Market cap
₹124 Cr
Revenue (TTM)
₹70 Cr
P/E Ratio
208.3
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
|
70.23
|
0.01
|
2.47
|
2.64
|
2.64
|
1.77
|
|||||
|
Total Income
|
71.02
|
0.40
|
2.75
|
2.65
|
2.66
|
1.78
|
|||||
|
Total Expenditure
|
68.37
|
0.48
|
3.10
|
2.68
|
2.94
|
3.38
|
|||||
|
EBITDA
|
1.85
|
-0.47
|
-0.63
|
-0.03
|
-0.30
|
-1.61
|
|||||
|
Depreciation
|
0.07
|
0.00
|
0.09
|
0.13
|
0.17
|
0.19
|
|||||
|
EBIT
|
1.78
|
-0.47
|
-0.72
|
-0.16
|
-0.47
|
-1.81
|
|||||
|
Interest
|
1.58
|
0.00
|
0.01
|
0.02
|
0.02
|
0.01
|
|||||
|
Other Income
|
0.80
|
0.39
|
0.29
|
0.01
|
0.03
|
0.01
|
|||||
|
Exceptional Items
|
-0.17
|
0.63
|
4.62
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.82
|
0.54
|
4.17
|
-0.17
|
-0.46
|
-1.80
|
|||||
|
Provision for Tax
|
0.23
|
0.08
|
0.59
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
0.60
|
0.46
|
3.58
|
-0.17
|
-0.46
|
-1.80
|
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
|
153.06
|
6.74
|
6.66
|
2.88
|
2.68
|
3.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
26.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
29.35
|
0.43
|
2.33
|
1.02
|
0.98
|
0.88
|
|||||
|
Total Liabilities
|
208.89
|
7.17
|
8.99
|
3.90
|
3.66
|
3.90
|
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
|
148.90
|
6.91
|
4.92
|
3.61
|
3.27
|
3.32
|
|||||
|
Current Assets
|
59.71
|
0.26
|
3.81
|
0.29
|
0.39
|
0.57
|
|||||
|
Total Assets
|
208.89
|
7.17
|
8.99
|
3.90
|
3.66
|
3.90
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
30.36
|
-0.17
|
1.48
|
-0.73
|
-0.59
|
-0.31
|
|||||
|
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
|
--
|
-7.03
|
0.06
|
0.15
|
0.01
|
-0.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.73
|
1.36
|
-0.11
|
-0.02
|
0.13
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-1.31
|
1.42
|
0.04
|
-0.02
|
-0.19
|
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 (₹)
|
0.26
|
0.49
|
3.82
|
-0.18
|
-0.49
|
-1.93
|
|||||
|
Cash EPS (₹)
|
0.19
|
0.50
|
3.92
|
-0.04
|
-0.31
|
-1.72
|
|||||
|
Adjusted Book Value (₹)
|
49.62
|
7.20
|
7.11
|
3.08
|
2.86
|
3.21
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-7.51
|
0.06
|
0.16
|
0.01
|
-0.34
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-6.33
|
4.41
|
0.02
|
-0.05
|
-0.86
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.14
|
87.60
|
-5.50
|
-15.55
|
-45.95
|
|||||
|
ROE (%)
|
0.93
|
6.90
|
75.07
|
-6.07
|
-16.14
|
-46.15
|
|||||
|
ROA (%)
|
0.55
|
5.73
|
55.58
|
-4.46
|
-12.16
|
-39.40
|
|||||
|
EBIT Margin (%)
|
2.54
|
-7,736.51
|
-29.31
|
-6.13
|
-17.76
|
-102.15
|
|||||
|
Net Margin (%)
|
0.84
|
116.52
|
130.22
|
-6.36
|
-17.25
|
-101.19
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
7,621.63
|
148.99
|
-1.52
|
-11.13
|
-90.90
|
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 (%)
|
4,486.94
|
-99.75
|
-6.80
|
0.32
|
48.96
|
-41.56
|
|||||
|
EBIT Growth (%)
|
522.27
|
34.67
|
-345.57
|
65.37
|
74.10
|
-428.95
|
|||||
|
Net Profit Growth (%)
|
1,258.25
|
-87.09
|
2,222.60
|
63.24
|
74.53
|
-385.56
|
|||||
|
EPS Growth (%)
|
-64.25
|
-87.09
|
2,222.53
|
63.24
|
74.54
|
-385.50
|
|||||
|
Book Value Growth (%)
|
--
|
1.20
|
131.13
|
7.57
|
-11.01
|
-37.31
|
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
|
208.31
|
106.33
|
2.55
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.82
|
7.30
|
1.37
|
1.91
|
1.74
|
1.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
51.46
|
-624.99
|
-22.08
|
-222.40
|
-16.81
|
-3.02
|
|||||
|
Close Price (₹)
|
45.74
|
52.51
|
9.74
|
5.87
|
4.99
|
5.20
|
|||||
|
High Price (₹)
|
78.12
|
54.79
|
16.06
|
6.72
|
6.44
|
5.20
|
|||||
|
Low Price (₹)
|
34.59
|
9.05
|
4.36
|
3.65
|
3.75
|
2.56
|
|||||
|
Market Cap (₹ Cr)
|
124.15
|
49.20
|
9.13
|
5.50
|
4.68
|
4.87
|
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
|
0.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.03
|
0.61
|
1.64
|
0.28
|
0.40
|
0.65
|
|||||
|
Quick Ratio
|
1.68
|
0.61
|
1.63
|
0.27
|
0.36
|
0.64
|
|||||
|
Interest Coverage
|
1.52
|
180.66
|
512.26
|
-9.75
|
-26.48
|
-224.90
|
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 (%)
|
54.27
|
--
|
3.03
|
2.81
|
4.40
|
13.19
|
|||||
|
Asset Turnover
|
0.65
|
0.00
|
0.38
|
0.70
|
0.70
|
0.39
|
|||||
|
Receivable days
|
--
|
--
|
11.05
|
13.14
|
24.19
|
45.67
|
|||||
|
Inventory Days
|
--
|
--
|
1.39
|
3.48
|
3.39
|
2.79
|
|||||
|
Payable days
|
--
|
8,382.93
|
7,319.37
|
1,560.88
|
1,028.26
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-8,382.93
|
-7,306.93
|
-1,544.25
|
-1,000.68
|
48.46
|