Market cap
₹54 Cr
Revenue (TTM)
₹9 Cr
P/E Ratio
169.8
P/B Ratio
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
|
9.47
|
1.73
|
2.19
|
4.05
|
--
|
--
|
|||||
|
Total Income
|
9.59
|
2.17
|
2.26
|
4.06
|
0.01
|
0.00
|
|||||
|
Total Expenditure
|
9.06
|
2.74
|
2.57
|
3.90
|
0.16
|
0.16
|
|||||
|
EBITDA
|
0.41
|
-1.01
|
-0.37
|
0.15
|
-0.16
|
-0.16
|
|||||
|
Depreciation
|
0.14
|
0.15
|
0.16
|
0.10
|
--
|
--
|
|||||
|
EBIT
|
0.28
|
-1.16
|
-0.54
|
0.06
|
-0.16
|
-0.16
|
|||||
|
Interest
|
0.08
|
0.16
|
0.00
|
0.08
|
--
|
--
|
|||||
|
Other Income
|
0.12
|
0.44
|
0.07
|
0.01
|
0.01
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.32
|
-0.87
|
-0.47
|
-0.02
|
-0.16
|
-0.16
|
|||||
|
Provision for Tax
|
--
|
0.00
|
0.00
|
0.02
|
--
|
--
|
|||||
|
Profit after Tax
|
0.32
|
-0.88
|
-0.47
|
-0.04
|
-0.16
|
-0.16
|
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
|
10.89
|
10.59
|
11.46
|
11.93
|
11.96
|
12.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.83
|
14.59
|
3.69
|
0.02
|
--
|
--
|
|||||
|
Current Liabilities
|
3.48
|
0.17
|
0.76
|
1.49
|
1.73
|
0.03
|
|||||
|
Total Liabilities
|
28.19
|
25.36
|
15.91
|
13.44
|
13.69
|
12.16
|
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
|
14.13
|
14.46
|
7.94
|
5.89
|
10.66
|
12.10
|
|||||
|
Current Assets
|
14.06
|
10.90
|
7.97
|
7.55
|
3.04
|
0.05
|
|||||
|
Total Assets
|
28.19
|
25.36
|
15.91
|
13.44
|
13.69
|
12.16
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
0.07
|
--
|
--
|
|||||
|
Net Current Assets
|
10.58
|
10.73
|
7.21
|
6.06
|
1.31
|
0.02
|
|||||
|
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
|
--
|
1.32
|
0.12
|
0.12
|
-1.40
|
-0.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.16
|
-2.21
|
2.31
|
1.45
|
0.13
|
|||||
|
Cash from Financing Activities
|
--
|
-0.16
|
-0.08
|
-0.01
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
-2.17
|
2.42
|
0.05
|
0.00
|
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 (₹)
|
0.30
|
-0.81
|
-0.43
|
-0.03
|
-0.15
|
-0.15
|
|||||
|
Cash EPS (₹)
|
0.30
|
-0.68
|
-0.28
|
0.06
|
-0.15
|
-0.15
|
|||||
|
Adjusted Book Value (₹)
|
10.04
|
9.80
|
10.61
|
11.04
|
11.08
|
11.22
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.22
|
0.11
|
0.11
|
-1.29
|
-0.12
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.54
|
-0.79
|
-4.85
|
-1.29
|
-0.12
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.48
|
-3.99
|
0.56
|
-1.31
|
-1.32
|
|||||
|
ROE (%)
|
2.97
|
-7.94
|
-4.02
|
-0.31
|
-1.31
|
-1.32
|
|||||
|
ROA (%)
|
1.19
|
-4.24
|
-3.20
|
-0.28
|
-1.22
|
-1.32
|
|||||
|
EBIT Margin (%)
|
2.91
|
-66.96
|
-24.39
|
1.40
|
--
|
--
|
|||||
|
Net Margin (%)
|
3.33
|
-40.41
|
-20.77
|
-0.92
|
-2,860.00
|
-5,750.00
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-42.24
|
-14.01
|
1.47
|
--
|
--
|
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 (%)
|
476.32
|
-21.32
|
-45.85
|
--
|
--
|
-100.00
|
|||||
|
EBIT Growth (%)
|
123.92
|
-116.00
|
-1,045.23
|
134.77
|
0.61
|
6.77
|
|||||
|
Net Profit Growth (%)
|
139.83
|
-86.44
|
-1,152.27
|
76.16
|
2.30
|
1.65
|
|||||
|
EPS Growth (%)
|
139.83
|
-86.43
|
-1,153.03
|
76.17
|
2.35
|
1.65
|
|||||
|
Book Value Growth (%)
|
--
|
-7.57
|
-3.94
|
-0.31
|
-1.30
|
-1.31
|
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
|
169.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.00
|
2.57
|
7.37
|
10.27
|
3.37
|
0.98
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
101.67
|
-47.34
|
-275.16
|
732.86
|
-256.06
|
-73.89
|
|||||
|
Close Price (₹)
|
42.24
|
25.20
|
78.15
|
113.38
|
37.35
|
11.02
|
|||||
|
High Price (₹)
|
51.72
|
106.98
|
133.50
|
135.95
|
50.60
|
19.40
|
|||||
|
Low Price (₹)
|
12.44
|
23.52
|
50.66
|
31.75
|
9.60
|
8.80
|
|||||
|
Market Cap (₹ Cr)
|
54.17
|
27.22
|
84.40
|
122.45
|
--
|
--
|
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
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
4.04
|
63.66
|
10.48
|
5.06
|
1.75
|
1.46
|
|||||
|
Quick Ratio
|
3.71
|
55.97
|
8.88
|
4.69
|
1.75
|
1.46
|
|||||
|
Interest Coverage
|
5.14
|
-4.50
|
-141.76
|
0.80
|
--
|
--
|
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 (%)
|
55.53
|
54.96
|
6.76
|
6.79
|
--
|
--
|
|||||
|
Asset Turnover
|
0.35
|
0.08
|
0.15
|
0.30
|
--
|
--
|
|||||
|
Receivable days
|
--
|
115.98
|
35.23
|
24.80
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
267.84
|
147.08
|
49.68
|
--
|
--
|
|||||
|
Payable days
|
--
|
29.15
|
54.20
|
26.62
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
354.68
|
128.11
|
47.86
|
--
|
--
|