Market cap
₹15 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
118
P/B Ratio
4.8
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
|
0.98
|
0.90
|
0.87
|
0.90
|
0.78
|
0.94
|
|||||
|
Total Income
|
1.62
|
1.45
|
1.77
|
1.26
|
1.22
|
1.30
|
|||||
|
Total Expenditure
|
1.48
|
1.35
|
1.70
|
1.43
|
1.16
|
1.49
|
|||||
|
EBITDA
|
-0.50
|
-0.45
|
-0.82
|
-0.53
|
-0.38
|
-0.55
|
|||||
|
Depreciation
|
0.00
|
0.01
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
EBIT
|
-0.50
|
-0.46
|
-0.84
|
-0.55
|
-0.40
|
-0.57
|
|||||
|
Interest
|
--
|
0.00
|
0.04
|
0.02
|
0.01
|
0.01
|
|||||
|
Other Income
|
0.64
|
0.55
|
0.90
|
0.36
|
0.45
|
0.36
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.14
|
0.09
|
0.02
|
-0.20
|
0.04
|
-0.21
|
|||||
|
Provision for Tax
|
0.02
|
0.03
|
-0.02
|
0.00
|
0.00
|
0.25
|
|||||
|
Profit after Tax
|
0.12
|
0.06
|
0.03
|
-0.20
|
0.04
|
-0.46
|
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
|
2.97
|
2.85
|
2.79
|
2.76
|
2.95
|
2.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.15
|
-0.10
|
-0.15
|
-0.27
|
-0.27
|
-0.26
|
|||||
|
Current Liabilities
|
0.19
|
0.21
|
0.17
|
0.21
|
0.19
|
0.22
|
|||||
|
Total Liabilities
|
3.31
|
3.21
|
3.10
|
2.96
|
3.15
|
3.13
|
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
|
0.33
|
2.55
|
2.42
|
0.18
|
0.18
|
0.19
|
|||||
|
Current Assets
|
0.24
|
0.41
|
0.39
|
2.51
|
2.70
|
2.67
|
|||||
|
Total Assets
|
3.31
|
3.21
|
3.10
|
2.96
|
3.15
|
3.13
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
0.05
|
0.20
|
0.22
|
2.30
|
2.51
|
2.45
|
|||||
|
Contingent Liabilities
|
--
|
0.06
|
0.11
|
0.10
|
0.19
|
0.02
|
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
|
--
|
-0.17
|
-2.70
|
-0.03
|
-0.34
|
0.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.17
|
0.55
|
0.07
|
0.14
|
0.15
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
-2.16
|
0.04
|
-0.20
|
0.17
|
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 (₹)
|
0.25
|
0.12
|
0.07
|
-0.39
|
0.08
|
-0.93
|
|||||
|
Cash EPS (₹)
|
--
|
0.14
|
0.10
|
-0.35
|
0.12
|
-0.89
|
|||||
|
Adjusted Book Value (₹)
|
--
|
5.70
|
5.58
|
5.51
|
5.90
|
5.82
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.33
|
-5.41
|
-0.07
|
-0.68
|
0.05
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.05
|
-4.37
|
0.08
|
-0.39
|
-0.16
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.14
|
2.17
|
-6.35
|
1.52
|
-6.64
|
|||||
|
ROE (%)
|
4.18
|
2.12
|
1.20
|
-6.85
|
1.44
|
-14.75
|
|||||
|
ROA (%)
|
3.79
|
2.07
|
1.21
|
-7.03
|
1.47
|
-15.16
|
|||||
|
EBIT Margin (%)
|
-50.56
|
-51.23
|
-96.32
|
-60.62
|
-51.67
|
-61.16
|
|||||
|
Net Margin (%)
|
7.59
|
4.11
|
1.87
|
-15.47
|
3.45
|
-35.69
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
7.79
|
5.78
|
-19.70
|
7.79
|
-47.59
|
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 (%)
|
6.50
|
3.29
|
-2.95
|
15.66
|
-16.78
|
57.99
|
|||||
|
EBIT Growth (%)
|
-3.97
|
45.06
|
-54.20
|
-35.70
|
29.69
|
-19.47
|
|||||
|
Net Profit Growth (%)
|
115.79
|
79.72
|
116.96
|
-562.97
|
109.12
|
-974.94
|
|||||
|
EPS Growth (%)
|
115.70
|
79.79
|
116.95
|
-562.84
|
109.12
|
-974.36
|
|||||
|
Book Value Growth (%)
|
--
|
2.14
|
1.20
|
-6.63
|
1.45
|
-13.73
|
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
|
117.95
|
272.82
|
133.79
|
--
|
112.31
|
--
|
|||||
|
Price / Book Value
|
4.84
|
5.71
|
1.59
|
1.05
|
1.61
|
0.65
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
102.02
|
162.21
|
55.30
|
-3.53
|
39.19
|
3.03
|
|||||
|
Close Price (₹)
|
30.08
|
32.52
|
8.87
|
5.78
|
9.49
|
3.80
|
|||||
|
High Price (₹)
|
36.90
|
48.20
|
16.37
|
9.54
|
9.50
|
4.64
|
|||||
|
Low Price (₹)
|
20.75
|
8.66
|
4.86
|
3.80
|
2.60
|
3.04
|
|||||
|
Market Cap (₹ Cr)
|
14.51
|
16.27
|
4.44
|
2.89
|
4.75
|
1.90
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.26
|
1.92
|
2.26
|
12.17
|
13.94
|
12.16
|
|||||
|
Quick Ratio
|
1.26
|
1.92
|
2.26
|
12.12
|
13.94
|
12.16
|
|||||
|
Interest Coverage
|
--
|
192.32
|
1.41
|
-9.50
|
6.23
|
-34.18
|
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 (%)
|
4.58
|
0.30
|
2.85
|
15.02
|
18.80
|
--
|
|||||
|
Asset Turnover
|
0.30
|
0.31
|
0.32
|
0.32
|
0.27
|
0.31
|
|||||
|
Receivable days
|
--
|
5.58
|
33.44
|
57.08
|
68.62
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
3.55
|
--
|
--
|
|||||
|
Payable days
|
--
|
4.87
|
13.42
|
15.96
|
7.88
|
9.80
|
|||||
|
Cash Conversion Cycle
|
--
|
0.71
|
20.02
|
44.68
|
60.74
|
-9.80
|