02
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-20.92
|
-0.24
|
0.02
|
0.12
|
0.02
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-21.00
|
0.43
|
-0.03
|
-0.08
|
0.01
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
19.99
|
20.90
|
9.93
|
11.73
|
-7.86
|
|||||
|
ROE (%)
|
6.82
|
19.94
|
118.08
|
25.70
|
167.27
|
-138.79
|
|||||
|
ROA (%)
|
5.81
|
11.43
|
18.93
|
5.30
|
17.40
|
-8.66
|
|||||
|
EBIT Margin (%)
|
5.35
|
5.84
|
37.72
|
9.45
|
4.93
|
-4.80
|
|||||
|
Net Margin (%)
|
6.05
|
5.96
|
56.77
|
6.67
|
8.02
|
-5.08
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
6.51
|
96.48
|
9.82
|
8.75
|
-5.04
|
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 (%)
|
-25.32
|
6,498.64
|
-5.88
|
-62.22
|
42.33
|
-18.94
|
|||||
|
EBIT Growth (%)
|
-37.22
|
922.41
|
275.52
|
-27.48
|
245.98
|
-177.96
|
|||||
|
Net Profit Growth (%)
|
-32.60
|
337.10
|
1,165.90
|
-67.62
|
324.68
|
-183.50
|
|||||
|
EPS Growth (%)
|
-32.60
|
151.49
|
1,166.11
|
-67.63
|
324.75
|
-183.51
|
|||||
|
Book Value Growth (%)
|
--
|
3,054.36
|
288.37
|
29.49
|
1,022.22
|
-82.00
|
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
|
21.67
|
28.12
|
45.58
|
77.71
|
--
|
--
|
|||||
|
Price / Book Value
|
1.44
|
2.89
|
33.84
|
17.70
|
--
|
275.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.09
|
17.22
|
40.80
|
35.59
|
61.77
|
-81.47
|
|||||
|
Close Price (₹)
|
42.97
|
70.30
|
45.30
|
6.10
|
--
|
6.53
|
|||||
|
High Price (₹)
|
70.99
|
157.70
|
45.30
|
13.48
|
--
|
6.87
|
|||||
|
Low Price (₹)
|
40.00
|
40.00
|
5.12
|
4.50
|
--
|
3.98
|
|||||
|
Market Cap (₹ Cr)
|
61.33
|
88.08
|
32.66
|
4.40
|
--
|
4.71
|
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
|
--
|
--
|
5.73
|
2.96
|
4.96
|
46.08
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.03
|
0.29
|
--
|
--
|
|||||
|
Current Ratio
|
5.54
|
2.91
|
53.65
|
5.87
|
3.30
|
2.98
|
|||||
|
Quick Ratio
|
3.49
|
1.86
|
49.49
|
5.87
|
3.30
|
2.98
|
|||||
|
Interest Coverage
|
949.75
|
31.49
|
82.22
|
9.70
|
7.88
|
-6.14
|
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 (%)
|
3.28
|
11.41
|
7.18
|
18.77
|
1.83
|
--
|
|||||
|
Asset Turnover
|
0.93
|
1.86
|
0.20
|
0.77
|
2.16
|
1.70
|
|||||
|
Receivable days
|
--
|
21.02
|
49.52
|
43.09
|
6.67
|
--
|
|||||
|
Inventory Days
|
--
|
35.70
|
214.42
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
348.21
|
151.95
|
25.05
|
5.04
|
3.87
|
|||||
|
Cash Conversion Cycle
|
--
|
-291.49
|
111.98
|
18.04
|
1.63
|
-3.87
|