Market cap
₹8 Cr
Revenue (TTM)
₹22 Cr
P/E Ratio
29.6
P/B Ratio
0.6
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
|
22.45
|
23.16
|
24.83
|
26.83
|
23.44
|
20.26
|
|||||
|
Total Income
|
22.60
|
23.55
|
25.27
|
27.06
|
23.61
|
20.39
|
|||||
|
Total Expenditure
|
22.20
|
23.57
|
24.66
|
26.22
|
22.60
|
18.57
|
|||||
|
EBITDA
|
0.25
|
-0.41
|
0.17
|
0.61
|
0.84
|
1.70
|
|||||
|
Depreciation
|
0.05
|
0.08
|
0.08
|
0.05
|
0.02
|
0.04
|
|||||
|
EBIT
|
0.20
|
-0.49
|
0.09
|
0.56
|
0.82
|
1.66
|
|||||
|
Interest
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Other Income
|
0.16
|
0.40
|
0.43
|
0.23
|
0.17
|
0.13
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.36
|
-0.09
|
0.52
|
0.78
|
0.99
|
1.78
|
|||||
|
Provision for Tax
|
0.10
|
0.00
|
0.11
|
0.19
|
0.24
|
0.51
|
|||||
|
Profit after Tax
|
0.25
|
-0.09
|
0.41
|
0.59
|
0.76
|
1.28
|
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
|
11.55
|
11.61
|
11.82
|
10.48
|
9.94
|
8.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.54
|
0.43
|
0.37
|
0.40
|
0.35
|
0.32
|
|||||
|
Current Liabilities
|
0.41
|
0.61
|
0.84
|
1.36
|
1.58
|
1.49
|
|||||
|
Total Liabilities
|
12.50
|
12.75
|
13.14
|
12.34
|
11.98
|
10.32
|
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
|
2.61
|
3.36
|
2.84
|
1.83
|
1.48
|
0.69
|
|||||
|
Current Assets
|
8.83
|
9.30
|
10.20
|
10.41
|
10.39
|
9.52
|
|||||
|
Total Assets
|
12.50
|
12.75
|
13.14
|
12.34
|
11.98
|
10.32
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
8.41
|
8.68
|
9.36
|
9.05
|
8.81
|
8.03
|
|||||
|
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
|
--
|
-0.88
|
-1.72
|
1.52
|
0.29
|
0.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.30
|
-0.66
|
-0.19
|
-0.63
|
-0.10
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.58
|
-2.38
|
1.33
|
-0.34
|
0.30
|
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 (₹)
|
0.67
|
-0.24
|
1.10
|
1.57
|
2.02
|
3.41
|
|||||
|
Cash EPS (₹)
|
--
|
-0.03
|
1.32
|
1.72
|
2.06
|
3.51
|
|||||
|
Adjusted Book Value (₹)
|
--
|
30.94
|
31.53
|
27.94
|
26.50
|
22.41
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-2.34
|
-4.58
|
4.06
|
0.78
|
1.05
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.95
|
-5.95
|
3.73
|
-0.88
|
0.75
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.80
|
4.65
|
7.68
|
10.82
|
23.31
|
|||||
|
ROE (%)
|
2.16
|
-0.78
|
3.69
|
5.77
|
8.25
|
16.70
|
|||||
|
ROA (%)
|
2.00
|
-0.71
|
3.25
|
4.89
|
6.86
|
13.83
|
|||||
|
EBIT Margin (%)
|
0.88
|
-2.12
|
0.35
|
2.08
|
3.52
|
8.17
|
|||||
|
Net Margin (%)
|
1.12
|
-0.39
|
1.63
|
2.18
|
3.21
|
6.26
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-0.04
|
2.00
|
2.40
|
3.30
|
6.50
|
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 (%)
|
-7.21
|
-6.76
|
-7.44
|
14.47
|
15.67
|
9.25
|
|||||
|
EBIT Growth (%)
|
153.66
|
-663.12
|
-84.37
|
-32.27
|
-50.21
|
984.22
|
|||||
|
Net Profit Growth (%)
|
866.67
|
-122.21
|
-30.20
|
-22.14
|
-40.74
|
570.60
|
|||||
|
EPS Growth (%)
|
866.59
|
-122.21
|
-30.19
|
-22.14
|
-40.74
|
570.66
|
|||||
|
Book Value Growth (%)
|
--
|
-1.85
|
12.82
|
5.46
|
18.22
|
21.88
|
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
|
29.65
|
--
|
21.83
|
16.67
|
10.40
|
2.69
|
|||||
|
Price / Book Value
|
0.64
|
0.65
|
0.76
|
0.94
|
0.79
|
0.41
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.00
|
-579.81
|
13.06
|
7.54
|
5.66
|
0.51
|
|||||
|
Close Price (₹)
|
18.29
|
20.15
|
23.95
|
26.20
|
21.00
|
9.15
|
|||||
|
High Price (₹)
|
25.02
|
27.74
|
29.29
|
35.15
|
27.60
|
9.54
|
|||||
|
Low Price (₹)
|
17.00
|
18.50
|
16.73
|
20.00
|
8.86
|
4.90
|
|||||
|
Market Cap (₹ Cr)
|
7.50
|
7.56
|
8.98
|
9.82
|
7.88
|
3.43
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
21.32
|
15.12
|
12.08
|
7.65
|
6.58
|
6.38
|
|||||
|
Quick Ratio
|
11.52
|
7.92
|
7.19
|
4.81
|
3.26
|
3.71
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
4,458.75
|
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 (%)
|
9.28
|
9.52
|
9.06
|
9.23
|
9.65
|
11.10
|
|||||
|
Asset Turnover
|
1.78
|
1.80
|
1.96
|
2.23
|
2.12
|
2.19
|
|||||
|
Receivable days
|
--
|
35.10
|
34.74
|
32.24
|
35.14
|
41.18
|
|||||
|
Inventory Days
|
--
|
67.46
|
58.80
|
61.95
|
71.88
|
60.57
|
|||||
|
Payable days
|
--
|
10.93
|
18.29
|
23.53
|
20.26
|
16.02
|
|||||
|
Cash Conversion Cycle
|
--
|
91.64
|
75.24
|
70.67
|
86.76
|
85.73
|