Market cap
₹16 Cr
Revenue (TTM)
₹4 Cr
P/E Ratio
72.3
P/B Ratio
0.5
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
|
4.37
|
1.67
|
1.40
|
3.78
|
1.20
|
0.27
|
|||||
|
Total Income
|
4.88
|
2.42
|
2.05
|
4.75
|
1.60
|
0.29
|
|||||
|
Total Expenditure
|
4.65
|
2.00
|
1.68
|
4.04
|
1.50
|
0.57
|
|||||
|
EBITDA
|
-0.28
|
-0.32
|
-0.28
|
-0.26
|
-0.30
|
-0.30
|
|||||
|
Depreciation
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
EBIT
|
-0.30
|
-0.34
|
-0.30
|
-0.28
|
-0.32
|
-0.32
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.50
|
0.74
|
0.64
|
0.97
|
0.40
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.21
|
0.40
|
0.35
|
0.69
|
0.09
|
-0.30
|
|||||
|
Provision for Tax
|
-0.01
|
0.07
|
0.09
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
0.22
|
0.33
|
0.25
|
0.69
|
0.09
|
-0.30
|
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
|
34.29
|
52.77
|
56.46
|
40.79
|
41.58
|
18.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.62
|
7.53
|
8.38
|
5.11
|
5.83
|
1.51
|
|||||
|
Current Liabilities
|
0.05
|
0.04
|
0.03
|
0.03
|
1.00
|
0.32
|
|||||
|
Total Liabilities
|
37.95
|
60.34
|
64.87
|
45.93
|
48.41
|
19.86
|
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
|
35.61
|
57.76
|
62.94
|
44.27
|
47.06
|
19.48
|
|||||
|
Current Assets
|
2.34
|
2.58
|
1.94
|
1.66
|
1.35
|
0.38
|
|||||
|
Total Assets
|
37.95
|
60.34
|
64.87
|
45.93
|
48.41
|
19.86
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.97
|
0.10
|
|||||
|
Net Current Assets
|
2.30
|
2.54
|
1.90
|
1.63
|
0.35
|
0.06
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.15
|
-0.52
|
0.46
|
-1.49
|
-0.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.00
|
0.61
|
2.00
|
0.61
|
0.30
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
-0.97
|
0.87
|
0.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.85
|
0.09
|
1.49
|
-0.01
|
0.02
|
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 (₹)
|
0.43
|
0.66
|
0.51
|
1.38
|
0.17
|
-0.60
|
|||||
|
Cash EPS (₹)
|
--
|
0.69
|
0.54
|
1.42
|
0.21
|
-0.57
|
|||||
|
Adjusted Book Value (₹)
|
--
|
105.55
|
112.93
|
81.58
|
83.17
|
36.07
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.30
|
-1.03
|
0.92
|
-2.98
|
-0.76
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
1.02
|
0.18
|
3.91
|
-2.13
|
-0.77
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.74
|
0.71
|
1.66
|
0.28
|
-2.11
|
|||||
|
ROE (%)
|
0.57
|
0.60
|
0.52
|
1.68
|
0.29
|
-2.12
|
|||||
|
ROA (%)
|
0.44
|
0.53
|
0.46
|
1.46
|
0.25
|
-1.99
|
|||||
|
EBIT Margin (%)
|
-6.75
|
-20.24
|
-21.19
|
-7.35
|
-26.39
|
-116.12
|
|||||
|
Net Margin (%)
|
4.41
|
13.64
|
12.39
|
14.52
|
5.32
|
-103.97
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
20.64
|
19.30
|
18.72
|
8.61
|
-104.03
|
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 (%)
|
115.69
|
19.38
|
-62.94
|
215.86
|
338.88
|
12.49
|
|||||
|
EBIT Growth (%)
|
16.90
|
-14.04
|
-6.80
|
12.02
|
0.25
|
2.25
|
|||||
|
Net Profit Growth (%)
|
-30.65
|
30.12
|
-63.30
|
711.88
|
128.21
|
-25.23
|
|||||
|
EPS Growth (%)
|
-30.65
|
30.14
|
-63.30
|
711.94
|
128.21
|
-25.23
|
|||||
|
Book Value Growth (%)
|
--
|
-6.54
|
38.43
|
-1.91
|
130.57
|
74.21
|
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
|
72.27
|
66.74
|
101.68
|
18.95
|
152.94
|
--
|
|||||
|
Price / Book Value
|
0.45
|
0.42
|
0.46
|
0.32
|
0.31
|
0.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
68.30
|
46.45
|
66.34
|
16.28
|
134.75
|
-25.19
|
|||||
|
Close Price (₹)
|
30.50
|
44.00
|
51.51
|
26.15
|
26.00
|
14.15
|
|||||
|
High Price (₹)
|
66.97
|
78.00
|
68.00
|
45.85
|
37.85
|
21.95
|
|||||
|
Low Price (₹)
|
28.64
|
31.12
|
22.98
|
21.45
|
12.00
|
5.24
|
|||||
|
Market Cap (₹ Cr)
|
15.54
|
22.00
|
25.75
|
13.07
|
13.00
|
7.07
|
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
|
--
|
--
|
--
|
--
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
49.87
|
68.13
|
59.05
|
57.73
|
1.35
|
1.19
|
|||||
|
Quick Ratio
|
49.87
|
68.13
|
59.05
|
57.73
|
1.35
|
1.19
|
|||||
|
Interest Coverage
|
--
|
84.25
|
3,464.00
|
2,301.33
|
426.00
|
-230.77
|
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 (%)
|
--
|
--
|
12.07
|
0.04
|
104.89
|
104.98
|
|||||
|
Asset Turnover
|
0.09
|
0.03
|
0.03
|
0.08
|
0.04
|
0.02
|
|||||
|
Receivable days
|
--
|
--
|
22.24
|
60.68
|
235.08
|
383.19
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
7.03
|
7.16
|
2.83
|
38.51
|
155.00
|
|||||
|
Cash Conversion Cycle
|
--
|
-7.03
|
15.07
|
57.85
|
196.57
|
228.19
|