Market cap
₹18 Cr
Revenue (TTM)
₹4 Cr
P/E Ratio
40
P/B Ratio
1.8
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
|
4.44
|
4.94
|
5.72
|
3.17
|
5.21
|
2.34
|
|||||
|
Total Income
|
5.03
|
4.95
|
5.76
|
3.19
|
5.29
|
2.40
|
|||||
|
Total Expenditure
|
4.16
|
4.79
|
5.31
|
2.86
|
4.37
|
2.24
|
|||||
|
EBITDA
|
0.28
|
0.15
|
0.41
|
0.31
|
0.84
|
0.11
|
|||||
|
Depreciation
|
0.13
|
0.11
|
0.10
|
0.10
|
0.11
|
0.11
|
|||||
|
EBIT
|
0.14
|
0.04
|
0.31
|
0.21
|
0.73
|
-0.01
|
|||||
|
Interest
|
0.07
|
0.04
|
0.05
|
0.14
|
0.80
|
0.10
|
|||||
|
Other Income
|
0.59
|
0.01
|
0.04
|
0.02
|
0.08
|
0.05
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.67
|
0.01
|
0.30
|
0.09
|
0.01
|
-0.05
|
|||||
|
Provision for Tax
|
0.21
|
--
|
--
|
--
|
0.06
|
--
|
|||||
|
Profit after Tax
|
0.46
|
0.01
|
0.30
|
0.09
|
-0.06
|
-0.05
|
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
|
9.84
|
9.59
|
9.58
|
9.29
|
9.20
|
9.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.43
|
0.24
|
0.36
|
0.49
|
0.62
|
0.57
|
|||||
|
Current Liabilities
|
0.72
|
0.28
|
1.19
|
0.30
|
2.73
|
15.50
|
|||||
|
Total Liabilities
|
10.99
|
10.11
|
11.14
|
10.08
|
12.56
|
25.32
|
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
|
1.22
|
6.58
|
3.13
|
1.53
|
1.61
|
25.16
|
|||||
|
Current Assets
|
9.46
|
3.50
|
7.97
|
8.52
|
10.92
|
0.16
|
|||||
|
Total Assets
|
10.99
|
10.11
|
11.14
|
10.08
|
12.56
|
25.32
|
|||||
|
Total Debt*
|
--
|
0.36
|
0.47
|
0.57
|
0.62
|
15.56
|
|||||
|
Net Current Assets
|
8.74
|
3.22
|
6.78
|
8.22
|
8.18
|
-15.34
|
|||||
|
Contingent Liabilities
|
--
|
0.63
|
0.63
|
0.60
|
0.21
|
0.21
|
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
|
--
|
0.84
|
0.07
|
-0.12
|
15.96
|
0.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.52
|
--
|
-0.01
|
0.01
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-0.15
|
-0.15
|
-0.11
|
-15.68
|
-0.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.17
|
-0.08
|
-0.25
|
0.28
|
0.06
|
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 (₹)
|
1.05
|
0.02
|
0.69
|
0.21
|
-0.13
|
-0.12
|
|||||
|
Cash EPS (₹)
|
1.05
|
0.28
|
0.93
|
0.44
|
0.12
|
0.14
|
|||||
|
Adjusted Book Value (₹)
|
22.72
|
22.00
|
21.99
|
21.31
|
21.11
|
21.23
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.93
|
0.15
|
-0.28
|
36.61
|
0.55
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.63
|
0.03
|
-0.43
|
35.01
|
0.20
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.51
|
3.54
|
2.33
|
4.69
|
0.20
|
|||||
|
ROE (%)
|
4.71
|
0.08
|
3.19
|
0.98
|
-0.60
|
-0.55
|
|||||
|
ROA (%)
|
4.34
|
0.07
|
2.84
|
0.80
|
-0.29
|
-0.20
|
|||||
|
EBIT Margin (%)
|
3.22
|
0.81
|
5.38
|
6.62
|
14.08
|
-0.26
|
|||||
|
Net Margin (%)
|
9.10
|
0.16
|
5.23
|
2.83
|
-1.04
|
-2.11
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.46
|
7.09
|
6.06
|
0.98
|
2.60
|
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 (%)
|
-10.16
|
-13.60
|
80.30
|
-39.09
|
122.14
|
-13.31
|
|||||
|
EBIT Growth (%)
|
921.43
|
-87.07
|
46.55
|
-71.35
|
12,323.33
|
89.73
|
|||||
|
Net Profit Growth (%)
|
2,181.82
|
-97.45
|
234.15
|
263.70
|
-8.68
|
-172.95
|
|||||
|
EPS Growth (%)
|
2,180.59
|
-97.44
|
234.17
|
263.69
|
-8.68
|
-172.96
|
|||||
|
Book Value Growth (%)
|
--
|
0.07
|
3.16
|
0.98
|
-0.60
|
-0.54
|
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
|
39.96
|
1,798.87
|
54.70
|
86.18
|
--
|
--
|
|||||
|
Price / Book Value
|
1.85
|
1.45
|
1.72
|
0.84
|
--
|
0.11
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.48
|
85.29
|
37.10
|
24.85
|
5.04
|
103.17
|
|||||
|
Close Price (₹)
|
42.07
|
31.84
|
37.82
|
17.83
|
--
|
2.43
|
|||||
|
High Price (₹)
|
57.00
|
52.50
|
57.15
|
56.80
|
--
|
3.80
|
|||||
|
Low Price (₹)
|
27.16
|
29.10
|
15.70
|
7.88
|
--
|
2.43
|
|||||
|
Market Cap (₹ Cr)
|
18.30
|
13.88
|
16.49
|
7.77
|
--
|
1.06
|
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
|
0.05
|
0.06
|
0.07
|
1.68
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
1.62
|
|||||
|
Current Ratio
|
13.12
|
12.32
|
6.69
|
28.51
|
3.99
|
0.01
|
|||||
|
Quick Ratio
|
1.25
|
6.43
|
1.51
|
15.71
|
3.99
|
0.01
|
|||||
|
Interest Coverage
|
10.53
|
1.18
|
6.89
|
1.65
|
1.01
|
0.49
|
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 (%)
|
19.55
|
32.41
|
31.03
|
--
|
66.79
|
2.51
|
|||||
|
Asset Turnover
|
0.42
|
0.47
|
0.54
|
0.28
|
0.27
|
0.09
|
|||||
|
Receivable days
|
--
|
124.69
|
113.25
|
--
|
123.95
|
14.86
|
|||||
|
Inventory Days
|
--
|
290.07
|
356.42
|
574.55
|
--
|
--
|
|||||
|
Payable days
|
--
|
41.93
|
38.03
|
195.88
|
123.19
|
42.39
|
|||||
|
Cash Conversion Cycle
|
--
|
372.83
|
431.64
|
378.67
|
0.76
|
-27.53
|