Market cap
₹46 Cr
Revenue (TTM)
₹13 Cr
P/E Ratio
120.4
P/B Ratio
0.8
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
|
12.66
|
10.73
|
8.53
|
6.73
|
6.04
|
5.35
|
|||||
|
Total Income
|
13.79
|
12.21
|
10.29
|
8.26
|
7.22
|
6.48
|
|||||
|
Total Expenditure
|
12.97
|
11.56
|
9.58
|
7.89
|
6.81
|
6.03
|
|||||
|
EBITDA
|
-0.31
|
-0.84
|
-1.05
|
-1.16
|
-0.77
|
-0.69
|
|||||
|
Depreciation
|
0.14
|
0.13
|
0.06
|
0.06
|
0.04
|
0.02
|
|||||
|
EBIT
|
-0.45
|
-0.97
|
-1.11
|
-1.22
|
-0.82
|
-0.71
|
|||||
|
Interest
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
1.13
|
1.48
|
1.76
|
1.53
|
1.18
|
1.13
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.66
|
0.50
|
0.65
|
0.31
|
0.36
|
0.43
|
|||||
|
Provision for Tax
|
0.28
|
0.19
|
0.15
|
0.10
|
0.09
|
0.02
|
|||||
|
Profit after Tax
|
0.38
|
0.31
|
0.50
|
0.21
|
0.27
|
0.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
0.38
|
0.31
|
0.50
|
0.21
|
0.27
|
0.41
|
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
|
57.21
|
56.75
|
56.56
|
55.67
|
55.46
|
55.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.23
|
0.10
|
0.15
|
0.02
|
0.06
|
0.08
|
|||||
|
Current Liabilities
|
1.95
|
1.82
|
1.57
|
1.45
|
1.16
|
0.82
|
|||||
|
Total Liabilities
|
59.39
|
58.72
|
58.32
|
57.21
|
56.68
|
55.98
|
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
|
40.52
|
45.09
|
47.24
|
52.97
|
52.48
|
47.77
|
|||||
|
Current Assets
|
12.12
|
13.58
|
11.04
|
4.17
|
4.20
|
8.20
|
|||||
|
Total Assets
|
59.40
|
58.72
|
58.32
|
57.21
|
56.68
|
55.98
|
|||||
|
Total Debt*
|
--
|
0.06
|
0.09
|
0.01
|
0.06
|
0.04
|
|||||
|
Net Current Assets
|
10.16
|
11.75
|
9.47
|
2.72
|
3.03
|
7.38
|
|||||
|
Contingent Liabilities
|
--
|
0.07
|
0.07
|
--
|
--
|
--
|
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
|
--
|
-0.86
|
-0.64
|
-2.03
|
4.09
|
-1.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.83
|
-0.37
|
2.99
|
-4.01
|
1.45
|
|||||
|
Cash from Financing Activities
|
--
|
-0.03
|
0.08
|
-0.04
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.06
|
-0.93
|
0.91
|
0.08
|
0.29
|
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 (₹)
|
0.07
|
0.06
|
0.09
|
0.04
|
0.05
|
0.07
|
|||||
|
Cash EPS (₹)
|
0.07
|
0.08
|
0.10
|
0.05
|
0.06
|
0.08
|
|||||
|
Adjusted Book Value (₹)
|
10.28
|
10.17
|
10.14
|
9.98
|
9.94
|
9.87
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.15
|
-0.11
|
-0.36
|
0.73
|
-0.21
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.07
|
0.04
|
-0.13
|
0.94
|
-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 (%)
|
--
|
0.90
|
1.16
|
0.55
|
0.65
|
0.78
|
|||||
|
ROE (%)
|
0.65
|
0.55
|
0.89
|
0.37
|
0.49
|
0.75
|
|||||
|
ROA (%)
|
0.64
|
0.53
|
0.86
|
0.37
|
0.49
|
0.74
|
|||||
|
EBIT Margin (%)
|
-3.56
|
-9.00
|
-12.98
|
-18.20
|
-13.51
|
-13.21
|
|||||
|
Net Margin (%)
|
2.75
|
2.55
|
4.84
|
2.52
|
3.79
|
6.34
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
4.12
|
6.57
|
3.99
|
5.22
|
8.07
|
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 (%)
|
14.30
|
25.78
|
26.74
|
11.43
|
12.94
|
12.61
|
|||||
|
EBIT Growth (%)
|
48.92
|
12.75
|
9.60
|
-50.13
|
-15.48
|
36.72
|
|||||
|
Net Profit Growth (%)
|
11.14
|
-37.47
|
139.31
|
-23.91
|
-33.41
|
473.23
|
|||||
|
EPS Growth (%)
|
10.19
|
-37.51
|
139.41
|
-23.88
|
-33.42
|
472.96
|
|||||
|
Book Value Growth (%)
|
--
|
0.33
|
1.61
|
0.38
|
0.71
|
1.37
|
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
|
120.35
|
149.20
|
114.35
|
168.85
|
333.06
|
31.23
|
|||||
|
Price / Book Value
|
0.80
|
0.82
|
1.01
|
0.63
|
1.64
|
0.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
55.39
|
68.98
|
76.40
|
91.14
|
223.78
|
27.22
|
|||||
|
Close Price (₹)
|
7.87
|
8.33
|
10.21
|
6.30
|
16.32
|
2.30
|
|||||
|
High Price (₹)
|
11.98
|
17.50
|
15.10
|
18.65
|
30.95
|
2.84
|
|||||
|
Low Price (₹)
|
7.00
|
7.79
|
5.97
|
5.97
|
2.15
|
0.74
|
|||||
|
Market Cap (₹ Cr)
|
45.73
|
46.46
|
56.94
|
35.14
|
91.02
|
12.83
|
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
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
6.20
|
7.45
|
7.04
|
2.87
|
3.61
|
9.96
|
|||||
|
Quick Ratio
|
6.20
|
7.45
|
7.04
|
2.87
|
3.61
|
9.96
|
|||||
|
Interest Coverage
|
56.25
|
67.28
|
211.03
|
279.18
|
258.50
|
231.93
|
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 (%)
|
10.60
|
6.76
|
3.88
|
4.03
|
4.78
|
6.65
|
|||||
|
Asset Turnover
|
0.21
|
0.18
|
0.15
|
0.12
|
0.11
|
0.10
|
|||||
|
Receivable days
|
--
|
17.98
|
12.89
|
15.18
|
19.47
|
20.08
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|