Market cap
₹37 Cr
Revenue (TTM)
₹42 Cr
P/E Ratio
172.4
P/B Ratio
8.3
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
|
42.10
|
41.00
|
41.64
|
41.46
|
37.18
|
27.93
|
|||||
|
Total Income
|
42.15
|
41.28
|
41.70
|
41.49
|
37.20
|
27.95
|
|||||
|
Total Expenditure
|
40.45
|
42.98
|
41.53
|
37.26
|
34.66
|
30.98
|
|||||
|
EBITDA
|
1.65
|
-1.98
|
0.11
|
4.19
|
2.52
|
-3.05
|
|||||
|
Depreciation
|
1.00
|
0.99
|
0.84
|
0.73
|
0.54
|
0.47
|
|||||
|
EBIT
|
0.66
|
-2.97
|
-0.73
|
3.47
|
1.99
|
-3.52
|
|||||
|
Interest
|
1.01
|
0.96
|
0.63
|
0.38
|
0.36
|
0.22
|
|||||
|
Other Income
|
0.05
|
0.28
|
0.06
|
0.03
|
0.02
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.30
|
-3.65
|
-1.30
|
3.12
|
1.65
|
-3.72
|
|||||
|
Provision for Tax
|
-0.52
|
0.04
|
0.35
|
0.56
|
0.20
|
0.03
|
|||||
|
Profit after Tax
|
0.22
|
-3.68
|
-1.65
|
2.56
|
1.45
|
-3.75
|
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
|
12.61
|
14.22
|
17.90
|
19.56
|
13.03
|
11.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.04
|
4.92
|
5.70
|
3.57
|
2.03
|
2.38
|
|||||
|
Current Liabilities
|
16.29
|
14.64
|
8.68
|
6.68
|
7.17
|
6.39
|
|||||
|
Total Liabilities
|
32.94
|
33.78
|
32.28
|
29.80
|
22.23
|
20.35
|
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
|
19.73
|
21.54
|
22.33
|
20.37
|
13.12
|
12.07
|
|||||
|
Current Assets
|
12.81
|
12.24
|
9.96
|
9.43
|
9.11
|
8.28
|
|||||
|
Total Assets
|
32.94
|
33.78
|
32.28
|
29.80
|
22.23
|
20.35
|
|||||
|
Total Debt*
|
--
|
10.70
|
7.41
|
2.54
|
3.58
|
3.74
|
|||||
|
Net Current Assets
|
-3.48
|
-2.40
|
1.28
|
2.75
|
1.94
|
1.89
|
|||||
|
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
|
--
|
-2.31
|
-1.05
|
3.11
|
1.92
|
-2.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
-3.15
|
-2.20
|
-1.42
|
-1.98
|
|||||
|
Cash from Financing Activities
|
--
|
2.09
|
4.32
|
-1.02
|
-0.51
|
2.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.24
|
0.11
|
-0.11
|
-0.01
|
-1.85
|
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 (₹)
|
0.35
|
-5.91
|
-2.65
|
4.11
|
2.33
|
-6.02
|
|||||
|
Cash EPS (₹)
|
0.35
|
-4.33
|
-1.30
|
5.28
|
3.19
|
-5.26
|
|||||
|
Adjusted Book Value (₹)
|
7.19
|
8.29
|
14.20
|
16.85
|
12.74
|
10.29
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-3.71
|
-1.68
|
4.99
|
3.09
|
-3.30
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-5.38
|
-7.34
|
0.42
|
-0.02
|
-6.91
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-16.75
|
-4.59
|
28.51
|
18.51
|
-33.18
|
|||||
|
ROE (%)
|
1.66
|
-52.59
|
-17.09
|
27.77
|
20.26
|
-46.03
|
|||||
|
ROA (%)
|
0.64
|
-11.15
|
-5.33
|
9.84
|
6.83
|
-18.06
|
|||||
|
EBIT Margin (%)
|
1.56
|
-7.24
|
-1.75
|
8.37
|
5.34
|
-12.59
|
|||||
|
Net Margin (%)
|
0.51
|
-8.92
|
-3.96
|
6.17
|
3.91
|
-13.41
|
|||||
|
Cash Profit Margin (%)
|
--
|
-5.89
|
-1.75
|
7.29
|
4.97
|
-10.95
|
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 (%)
|
5.43
|
-1.54
|
0.44
|
11.49
|
33.14
|
-10.69
|
|||||
|
EBIT Growth (%)
|
118.30
|
-306.23
|
-121.06
|
74.59
|
156.49
|
-282.87
|
|||||
|
Net Profit Growth (%)
|
104.98
|
-122.82
|
-164.57
|
76.08
|
138.79
|
-1,782.92
|
|||||
|
EPS Growth (%)
|
104.98
|
-122.83
|
-164.57
|
76.08
|
138.79
|
-1,782.95
|
|||||
|
Book Value Growth (%)
|
--
|
-41.64
|
-15.74
|
32.25
|
23.78
|
-35.04
|
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
|
172.41
|
--
|
--
|
24.11
|
24.34
|
--
|
|||||
|
Price / Book Value
|
8.28
|
8.63
|
6.61
|
5.88
|
4.46
|
5.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
27.48
|
-32.31
|
380.96
|
15.11
|
15.15
|
-11.93
|
|||||
|
Close Price (₹)
|
59.20
|
71.47
|
93.85
|
99.07
|
56.80
|
52.75
|
|||||
|
High Price (₹)
|
105.00
|
128.00
|
155.40
|
156.80
|
70.00
|
61.70
|
|||||
|
Low Price (₹)
|
54.00
|
65.40
|
88.40
|
49.00
|
37.00
|
22.00
|
|||||
|
Market Cap (₹ Cr)
|
37.07
|
44.53
|
58.48
|
61.73
|
35.39
|
32.87
|
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
|
0.05
|
2.07
|
0.84
|
0.24
|
0.45
|
0.58
|
|||||
|
Short term debt to equity ratio
|
--
|
0.64
|
0.30
|
0.12
|
0.24
|
0.26
|
|||||
|
Current Ratio
|
0.79
|
0.84
|
1.15
|
1.41
|
1.27
|
1.30
|
|||||
|
Quick Ratio
|
0.13
|
0.23
|
0.42
|
0.37
|
0.57
|
0.52
|
|||||
|
Interest Coverage
|
0.70
|
-2.81
|
-1.07
|
9.13
|
5.63
|
-15.70
|
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 (%)
|
3.40
|
5.16
|
6.80
|
4.19
|
7.32
|
7.87
|
|||||
|
Asset Turnover
|
1.26
|
1.39
|
1.49
|
1.73
|
1.88
|
1.44
|
|||||
|
Receivable days
|
--
|
19.73
|
18.06
|
18.03
|
22.42
|
24.35
|
|||||
|
Inventory Days
|
--
|
60.61
|
52.26
|
48.53
|
45.68
|
64.83
|
|||||
|
Payable days
|
--
|
163.62
|
77.76
|
107.66
|
1,468.08
|
721.22
|
|||||
|
Cash Conversion Cycle
|
--
|
-83.28
|
-7.45
|
-41.10
|
-1,399.98
|
-632.04
|