Market cap
₹8 Cr
Revenue (TTM)
₹44 Cr
P/E Ratio
41.4
P/B Ratio
1.4
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
|
43.86
|
35.11
|
36.49
|
34.84
|
24.32
|
25.47
|
|||||
|
Total Income
|
43.88
|
35.14
|
36.60
|
34.90
|
25.00
|
25.64
|
|||||
|
Total Expenditure
|
42.27
|
34.02
|
35.17
|
33.36
|
23.42
|
25.35
|
|||||
|
EBITDA
|
1.60
|
1.09
|
1.32
|
1.49
|
0.90
|
0.11
|
|||||
|
Depreciation
|
0.29
|
0.35
|
0.35
|
0.35
|
0.37
|
0.37
|
|||||
|
EBIT
|
1.31
|
0.75
|
0.97
|
1.14
|
0.53
|
-0.26
|
|||||
|
Interest
|
1.08
|
1.27
|
1.05
|
1.04
|
1.17
|
1.30
|
|||||
|
Other Income
|
0.02
|
0.04
|
0.11
|
0.05
|
0.68
|
0.18
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.25
|
-0.49
|
0.02
|
0.15
|
0.04
|
-1.38
|
|||||
|
Provision for Tax
|
0.05
|
-0.20
|
0.10
|
0.04
|
-0.04
|
-0.31
|
|||||
|
Profit after Tax
|
0.20
|
-0.29
|
-0.08
|
0.11
|
0.08
|
-1.08
|
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
|
5.96
|
5.80
|
6.10
|
6.18
|
6.07
|
5.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.54
|
0.62
|
0.63
|
1.86
|
1.88
|
4.04
|
|||||
|
Current Liabilities
|
14.89
|
11.92
|
11.07
|
12.87
|
10.96
|
9.39
|
|||||
|
Total Liabilities
|
22.40
|
18.34
|
17.79
|
20.91
|
18.90
|
19.42
|
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
|
2.47
|
2.71
|
2.90
|
3.05
|
3.44
|
4.42
|
|||||
|
Current Assets
|
19.78
|
15.63
|
14.90
|
17.86
|
15.46
|
14.99
|
|||||
|
Total Assets
|
22.40
|
18.34
|
17.79
|
20.91
|
18.90
|
19.42
|
|||||
|
Total Debt*
|
--
|
9.56
|
8.34
|
9.70
|
9.49
|
11.42
|
|||||
|
Net Current Assets
|
4.89
|
3.72
|
3.83
|
4.99
|
4.50
|
5.61
|
|||||
|
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
|
--
|
-0.30
|
3.10
|
0.77
|
1.85
|
-0.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.14
|
-0.19
|
0.05
|
1.22
|
0.08
|
|||||
|
Cash from Financing Activities
|
--
|
-0.06
|
-2.39
|
-0.81
|
-3.08
|
-0.03
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.50
|
0.51
|
0.02
|
-0.01
|
-0.01
|
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 (₹)
|
0.61
|
-0.91
|
-0.25
|
0.34
|
0.25
|
-3.36
|
|||||
|
Cash EPS (₹)
|
--
|
0.18
|
0.84
|
1.43
|
1.40
|
-2.19
|
|||||
|
Adjusted Book Value (₹)
|
--
|
18.12
|
19.03
|
19.28
|
18.94
|
18.69
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.93
|
9.67
|
2.42
|
5.78
|
-0.18
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-4.24
|
6.14
|
-0.92
|
3.80
|
-2.15
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.25
|
7.09
|
7.56
|
7.38
|
-0.48
|
|||||
|
ROE (%)
|
3.30
|
-4.89
|
-1.33
|
1.77
|
1.32
|
-16.48
|
|||||
|
ROA (%)
|
0.96
|
-1.61
|
-0.42
|
0.54
|
0.42
|
-5.09
|
|||||
|
EBIT Margin (%)
|
2.98
|
2.13
|
2.66
|
3.26
|
2.19
|
-1.02
|
|||||
|
Net Margin (%)
|
0.44
|
-0.83
|
-0.22
|
0.31
|
0.32
|
-4.20
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.16
|
0.74
|
1.31
|
1.84
|
-2.76
|
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 (%)
|
35.35
|
-3.79
|
4.73
|
43.28
|
-4.50
|
-29.69
|
|||||
|
EBIT Growth (%)
|
35.54
|
-23.02
|
-14.60
|
112.98
|
306.03
|
-119.85
|
|||||
|
Net Profit Growth (%)
|
189.04
|
-257.30
|
-175.39
|
35.63
|
107.41
|
-1,295.80
|
|||||
|
EPS Growth (%)
|
189.01
|
-257.27
|
-175.40
|
35.61
|
107.41
|
-1,295.80
|
|||||
|
Book Value Growth (%)
|
--
|
-4.78
|
-1.32
|
1.78
|
1.33
|
-15.23
|
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
|
41.43
|
--
|
--
|
77.06
|
38.18
|
--
|
|||||
|
Price / Book Value
|
1.38
|
1.15
|
1.24
|
1.35
|
0.50
|
0.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.97
|
14.32
|
10.75
|
11.70
|
7.91
|
58.19
|
|||||
|
Close Price (₹)
|
27.55
|
20.77
|
23.50
|
26.00
|
9.50
|
17.25
|
|||||
|
High Price (₹)
|
33.23
|
34.41
|
43.89
|
32.00
|
19.75
|
20.00
|
|||||
|
Low Price (₹)
|
19.46
|
15.88
|
23.25
|
6.56
|
7.11
|
12.30
|
|||||
|
Market Cap (₹ Cr)
|
8.08
|
6.65
|
7.53
|
8.33
|
3.04
|
5.53
|
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
|
0.25
|
1.65
|
1.37
|
1.57
|
1.56
|
1.91
|
|||||
|
Short term debt to equity ratio
|
--
|
1.54
|
1.26
|
1.18
|
1.17
|
1.16
|
|||||
|
Current Ratio
|
1.33
|
1.31
|
1.35
|
1.39
|
1.41
|
1.60
|
|||||
|
Quick Ratio
|
0.46
|
0.36
|
0.28
|
0.61
|
0.38
|
0.45
|
|||||
|
Interest Coverage
|
1.23
|
0.61
|
1.02
|
1.14
|
1.04
|
-0.06
|
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 (%)
|
14.41
|
10.65
|
6.09
|
20.77
|
13.17
|
12.21
|
|||||
|
Asset Turnover
|
2.15
|
1.95
|
1.89
|
1.75
|
1.27
|
1.21
|
|||||
|
Receivable days
|
--
|
30.90
|
47.11
|
54.60
|
47.28
|
54.82
|
|||||
|
Inventory Days
|
--
|
119.68
|
108.36
|
111.33
|
165.12
|
166.16
|
|||||
|
Payable days
|
--
|
33.44
|
44.92
|
49.27
|
41.81
|
55.10
|
|||||
|
Cash Conversion Cycle
|
--
|
117.14
|
110.55
|
116.66
|
170.59
|
165.87
|