Market cap
₹5 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
4.6
P/B Ratio
0.3
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
|
0.85
|
0.28
|
--
|
0.70
|
1.49
|
1.50
|
|||||
|
Total Income
|
1.94
|
3.90
|
0.83
|
1.34
|
2.11
|
2.11
|
|||||
|
Total Expenditure
|
0.60
|
0.86
|
0.59
|
1.48
|
0.67
|
0.64
|
|||||
|
EBITDA
|
0.25
|
-0.58
|
-0.59
|
-0.78
|
0.82
|
0.85
|
|||||
|
Depreciation
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
EBIT
|
0.25
|
-0.58
|
-0.60
|
-0.78
|
0.82
|
0.85
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
--
|
0.00
|
0.00
|
|||||
|
Other Income
|
1.09
|
3.62
|
0.83
|
0.64
|
0.62
|
0.62
|
|||||
|
Exceptional Items
|
--
|
--
|
0.00
|
--
|
0.00
|
0.00
|
|||||
|
Profit before Tax
|
1.34
|
3.04
|
0.23
|
-0.15
|
1.44
|
1.46
|
|||||
|
Provision for Tax
|
0.32
|
0.76
|
0.09
|
0.08
|
0.38
|
0.35
|
|||||
|
Profit after Tax
|
1.02
|
2.28
|
0.15
|
-0.23
|
1.05
|
1.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.07
|
0.25
|
-0.01
|
0.19
|
0.18
|
0.49
|
|||||
|
Consolidated Profit
|
1.09
|
2.53
|
0.13
|
-0.04
|
1.23
|
1.60
|
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
|
17.23
|
16.17
|
13.64
|
13.51
|
13.55
|
12.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.31
|
0.18
|
0.14
|
0.68
|
0.25
|
0.24
|
|||||
|
Current Liabilities
|
1.46
|
1.11
|
0.39
|
0.32
|
1.03
|
0.70
|
|||||
|
Total Liabilities
|
19.00
|
17.57
|
14.29
|
14.63
|
14.95
|
13.38
|
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
|
5.30
|
15.07
|
12.28
|
12.59
|
12.81
|
11.14
|
|||||
|
Current Assets
|
2.51
|
2.39
|
1.89
|
1.92
|
2.02
|
2.12
|
|||||
|
Total Assets
|
19.00
|
17.57
|
14.29
|
14.63
|
14.95
|
13.38
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
1.06
|
1.29
|
1.50
|
1.60
|
0.99
|
1.42
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
1.96
|
1.96
|
2.70
|
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
|
--
|
0.00
|
0.01
|
-0.01
|
-0.02
|
0.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
--
|
--
|
--
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.01
|
0.01
|
-0.01
|
-0.02
|
0.01
|
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 (₹)
|
2.18
|
5.06
|
0.26
|
-0.08
|
2.47
|
3.20
|
|||||
|
Cash EPS (₹)
|
2.17
|
4.57
|
0.30
|
-0.45
|
2.11
|
2.23
|
|||||
|
Adjusted Book Value (₹)
|
34.70
|
32.35
|
27.29
|
27.03
|
27.10
|
24.64
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.01
|
0.02
|
-0.03
|
-0.04
|
0.01
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.54
|
-0.16
|
-0.41
|
-0.40
|
-0.97
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
20.39
|
1.72
|
-1.08
|
11.10
|
12.69
|
|||||
|
ROE (%)
|
6.36
|
15.31
|
1.07
|
-1.69
|
8.13
|
9.62
|
|||||
|
ROA (%)
|
5.57
|
14.43
|
1.01
|
-1.56
|
7.49
|
9.03
|
|||||
|
EBIT Margin (%)
|
29.75
|
-205.93
|
--
|
-112.29
|
54.83
|
56.63
|
|||||
|
Net Margin (%)
|
52.58
|
58.58
|
17.40
|
-17.15
|
49.87
|
52.44
|
|||||
|
Cash Profit Margin (%)
|
--
|
815.89
|
--
|
-32.05
|
71.12
|
74.36
|
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 (%)
|
202.50
|
--
|
-100.00
|
-53.02
|
-0.75
|
932.05
|
|||||
|
EBIT Growth (%)
|
144.92
|
3.55
|
23.75
|
-196.20
|
-3.90
|
368.06
|
|||||
|
Net Profit Growth (%)
|
-57.05
|
1,474.48
|
163.29
|
-121.78
|
-5.09
|
496.17
|
|||||
|
EPS Growth (%)
|
-57.16
|
1,835.91
|
440.10
|
-103.11
|
-22.91
|
760.61
|
|||||
|
Book Value Growth (%)
|
--
|
18.53
|
0.97
|
-0.28
|
10.01
|
14.92
|
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
|
4.61
|
2.70
|
54.18
|
--
|
8.60
|
1.03
|
|||||
|
Price / Book Value
|
0.29
|
0.42
|
0.52
|
0.42
|
0.78
|
0.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.56
|
2.17
|
28.71
|
-38.67
|
7.18
|
0.95
|
|||||
|
Close Price (₹)
|
10.25
|
13.64
|
14.15
|
11.34
|
21.20
|
3.31
|
|||||
|
High Price (₹)
|
16.00
|
20.28
|
18.86
|
23.00
|
44.60
|
5.99
|
|||||
|
Low Price (₹)
|
9.01
|
10.77
|
9.21
|
10.07
|
3.25
|
1.49
|
|||||
|
Market Cap (₹ Cr)
|
5.01
|
6.82
|
--
|
5.67
|
10.60
|
1.66
|
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
|
1.72
|
2.16
|
4.83
|
5.98
|
1.96
|
3.02
|
|||||
|
Quick Ratio
|
1.20
|
1.42
|
1.93
|
2.44
|
0.79
|
1.05
|
|||||
|
Interest Coverage
|
--
|
3,040.50
|
1,166.00
|
--
|
--
|
--
|
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 (%)
|
34.12
|
79.64
|
--
|
73.13
|
35.65
|
32.30
|
|||||
|
Asset Turnover
|
0.05
|
0.02
|
--
|
0.05
|
0.11
|
0.12
|
|||||
|
Receivable days
|
--
|
285.35
|
--
|
271.97
|
124.46
|
121.55
|
|||||
|
Inventory Days
|
--
|
1,283.43
|
--
|
612.43
|
317.67
|
361.72
|
|||||
|
Payable days
|
--
|
37.22
|
--
|
37.38
|
9.68
|
20.88
|
|||||
|
Cash Conversion Cycle
|
--
|
1,531.56
|
--
|
847.02
|
432.44
|
462.39
|