Market cap
₹42 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
23.6
P/B Ratio
0.9
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
|
0.41
|
0.37
|
0.34
|
0.32
|
0.28
|
0.26
|
|||||
|
Total Income
|
4.25
|
4.19
|
3.57
|
3.05
|
3.26
|
2.97
|
|||||
|
Total Expenditure
|
1.59
|
1.68
|
1.60
|
1.69
|
1.57
|
1.50
|
|||||
|
EBITDA
|
-1.18
|
-1.32
|
-1.26
|
-1.37
|
-1.29
|
-1.24
|
|||||
|
Depreciation
|
0.30
|
0.24
|
0.19
|
0.19
|
0.24
|
0.25
|
|||||
|
EBIT
|
-1.48
|
-1.55
|
-1.45
|
-1.56
|
-1.53
|
-1.48
|
|||||
|
Interest
|
0.02
|
0.39
|
0.40
|
0.40
|
0.40
|
0.39
|
|||||
|
Other Income
|
3.85
|
3.82
|
3.23
|
2.73
|
2.98
|
2.71
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.35
|
1.88
|
1.38
|
0.77
|
1.05
|
0.84
|
|||||
|
Provision for Tax
|
0.58
|
0.53
|
0.35
|
0.37
|
0.19
|
0.39
|
|||||
|
Profit after Tax
|
1.77
|
1.35
|
1.02
|
0.40
|
0.86
|
0.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.77
|
1.35
|
1.02
|
0.40
|
0.86
|
0.45
|
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
|
47.21
|
45.52
|
44.19
|
43.15
|
42.75
|
41.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.05
|
0.03
|
3.92
|
3.88
|
3.84
|
3.80
|
|||||
|
Current Liabilities
|
0.60
|
0.57
|
0.46
|
0.50
|
0.40
|
0.43
|
|||||
|
Total Liabilities
|
47.86
|
46.12
|
48.57
|
47.54
|
46.99
|
46.09
|
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
|
8.46
|
9.91
|
9.54
|
9.70
|
9.93
|
10.32
|
|||||
|
Current Assets
|
38.28
|
36.21
|
39.04
|
37.84
|
37.06
|
35.77
|
|||||
|
Total Assets
|
47.86
|
46.12
|
48.57
|
47.54
|
46.99
|
46.09
|
|||||
|
Total Debt*
|
--
|
--
|
3.90
|
3.85
|
3.81
|
3.77
|
|||||
|
Net Current Assets
|
37.69
|
35.64
|
38.57
|
37.34
|
36.66
|
35.34
|
|||||
|
Contingent Liabilities
|
--
|
2.65
|
2.65
|
52.34
|
52.34
|
52.34
|
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
|
--
|
-0.63
|
-1.00
|
-0.87
|
-0.75
|
-0.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.03
|
2.91
|
2.05
|
2.37
|
2.06
|
|||||
|
Cash from Financing Activities
|
--
|
-4.28
|
-0.40
|
-0.40
|
-0.40
|
-0.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-2.88
|
1.51
|
0.78
|
1.22
|
0.78
|
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 (₹)
|
0.85
|
0.64
|
0.49
|
0.19
|
0.41
|
0.21
|
|||||
|
Cash EPS (₹)
|
0.85
|
0.76
|
0.58
|
0.28
|
0.52
|
0.33
|
|||||
|
Adjusted Book Value (₹)
|
22.77
|
21.73
|
21.09
|
20.60
|
20.41
|
19.98
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.30
|
-0.48
|
-0.41
|
-0.36
|
-0.43
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.52
|
0.57
|
0.34
|
0.52
|
0.35
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.85
|
3.75
|
2.50
|
3.14
|
2.70
|
|||||
|
ROE (%)
|
3.79
|
3.00
|
2.34
|
0.92
|
2.02
|
1.08
|
|||||
|
ROA (%)
|
3.77
|
2.84
|
2.13
|
0.84
|
1.84
|
0.98
|
|||||
|
EBIT Margin (%)
|
-364.78
|
-424.54
|
-421.63
|
-489.51
|
-541.67
|
-570.89
|
|||||
|
Net Margin (%)
|
41.67
|
32.18
|
28.66
|
13.02
|
26.26
|
15.13
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
432.82
|
352.99
|
183.86
|
387.88
|
268.29
|
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 (%)
|
8.85
|
6.56
|
7.72
|
12.86
|
8.59
|
-13.08
|
|||||
|
EBIT Growth (%)
|
8.01
|
-7.29
|
7.22
|
-2.00
|
-3.03
|
83.11
|
|||||
|
Net Profit Growth (%)
|
18.21
|
31.61
|
157.81
|
-53.63
|
90.60
|
108.50
|
|||||
|
EPS Growth (%)
|
18.36
|
31.61
|
157.78
|
-53.63
|
90.63
|
108.50
|
|||||
|
Book Value Growth (%)
|
--
|
3.00
|
2.40
|
0.94
|
2.15
|
1.00
|
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
|
23.56
|
43.55
|
72.71
|
68.55
|
45.02
|
23.09
|
|||||
|
Price / Book Value
|
0.88
|
1.29
|
1.68
|
0.63
|
0.90
|
0.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.55
|
10.30
|
21.61
|
-2.33
|
5.27
|
-12.28
|
|||||
|
Close Price (₹)
|
19.88
|
28.00
|
35.52
|
12.99
|
18.40
|
4.95
|
|||||
|
High Price (₹)
|
30.98
|
44.88
|
35.52
|
25.90
|
35.95
|
7.26
|
|||||
|
Low Price (₹)
|
16.70
|
23.00
|
11.46
|
12.01
|
4.43
|
1.94
|
|||||
|
Market Cap (₹ Cr)
|
41.78
|
58.66
|
74.42
|
27.21
|
38.55
|
10.37
|
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
|
--
|
--
|
0.09
|
0.09
|
0.09
|
0.09
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
64.23
|
63.31
|
84.62
|
75.26
|
92.86
|
82.89
|
|||||
|
Quick Ratio
|
64.23
|
63.31
|
84.62
|
75.26
|
92.86
|
82.89
|
|||||
|
Interest Coverage
|
147.81
|
5.84
|
4.40
|
2.93
|
3.64
|
3.16
|
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 (%)
|
--
|
--
|
--
|
5.71
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
--
|
--
|
20.86
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|