Market cap
₹94 Cr
Revenue (TTM)
₹36 Cr
P/E Ratio
16.6
P/B Ratio
0.5
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
|
36.37
|
27.02
|
44.05
|
14.73
|
5.30
|
0.42
|
|||||
|
Total Income
|
37.94
|
27.11
|
44.05
|
14.73
|
5.30
|
0.71
|
|||||
|
Total Expenditure
|
25.76
|
19.03
|
34.06
|
11.65
|
3.52
|
0.48
|
|||||
|
EBITDA
|
10.61
|
7.99
|
9.99
|
3.08
|
1.79
|
-0.06
|
|||||
|
Depreciation
|
3.94
|
3.20
|
3.32
|
0.98
|
0.58
|
0.58
|
|||||
|
EBIT
|
6.67
|
4.79
|
6.66
|
2.10
|
1.20
|
-0.65
|
|||||
|
Interest
|
1.56
|
0.21
|
0.04
|
0.04
|
0.05
|
0.10
|
|||||
|
Other Income
|
1.57
|
0.09
|
--
|
--
|
--
|
0.30
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6.69
|
4.67
|
6.62
|
2.06
|
1.15
|
-0.45
|
|||||
|
Provision for Tax
|
1.00
|
0.70
|
0.99
|
0.31
|
0.17
|
--
|
|||||
|
Profit after Tax
|
5.68
|
3.97
|
5.63
|
1.75
|
0.98
|
-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
|
163.51
|
101.43
|
46.25
|
17.04
|
1.12
|
0.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.20
|
2.78
|
1.79
|
0.21
|
0.29
|
0.36
|
|||||
|
Current Liabilities
|
9.56
|
1.23
|
3.01
|
2.93
|
2.68
|
3.45
|
|||||
|
Total Liabilities
|
192.27
|
105.50
|
51.12
|
20.25
|
4.16
|
4.01
|
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
|
129.20
|
47.16
|
34.20
|
16.51
|
1.80
|
2.38
|
|||||
|
Current Assets
|
63.07
|
58.27
|
16.86
|
3.67
|
2.30
|
1.57
|
|||||
|
Total Assets
|
192.28
|
105.50
|
51.12
|
20.25
|
4.16
|
4.01
|
|||||
|
Total Debt*
|
--
|
2.85
|
2.40
|
0.28
|
0.35
|
0.42
|
|||||
|
Net Current Assets
|
53.51
|
57.04
|
13.84
|
0.74
|
-0.39
|
-1.88
|
|||||
|
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
|
--
|
-29.43
|
8.25
|
6.23
|
0.08
|
0.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-14.53
|
-21.01
|
-15.70
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
43.33
|
13.40
|
9.90
|
-0.07
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.62
|
0.63
|
0.43
|
0.02
|
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 (₹)
|
0.09
|
0.07
|
0.17
|
0.12
|
0.14
|
-0.06
|
|||||
|
Cash EPS (₹)
|
0.06
|
0.13
|
0.26
|
0.18
|
0.22
|
0.02
|
|||||
|
Adjusted Book Value (₹)
|
2.01
|
1.36
|
0.99
|
0.65
|
0.15
|
0.02
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-9.57
|
7.14
|
12.23
|
0.34
|
0.00
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-18.45
|
-20.68
|
-22.78
|
-0.36
|
0.00
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.38
|
20.20
|
22.34
|
118.10
|
-40.16
|
|||||
|
ROE (%)
|
4.49
|
7.19
|
26.04
|
32.44
|
156.01
|
-70.90
|
|||||
|
ROA (%)
|
3.82
|
5.08
|
15.80
|
14.43
|
24.40
|
-15.68
|
|||||
|
EBIT Margin (%)
|
18.34
|
17.73
|
15.13
|
14.25
|
22.68
|
-155.70
|
|||||
|
Net Margin (%)
|
14.98
|
14.65
|
12.78
|
11.89
|
18.50
|
-63.62
|
|||||
|
Cash Profit Margin (%)
|
--
|
26.54
|
20.32
|
18.55
|
29.50
|
31.21
|
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 (%)
|
33.86
|
-38.67
|
199.08
|
177.88
|
1,172.78
|
-10.74
|
|||||
|
EBIT Growth (%)
|
32.60
|
-28.10
|
217.39
|
74.61
|
285.43
|
-22.73
|
|||||
|
Net Profit Growth (%)
|
36.39
|
-29.43
|
221.26
|
78.65
|
315.59
|
-2,237.44
|
|||||
|
EPS Growth (%)
|
-2.03
|
-57.60
|
41.71
|
-13.22
|
315.59
|
21.61
|
|||||
|
Book Value Growth (%)
|
--
|
129.64
|
246.36
|
765.42
|
709.33
|
-87.92
|
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
|
16.57
|
9.47
|
13.02
|
8.61
|
1.45
|
--
|
|||||
|
Price / Book Value
|
0.50
|
0.49
|
3.50
|
2.49
|
2.03
|
5.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.25
|
4.95
|
11.87
|
7.78
|
1.46
|
4.81
|
|||||
|
Close Price (₹)
|
0.97
|
0.67
|
3.46
|
1.61
|
0.31
|
0.10
|
|||||
|
High Price (₹)
|
2.90
|
4.09
|
3.75
|
2.92
|
0.31
|
0.10
|
|||||
|
Low Price (₹)
|
0.63
|
0.65
|
1.31
|
0.31
|
0.10
|
0.10
|
|||||
|
Market Cap (₹ Cr)
|
94.13
|
37.62
|
117.23
|
24.13
|
2.27
|
0.71
|
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
|
0.03
|
0.04
|
0.07
|
0.03
|
0.32
|
3.07
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
6.59
|
47.47
|
5.60
|
1.25
|
0.86
|
0.45
|
|||||
|
Quick Ratio
|
5.92
|
46.32
|
5.60
|
1.25
|
0.86
|
0.45
|
|||||
|
Interest Coverage
|
5.29
|
23.40
|
159.03
|
54.71
|
24.71
|
-3.33
|
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 (%)
|
27.06
|
48.49
|
16.13
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.24
|
0.35
|
1.24
|
1.21
|
1.32
|
0.14
|
|||||
|
Receivable days
|
--
|
136.49
|
58.86
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
19.08
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
2,428.99
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
58.86
|
--
|
--
|
-2,428.99
|