Market cap
₹22 Cr
Revenue (TTM)
₹6 Cr
P/E Ratio
--
P/B Ratio
0.3
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
|
5.75
|
8.16
|
6.06
|
16.66
|
21.94
|
16.80
|
|||||
|
Total Income
|
7.54
|
13.84
|
14.14
|
20.76
|
27.97
|
24.20
|
|||||
|
Total Expenditure
|
8.35
|
10.54
|
9.78
|
18.82
|
29.45
|
18.01
|
|||||
|
EBITDA
|
-2.60
|
-2.38
|
-3.72
|
-2.16
|
-7.51
|
-1.22
|
|||||
|
Depreciation
|
0.52
|
0.65
|
0.51
|
0.47
|
0.47
|
0.45
|
|||||
|
EBIT
|
-3.12
|
-3.04
|
-4.23
|
-2.64
|
-7.98
|
-1.67
|
|||||
|
Interest
|
0.07
|
0.08
|
0.06
|
0.10
|
0.13
|
0.12
|
|||||
|
Other Income
|
1.79
|
5.68
|
8.08
|
4.10
|
6.03
|
7.41
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.40
|
2.56
|
3.80
|
1.36
|
-2.08
|
5.61
|
|||||
|
Provision for Tax
|
-0.36
|
0.56
|
1.19
|
0.57
|
-0.33
|
2.28
|
|||||
|
Profit after Tax
|
-1.04
|
2.00
|
2.60
|
0.79
|
-1.75
|
3.33
|
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
|
64.03
|
63.62
|
61.62
|
59.02
|
58.22
|
59.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.28
|
2.32
|
1.38
|
0.88
|
0.12
|
0.45
|
|||||
|
Current Liabilities
|
0.41
|
1.99
|
2.62
|
2.20
|
3.99
|
7.68
|
|||||
|
Total Liabilities
|
66.72
|
67.93
|
65.62
|
62.10
|
62.33
|
68.10
|
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
|
63.97
|
67.50
|
62.23
|
60.62
|
58.59
|
60.91
|
|||||
|
Current Assets
|
2.21
|
0.43
|
3.38
|
1.48
|
3.73
|
7.19
|
|||||
|
Total Assets
|
66.72
|
67.93
|
65.62
|
62.10
|
62.33
|
68.10
|
|||||
|
Total Debt*
|
--
|
0.42
|
0.38
|
0.55
|
--
|
--
|
|||||
|
Net Current Assets
|
1.80
|
-1.56
|
0.76
|
-0.72
|
-0.25
|
-0.49
|
|||||
|
Contingent Liabilities
|
--
|
0.97
|
0.97
|
0.97
|
0.97
|
1.41
|
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
|
--
|
-6.50
|
-1.79
|
0.51
|
-0.71
|
-0.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
6.37
|
0.97
|
-0.29
|
0.56
|
0.12
|
|||||
|
Cash from Financing Activities
|
--
|
0.13
|
-0.01
|
0.58
|
0.13
|
0.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.01
|
-0.83
|
0.81
|
-0.02
|
-0.27
|
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 (₹)
|
-1.29
|
2.50
|
3.26
|
0.99
|
-2.19
|
4.17
|
|||||
|
Cash EPS (₹)
|
-1.29
|
3.32
|
3.89
|
1.59
|
-1.60
|
4.73
|
|||||
|
Adjusted Book Value (₹)
|
86.25
|
79.52
|
77.02
|
73.77
|
72.78
|
74.97
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-8.13
|
-2.23
|
0.64
|
-0.88
|
-0.64
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
1.42
|
-0.05
|
1.32
|
-0.88
|
3.00
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.20
|
6.34
|
2.49
|
-3.30
|
9.84
|
|||||
|
ROE (%)
|
-1.60
|
3.20
|
4.32
|
1.36
|
-2.96
|
5.72
|
|||||
|
ROA (%)
|
-1.54
|
3.00
|
4.08
|
1.28
|
-2.68
|
5.21
|
|||||
|
EBIT Margin (%)
|
-54.34
|
-37.19
|
-69.74
|
-15.84
|
-36.35
|
-9.94
|
|||||
|
Net Margin (%)
|
-13.73
|
14.48
|
18.42
|
3.83
|
-6.26
|
13.78
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
32.57
|
51.33
|
7.62
|
-5.84
|
22.54
|
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 (%)
|
-20.90
|
34.71
|
-63.63
|
-24.09
|
30.65
|
37.86
|
|||||
|
EBIT Growth (%)
|
-10.32
|
28.16
|
-60.14
|
66.92
|
-377.76
|
73.12
|
|||||
|
Net Profit Growth (%)
|
-133.85
|
-23.05
|
227.61
|
145.41
|
-152.50
|
184.20
|
|||||
|
EPS Growth (%)
|
-133.85
|
-23.05
|
227.60
|
145.41
|
-152.50
|
184.20
|
|||||
|
Book Value Growth (%)
|
--
|
3.25
|
4.41
|
1.36
|
-2.92
|
5.88
|
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
|
-21.56
|
12.89
|
14.37
|
37.24
|
--
|
4.07
|
|||||
|
Price / Book Value
|
0.32
|
0.41
|
0.61
|
0.50
|
0.60
|
0.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-28.02
|
7.96
|
8.67
|
15.12
|
-23.73
|
2.18
|
|||||
|
Close Price (₹)
|
30.84
|
32.30
|
46.78
|
37.01
|
43.90
|
16.95
|
|||||
|
High Price (₹)
|
41.78
|
81.80
|
58.70
|
51.00
|
47.90
|
19.35
|
|||||
|
Low Price (₹)
|
23.00
|
25.21
|
34.52
|
31.00
|
15.10
|
9.80
|
|||||
|
Market Cap (₹ Cr)
|
22.31
|
25.84
|
37.42
|
29.61
|
35.12
|
13.56
|
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
|
0.01
|
0.01
|
0.01
|
0.01
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
5.40
|
0.22
|
1.29
|
0.67
|
0.94
|
0.94
|
|||||
|
Quick Ratio
|
5.40
|
0.22
|
0.91
|
0.67
|
0.94
|
0.94
|
|||||
|
Interest Coverage
|
-20.15
|
32.81
|
67.75
|
14.45
|
-14.68
|
47.06
|
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 (%)
|
0.05
|
0.06
|
--
|
--
|
11.34
|
31.07
|
|||||
|
Asset Turnover
|
0.09
|
0.12
|
0.09
|
0.27
|
0.34
|
0.26
|
|||||
|
Receivable days
|
--
|
0.21
|
--
|
--
|
64.10
|
87.73
|
|||||
|
Inventory Days
|
--
|
--
|
59.80
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1.62
|
1.84
|
30.13
|
68.69
|
93.15
|
|||||
|
Cash Conversion Cycle
|
--
|
-1.42
|
57.97
|
-30.13
|
-4.59
|
-5.42
|