Market cap
₹10 Cr
Revenue (TTM)
₹11 Cr
P/E Ratio
--
P/B Ratio
4.9
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
|
11.49
|
9.67
|
10.45
|
15.48
|
14.06
|
22.18
|
|||||
|
Total Income
|
11.72
|
10.28
|
10.85
|
15.60
|
14.27
|
24.62
|
|||||
|
Total Expenditure
|
11.61
|
9.81
|
11.21
|
15.30
|
15.07
|
22.79
|
|||||
|
EBITDA
|
-0.12
|
-0.14
|
-0.75
|
0.18
|
-1.01
|
-0.61
|
|||||
|
Depreciation
|
0.08
|
0.08
|
0.09
|
0.22
|
0.26
|
1.05
|
|||||
|
EBIT
|
-0.20
|
-0.22
|
-0.85
|
-0.04
|
-1.27
|
-1.67
|
|||||
|
Interest
|
0.03
|
0.15
|
0.04
|
0.09
|
0.21
|
0.58
|
|||||
|
Other Income
|
0.22
|
0.61
|
0.40
|
0.12
|
0.21
|
2.44
|
|||||
|
Exceptional Items
|
0.00
|
--
|
--
|
3.09
|
11.06
|
--
|
|||||
|
Profit before Tax
|
-0.01
|
0.24
|
-0.49
|
3.08
|
9.80
|
0.20
|
|||||
|
Provision for Tax
|
--
|
0.02
|
0.01
|
0.32
|
--
|
0.06
|
|||||
|
Profit after Tax
|
-0.01
|
0.22
|
-0.49
|
2.76
|
9.80
|
0.14
|
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
|
1.80
|
1.94
|
1.74
|
2.17
|
-0.55
|
-10.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.34
|
0.36
|
0.21
|
0.41
|
0.41
|
0.77
|
|||||
|
Current Liabilities
|
11.56
|
7.80
|
8.72
|
10.56
|
13.28
|
19.96
|
|||||
|
Total Liabilities
|
13.69
|
10.10
|
10.67
|
13.14
|
17.56
|
14.70
|
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
|
5.79
|
6.52
|
6.47
|
6.51
|
7.08
|
5.41
|
|||||
|
Current Assets
|
7.20
|
3.58
|
4.21
|
6.63
|
9.51
|
7.68
|
|||||
|
Total Assets
|
13.69
|
10.10
|
10.67
|
13.14
|
17.56
|
14.70
|
|||||
|
Total Debt*
|
--
|
5.13
|
5.04
|
5.76
|
7.49
|
12.04
|
|||||
|
Net Current Assets
|
-4.36
|
-4.22
|
-4.51
|
-3.93
|
-3.77
|
-12.29
|
|||||
|
Contingent Liabilities
|
--
|
4.94
|
1.66
|
1.93
|
2.21
|
1.96
|
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
|
--
|
-0.21
|
0.53
|
-2.63
|
-5.28
|
1.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.06
|
0.02
|
4.37
|
9.94
|
-0.04
|
|||||
|
Cash from Financing Activities
|
--
|
0.11
|
-0.69
|
-1.68
|
-4.52
|
-1.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.15
|
-0.14
|
0.05
|
0.14
|
-0.23
|
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 (₹)
|
-0.01
|
0.34
|
-0.76
|
4.24
|
15.06
|
0.21
|
|||||
|
Cash EPS (₹)
|
-0.02
|
0.46
|
-0.61
|
4.58
|
15.45
|
1.83
|
|||||
|
Adjusted Book Value (₹)
|
3.02
|
2.99
|
2.68
|
3.33
|
-0.84
|
-15.87
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.32
|
0.82
|
-4.05
|
-8.12
|
2.64
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.35
|
1.00
|
0.31
|
5.69
|
1.85
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.66
|
-6.11
|
42.58
|
230.99
|
34.36
|
|||||
|
ROE (%)
|
-0.39
|
12.01
|
-25.17
|
340.43
|
--
|
--
|
|||||
|
ROA (%)
|
-0.09
|
2.13
|
-4.13
|
17.96
|
60.72
|
0.70
|
|||||
|
EBIT Margin (%)
|
-1.72
|
-2.25
|
-8.09
|
-0.28
|
-9.01
|
-7.53
|
|||||
|
Net Margin (%)
|
-0.09
|
2.15
|
-4.53
|
17.67
|
68.65
|
0.55
|
|||||
|
Cash Profit Margin (%)
|
--
|
3.08
|
-3.83
|
19.26
|
71.51
|
5.37
|
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 (%)
|
35.54
|
-7.54
|
-32.45
|
10.11
|
-36.61
|
-28.92
|
|||||
|
EBIT Growth (%)
|
61.25
|
74.32
|
-1,817.69
|
96.52
|
24.18
|
-137.87
|
|||||
|
Net Profit Growth (%)
|
-107.00
|
144.98
|
-117.84
|
-71.86
|
7,140.13
|
142.61
|
|||||
|
EPS Growth (%)
|
-111.00
|
144.98
|
-117.84
|
-71.86
|
7,140.24
|
142.61
|
|||||
|
Book Value Growth (%)
|
--
|
11.50
|
-19.55
|
496.87
|
94.71
|
2.93
|
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
|
-1,389.28
|
39.75
|
--
|
4.93
|
1.88
|
83.65
|
|||||
|
Price / Book Value
|
4.95
|
4.53
|
10.45
|
6.28
|
-33.74
|
-1.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
136.11
|
29.47
|
-64.26
|
62.56
|
-31.97
|
12.56
|
|||||
|
Close Price (₹)
|
14.66
|
13.52
|
27.99
|
20.90
|
28.30
|
17.40
|
|||||
|
High Price (₹)
|
19.73
|
39.41
|
40.00
|
37.70
|
42.25
|
24.70
|
|||||
|
Low Price (₹)
|
11.15
|
13.50
|
19.06
|
19.05
|
17.15
|
12.83
|
|||||
|
Market Cap (₹ Cr)
|
9.72
|
8.79
|
18.21
|
13.59
|
18.41
|
11.32
|
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
|
0.03
|
2.64
|
2.89
|
2.66
|
-13.73
|
-1.17
|
|||||
|
Short term debt to equity ratio
|
--
|
2.57
|
2.88
|
2.62
|
-13.24
|
-1.10
|
|||||
|
Current Ratio
|
0.62
|
0.46
|
0.48
|
0.63
|
0.72
|
0.38
|
|||||
|
Quick Ratio
|
0.24
|
0.44
|
0.44
|
0.51
|
0.69
|
0.31
|
|||||
|
Interest Coverage
|
0.63
|
2.57
|
-12.27
|
36.98
|
46.88
|
1.34
|
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 (%)
|
14.12
|
18.91
|
22.26
|
23.74
|
46.75
|
19.87
|
|||||
|
Asset Turnover
|
0.97
|
0.93
|
0.88
|
1.01
|
0.87
|
1.14
|
|||||
|
Receivable days
|
--
|
78.44
|
104.76
|
120.80
|
142.52
|
107.52
|
|||||
|
Inventory Days
|
--
|
10.15
|
28.91
|
19.59
|
24.24
|
42.85
|
|||||
|
Payable days
|
--
|
154.62
|
171.07
|
144.72
|
212.02
|
250.42
|
|||||
|
Cash Conversion Cycle
|
--
|
-66.04
|
-37.40
|
-4.33
|
-45.27
|
-100.05
|