Market cap
₹151 Cr
Revenue (TTM)
₹88 Cr
P/E Ratio
--
P/B Ratio
1.2
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 Income
|
88.13
|
30.69
|
21.79
|
20.15
|
26.70
|
20.24
|
|||||
|
Other Income
|
9.80
|
1.00
|
0.53
|
0.40
|
7.96
|
0.02
|
|||||
|
Total Income
|
97.93
|
31.69
|
22.32
|
20.54
|
34.66
|
20.26
|
|||||
|
Interest Expense
|
2.24
|
11.37
|
12.68
|
12.15
|
19.51
|
14.96
|
|||||
|
Operating Expenses
|
98.58
|
15.09
|
9.56
|
6.74
|
8.49
|
11.91
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.89
|
4.99
|
-0.23
|
1.34
|
6.29
|
-7.04
|
|||||
|
Taxes
|
-0.25
|
2.07
|
0.14
|
0.78
|
2.53
|
0.03
|
|||||
|
Profit after Tax
|
-2.64
|
2.92
|
-0.37
|
0.56
|
3.77
|
-7.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.64
|
2.92
|
-0.37
|
0.56
|
3.77
|
-7.07
|
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
|
67.86
|
70.46
|
28.86
|
39.30
|
38.57
|
23.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.65
|
299.01
|
315.80
|
280.23
|
252.84
|
213.97
|
|||||
|
Current Liabilities
|
320.26
|
7.02
|
17.80
|
29.90
|
15.19
|
37.49
|
|||||
|
Total Liabilities
|
389.77
|
376.49
|
362.45
|
349.43
|
306.60
|
275.23
|
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
|
--
|
-9.78
|
-12.31
|
-15.37
|
-18.11
|
11.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-11.47
|
-11.04
|
|||||
|
Cash from Financing Activities
|
--
|
9.75
|
12.79
|
15.22
|
29.38
|
0.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.03
|
0.47
|
-0.15
|
-0.20
|
1.07
|
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 (₹)
|
-0.04
|
0.05
|
-0.01
|
0.01
|
0.09
|
-0.16
|
|||||
|
Cash EPS (₹)
|
-0.04
|
0.05
|
0.00
|
0.02
|
0.09
|
-0.15
|
|||||
|
Adjusted Book Value (₹)
|
2.19
|
1.19
|
0.65
|
0.66
|
0.65
|
0.54
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.33
|
-0.58
|
-0.73
|
-25.62
|
16.42
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.96
|
-1.14
|
-1.09
|
-54.37
|
-18.75
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.58
|
3.75
|
4.42
|
9.76
|
3.40
|
|||||
|
ROE (%)
|
-3.42
|
5.88
|
-1.27
|
1.93
|
14.41
|
-25.88
|
|||||
|
ROA (%)
|
-0.69
|
0.79
|
-0.10
|
0.17
|
1.29
|
-2.59
|
|||||
|
EBIT Margin (%)
|
-11.86
|
50.06
|
54.70
|
64.99
|
66.84
|
39.01
|
|||||
|
Net Margin (%)
|
-2.69
|
9.21
|
-1.66
|
2.71
|
10.87
|
-34.88
|
|||||
|
Cash Profit Margin (%)
|
--
|
10.28
|
-0.26
|
4.32
|
15.49
|
-32.80
|
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 (%)
|
1,653.99
|
40.85
|
8.16
|
-24.55
|
31.95
|
-41.63
|
|||||
|
EBIT Growth (%)
|
56.60
|
28.88
|
-8.96
|
-26.63
|
126.06
|
-48.33
|
|||||
|
Net Profit Growth (%)
|
679.87
|
889.80
|
-166.44
|
-85.23
|
153.31
|
-339.45
|
|||||
|
EPS Growth (%)
|
86.66
|
686.90
|
-166.62
|
-85.23
|
153.32
|
-339.45
|
|||||
|
Book Value Growth (%)
|
--
|
144.17
|
-1.26
|
2.57
|
19.88
|
-22.91
|
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
|
-57.06
|
22.69
|
--
|
39.24
|
0.96
|
--
|
|||||
|
Price / Book Value
|
1.16
|
1.88
|
0.80
|
0.75
|
3.79
|
0.89
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-663.87
|
25.95
|
26.50
|
21.87
|
13.77
|
28.14
|
|||||
|
Close Price (₹)
|
2.80
|
2.24
|
0.52
|
0.49
|
2.45
|
0.48
|
|||||
|
High Price (₹)
|
7.64
|
2.84
|
1.23
|
4.36
|
3.22
|
0.59
|
|||||
|
Low Price (₹)
|
2.67
|
0.46
|
0.41
|
0.48
|
0.37
|
0.26
|
|||||
|
Market Cap (₹ Cr)
|
150.52
|
132.45
|
23.11
|
21.84
|
108.02
|
21.24
|
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
|
--
|
4.24
|
10.94
|
9.58
|
8.87
|
9.00
|
|||||
|
Short term debt to equity ratio
|
4.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.15
|
49.48
|
18.37
|
10.50
|
18.17
|
6.83
|
|||||
|
Quick Ratio
|
1.15
|
49.45
|
18.23
|
10.41
|
18.03
|
6.79
|
|||||
|
Interest Coverage
|
-0.29
|
1.44
|
0.98
|
1.11
|
1.32
|
0.53
|