Market cap
₹6 Cr
Revenue (TTM)
₹145 Cr
P/E Ratio
0.4
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
|
145.43
|
6.06
|
10.30
|
9.73
|
16.43
|
11.35
|
|||||
|
Total Income
|
145.62
|
6.11
|
10.35
|
9.97
|
16.51
|
11.36
|
|||||
|
Total Expenditure
|
137.47
|
10.83
|
9.60
|
9.30
|
15.51
|
10.62
|
|||||
|
EBITDA
|
7.96
|
-4.77
|
0.70
|
0.43
|
0.92
|
0.73
|
|||||
|
Depreciation
|
0.22
|
0.24
|
0.31
|
0.36
|
0.36
|
0.28
|
|||||
|
EBIT
|
7.75
|
-5.01
|
0.39
|
0.07
|
0.55
|
0.45
|
|||||
|
Interest
|
-0.08
|
0.36
|
0.32
|
0.19
|
0.02
|
0.04
|
|||||
|
Other Income
|
0.19
|
0.05
|
0.05
|
0.24
|
0.08
|
0.01
|
|||||
|
Exceptional Items
|
7.10
|
-2.39
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
15.12
|
-7.71
|
0.11
|
0.12
|
0.61
|
0.43
|
|||||
|
Provision for Tax
|
0.31
|
-0.05
|
0.06
|
0.03
|
0.09
|
-0.04
|
|||||
|
Profit after Tax
|
14.81
|
-7.66
|
0.05
|
0.09
|
0.52
|
0.47
|
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
|
0.96
|
-4.03
|
3.63
|
3.58
|
3.50
|
3.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.02
|
0.03
|
3.42
|
3.38
|
0.68
|
0.28
|
|||||
|
Current Liabilities
|
0.86
|
7.35
|
6.07
|
3.74
|
3.10
|
2.76
|
|||||
|
Total Liabilities
|
1.83
|
3.35
|
13.15
|
10.74
|
7.29
|
6.28
|
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
|
0.81
|
0.85
|
2.59
|
2.89
|
2.66
|
2.36
|
|||||
|
Current Assets
|
0.58
|
2.50
|
10.54
|
7.82
|
4.62
|
3.92
|
|||||
|
Total Assets
|
1.83
|
3.35
|
13.15
|
10.74
|
7.29
|
6.28
|
|||||
|
Total Debt*
|
--
|
3.52
|
3.45
|
3.42
|
0.69
|
0.27
|
|||||
|
Net Current Assets
|
-0.28
|
-4.86
|
4.46
|
4.07
|
1.52
|
1.16
|
|||||
|
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
|
-0.10
|
-1.55
|
0.57
|
0.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.60
|
-0.01
|
-0.59
|
-0.66
|
-0.72
|
|||||
|
Cash from Financing Activities
|
--
|
-0.28
|
-0.29
|
2.54
|
0.12
|
0.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.02
|
-0.40
|
0.40
|
0.03
|
0.00
|
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 (₹)
|
13.55
|
-13.76
|
0.10
|
0.16
|
0.94
|
0.84
|
|||||
|
Cash EPS (₹)
|
26.58
|
-13.33
|
0.65
|
0.80
|
1.59
|
1.34
|
|||||
|
Adjusted Book Value (₹)
|
15.55
|
-7.24
|
6.52
|
6.42
|
6.28
|
5.83
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
0.50
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.54
|
-0.19
|
-2.79
|
1.03
|
1.22
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.90
|
-0.78
|
-3.58
|
0.45
|
0.28
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-224.03
|
6.17
|
5.50
|
16.56
|
13.91
|
|||||
|
ROE (%)
|
1,071.52
|
--
|
1.47
|
2.49
|
15.50
|
15.48
|
|||||
|
ROA (%)
|
571.48
|
-93.05
|
0.44
|
0.98
|
7.70
|
7.60
|
|||||
|
EBIT Margin (%)
|
5.33
|
-82.65
|
3.76
|
0.73
|
3.38
|
3.97
|
|||||
|
Net Margin (%)
|
10.17
|
-125.48
|
0.51
|
0.88
|
3.16
|
4.11
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-122.57
|
3.52
|
4.56
|
5.39
|
6.60
|
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 (%)
|
2,824.88
|
-41.17
|
5.84
|
-40.77
|
44.75
|
-29.38
|
|||||
|
EBIT Growth (%)
|
205.42
|
-1,393.29
|
443.82
|
-87.16
|
23.13
|
83.06
|
|||||
|
Net Profit Growth (%)
|
201.47
|
--
|
-39.70
|
-83.17
|
12.01
|
391.68
|
|||||
|
EPS Growth (%)
|
252.15
|
--
|
-39.73
|
-83.17
|
12.00
|
391.64
|
|||||
|
Book Value Growth (%)
|
--
|
-211.13
|
1.48
|
2.32
|
7.72
|
16.78
|
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
|
0.44
|
--
|
239.64
|
142.59
|
27.46
|
7.52
|
|||||
|
Price / Book Value
|
0.75
|
-2.52
|
3.50
|
3.50
|
4.10
|
1.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
1.94
|
--
|
|||||
|
EV/EBITDA
|
0.74
|
-2.89
|
21.64
|
23.39
|
14.98
|
5.07
|
|||||
|
Close Price (₹)
|
19.73
|
18.25
|
22.79
|
22.50
|
25.75
|
6.30
|
|||||
|
High Price (₹)
|
27.75
|
27.70
|
44.00
|
40.45
|
44.35
|
7.98
|
|||||
|
Low Price (₹)
|
15.01
|
15.88
|
16.00
|
20.20
|
4.45
|
2.10
|
|||||
|
Market Cap (₹ Cr)
|
6.48
|
10.17
|
12.70
|
12.53
|
14.34
|
3.51
|
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
|
--
|
-0.87
|
0.95
|
0.96
|
0.20
|
0.08
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.87
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.67
|
0.34
|
1.73
|
2.09
|
1.49
|
1.42
|
|||||
|
Quick Ratio
|
0.67
|
0.12
|
0.47
|
0.65
|
1.03
|
1.14
|
|||||
|
Interest Coverage
|
-195.32
|
-20.48
|
1.36
|
1.65
|
26.26
|
12.94
|
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 (%)
|
0.06
|
12.02
|
27.22
|
19.99
|
18.78
|
27.36
|
|||||
|
Asset Turnover
|
56.13
|
0.74
|
0.86
|
1.08
|
2.42
|
1.85
|
|||||
|
Receivable days
|
--
|
106.38
|
84.15
|
94.36
|
68.78
|
100.00
|
|||||
|
Inventory Days
|
--
|
280.32
|
230.96
|
127.44
|
24.33
|
24.52
|
|||||
|
Payable days
|
--
|
186.07
|
243.14
|
183.41
|
79.77
|
118.60
|
|||||
|
Cash Conversion Cycle
|
--
|
200.63
|
71.98
|
38.39
|
13.33
|
5.92
|