Market cap
₹26 Cr
Revenue (TTM)
₹11 Cr
P/E Ratio
52.8
P/B Ratio
0.7
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
|
10.54
|
10.35
|
12.81
|
13.44
|
18.26
|
18.58
|
|||||
|
Total Income
|
13.06
|
11.98
|
15.51
|
14.55
|
19.55
|
25.51
|
|||||
|
Total Expenditure
|
12.80
|
10.29
|
13.49
|
13.88
|
18.84
|
19.27
|
|||||
|
EBITDA
|
-2.25
|
0.05
|
-0.68
|
-0.44
|
-0.58
|
-0.69
|
|||||
|
Depreciation
|
0.38
|
0.39
|
0.33
|
0.32
|
0.41
|
0.42
|
|||||
|
EBIT
|
-2.64
|
-0.34
|
-1.01
|
-0.76
|
-0.99
|
-1.11
|
|||||
|
Interest
|
0.09
|
0.08
|
0.14
|
0.14
|
0.14
|
0.15
|
|||||
|
Other Income
|
2.52
|
1.63
|
2.70
|
1.11
|
1.28
|
6.93
|
|||||
|
Exceptional Items
|
0.80
|
--
|
1.64
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.59
|
1.21
|
3.19
|
0.22
|
0.15
|
5.67
|
|||||
|
Provision for Tax
|
0.09
|
0.27
|
0.19
|
0.00
|
0.05
|
-0.13
|
|||||
|
Profit after Tax
|
0.50
|
0.94
|
3.00
|
0.22
|
0.10
|
5.80
|
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
|
36.66
|
36.28
|
34.53
|
29.90
|
29.45
|
28.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.88
|
2.10
|
1.94
|
1.23
|
1.18
|
0.84
|
|||||
|
Current Liabilities
|
1.76
|
1.35
|
1.85
|
2.39
|
3.29
|
3.66
|
|||||
|
Total Liabilities
|
40.30
|
39.74
|
38.32
|
33.52
|
33.91
|
33.25
|
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
|
21.23
|
27.70
|
26.98
|
25.23
|
25.05
|
23.10
|
|||||
|
Current Assets
|
7.76
|
12.04
|
11.34
|
8.29
|
8.86
|
10.15
|
|||||
|
Total Assets
|
40.30
|
39.74
|
38.32
|
33.52
|
33.91
|
33.25
|
|||||
|
Total Debt*
|
--
|
0.42
|
1.41
|
1.60
|
2.34
|
2.19
|
|||||
|
Net Current Assets
|
6.00
|
10.69
|
9.49
|
5.90
|
5.58
|
6.48
|
|||||
|
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
|
--
|
-0.28
|
1.51
|
1.07
|
0.29
|
-0.73
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.29
|
-1.15
|
-0.34
|
-0.42
|
0.71
|
|||||
|
Cash from Financing Activities
|
--
|
-1.00
|
-0.33
|
-0.86
|
0.00
|
0.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
0.03
|
-0.13
|
-0.13
|
0.25
|
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 (₹)
|
-0.51
|
1.99
|
6.42
|
0.48
|
0.22
|
12.43
|
|||||
|
Cash EPS (₹)
|
1.11
|
2.82
|
7.11
|
1.17
|
1.10
|
13.33
|
|||||
|
Adjusted Book Value (₹)
|
82.68
|
76.33
|
73.67
|
63.74
|
62.86
|
61.33
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.60
|
3.22
|
2.30
|
0.61
|
-1.57
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
2.79
|
8.13
|
1.31
|
-0.20
|
10.58
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.57
|
9.90
|
1.12
|
0.93
|
21.24
|
|||||
|
ROE (%)
|
-0.73
|
2.67
|
9.34
|
0.75
|
0.35
|
22.83
|
|||||
|
ROA (%)
|
1.24
|
2.42
|
8.35
|
0.66
|
0.30
|
19.51
|
|||||
|
EBIT Margin (%)
|
-25.00
|
-3.29
|
-7.89
|
-5.64
|
-5.43
|
-5.97
|
|||||
|
Net Margin (%)
|
3.80
|
7.87
|
19.35
|
1.53
|
0.52
|
22.76
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
12.91
|
25.98
|
4.06
|
2.81
|
33.51
|
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 (%)
|
15.22
|
-19.22
|
-4.71
|
-26.40
|
-1.69
|
-5.23
|
|||||
|
EBIT Growth (%)
|
-201.60
|
66.31
|
-33.15
|
23.53
|
10.51
|
-7.78
|
|||||
|
Net Profit Growth (%)
|
-151.52
|
-68.58
|
1,247.89
|
118.66
|
-98.25
|
751.58
|
|||||
|
EPS Growth (%)
|
-4.62
|
-69.03
|
1,247.79
|
118.35
|
-98.25
|
751.57
|
|||||
|
Book Value Growth (%)
|
--
|
5.11
|
15.58
|
1.56
|
2.50
|
28.91
|
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
|
52.76
|
27.68
|
10.99
|
180.57
|
2,320.18
|
--
|
|||||
|
Price / Book Value
|
0.71
|
0.72
|
0.96
|
1.35
|
8.05
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
103.00
|
15.67
|
17.02
|
61.80
|
339.13
|
1.05
|
|||||
|
Close Price (₹)
|
56.78
|
55.00
|
70.49
|
85.95
|
505.80
|
--
|
|||||
|
High Price (₹)
|
72.92
|
90.45
|
93.54
|
645.40
|
839.85
|
--
|
|||||
|
Low Price (₹)
|
34.53
|
49.50
|
63.50
|
84.90
|
28.95
|
--
|
|||||
|
Market Cap (₹ Cr)
|
26.22
|
26.09
|
32.97
|
40.20
|
236.19
|
--
|
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
|
0.01
|
0.04
|
0.05
|
0.08
|
0.08
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.03
|
0.05
|
0.07
|
0.08
|
|||||
|
Current Ratio
|
4.40
|
8.91
|
6.14
|
3.47
|
2.70
|
2.77
|
|||||
|
Quick Ratio
|
3.78
|
8.27
|
5.64
|
2.80
|
1.90
|
2.03
|
|||||
|
Interest Coverage
|
7.69
|
15.58
|
24.59
|
2.61
|
2.04
|
39.15
|
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 (%)
|
5.44
|
11.25
|
9.72
|
9.63
|
4.80
|
6.83
|
|||||
|
Asset Turnover
|
0.26
|
0.27
|
0.36
|
0.40
|
0.54
|
0.62
|
|||||
|
Receivable days
|
--
|
42.49
|
36.19
|
29.48
|
21.45
|
29.37
|
|||||
|
Inventory Days
|
--
|
31.54
|
36.00
|
57.49
|
53.39
|
50.14
|
|||||
|
Payable days
|
--
|
1.75
|
21.16
|
40.22
|
32.50
|
31.01
|
|||||
|
Cash Conversion Cycle
|
--
|
72.29
|
51.03
|
46.75
|
42.33
|
48.49
|