Market cap
₹42 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
--
P/B Ratio
0.2
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 Revenue
|
2.34
|
1.31
|
0.41
|
0.18
|
0.44
|
0.46
|
|||||
|
Total Income
|
2.36
|
2.51
|
0.63
|
0.19
|
0.44
|
0.64
|
|||||
|
Total Expenditure
|
2.91
|
2.14
|
0.89
|
0.76
|
1.19
|
1.17
|
|||||
|
EBITDA
|
-0.57
|
-0.82
|
-0.48
|
-0.58
|
-0.75
|
-0.71
|
|||||
|
Depreciation
|
1.93
|
1.93
|
1.93
|
1.92
|
1.92
|
1.92
|
|||||
|
EBIT
|
-2.50
|
-2.75
|
-2.41
|
-2.50
|
-2.67
|
-2.63
|
|||||
|
Interest
|
0.01
|
0.02
|
0.00
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.02
|
1.19
|
0.22
|
0.01
|
0.01
|
0.18
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
-2.39
|
|||||
|
Profit before Tax
|
-2.49
|
-1.58
|
-2.19
|
-2.49
|
-2.66
|
-4.84
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-2.49
|
-1.58
|
-2.19
|
-2.49
|
-2.66
|
-4.84
|
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
|
265.47
|
268.04
|
269.61
|
271.81
|
274.29
|
276.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
175.67
|
175.67
|
175.72
|
174.79
|
173.65
|
173.25
|
|||||
|
Current Liabilities
|
0.85
|
0.55
|
0.48
|
0.78
|
0.91
|
0.42
|
|||||
|
Total Liabilities
|
441.99
|
444.26
|
445.81
|
447.38
|
448.85
|
450.63
|
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
|
423.91
|
443.57
|
445.59
|
446.98
|
448.48
|
450.28
|
|||||
|
Current Assets
|
0.28
|
0.69
|
0.23
|
0.41
|
0.38
|
0.35
|
|||||
|
Total Assets
|
441.99
|
444.26
|
445.81
|
447.38
|
448.85
|
450.63
|
|||||
|
Total Debt*
|
--
|
175.46
|
175.39
|
174.42
|
173.24
|
172.54
|
|||||
|
Net Current Assets
|
-0.57
|
0.13
|
-0.26
|
-0.38
|
-0.53
|
-0.07
|
|||||
|
Contingent Liabilities
|
--
|
5.64
|
13.84
|
13.77
|
14.10
|
13.60
|
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
|
--
|
-1.50
|
-0.61
|
-0.68
|
-0.57
|
-0.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.33
|
-0.38
|
-0.43
|
-0.10
|
0.23
|
|||||
|
Cash from Financing Activities
|
--
|
0.04
|
0.98
|
1.18
|
0.70
|
0.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.12
|
-0.01
|
0.07
|
0.04
|
0.02
|
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 (₹)
|
-0.15
|
-0.10
|
-0.14
|
-0.15
|
-0.16
|
-0.30
|
|||||
|
Cash EPS (₹)
|
-0.15
|
0.02
|
-0.02
|
-0.03
|
-0.05
|
-0.18
|
|||||
|
Adjusted Book Value (₹)
|
16.31
|
16.56
|
16.66
|
16.79
|
16.95
|
17.11
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.09
|
-0.04
|
-0.04
|
-0.03
|
-0.02
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.02
|
-0.03
|
-0.05
|
-0.04
|
-0.17
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.35
|
-0.49
|
-0.56
|
-0.59
|
-1.07
|
|||||
|
ROE (%)
|
-0.93
|
-0.59
|
-0.81
|
-0.91
|
-0.97
|
-1.73
|
|||||
|
ROA (%)
|
-0.56
|
-0.35
|
-0.49
|
-0.55
|
-0.59
|
-1.07
|
|||||
|
EBIT Margin (%)
|
-106.62
|
-209.22
|
-588.78
|
-1,378.60
|
-611.30
|
-574.99
|
|||||
|
Net Margin (%)
|
-105.39
|
-62.91
|
-350.68
|
-1,281.80
|
-599.77
|
-759.02
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
26.57
|
-64.98
|
-311.75
|
-169.82
|
-638.62
|
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 (%)
|
-38.04
|
221.09
|
125.70
|
-58.51
|
-4.54
|
239.11
|
|||||
|
EBIT Growth (%)
|
9.83
|
-14.10
|
3.60
|
6.44
|
-1.49
|
18.54
|
|||||
|
Net Profit Growth (%)
|
12.90
|
28.10
|
11.79
|
6.66
|
45.01
|
-66.51
|
|||||
|
EPS Growth (%)
|
12.88
|
28.12
|
11.78
|
6.68
|
45.01
|
-66.50
|
|||||
|
Book Value Growth (%)
|
--
|
-0.58
|
-0.81
|
-0.91
|
-0.96
|
-1.72
|
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
|
-16.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.16
|
0.21
|
0.18
|
0.13
|
0.29
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-394.78
|
627.67
|
-840.28
|
-370.50
|
-338.93
|
-355.64
|
|||||
|
Close Price (₹)
|
2.25
|
3.52
|
2.95
|
2.17
|
4.84
|
1.00
|
|||||
|
High Price (₹)
|
4.46
|
6.70
|
4.80
|
5.34
|
10.56
|
1.64
|
|||||
|
Low Price (₹)
|
1.66
|
3.01
|
2.05
|
2.03
|
0.91
|
0.71
|
|||||
|
Market Cap (₹ Cr)
|
42.08
|
56.98
|
47.75
|
35.12
|
78.34
|
16.19
|
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
|
0.66
|
0.65
|
0.65
|
0.64
|
0.63
|
0.62
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.33
|
1.24
|
0.47
|
0.52
|
0.41
|
0.83
|
|||||
|
Quick Ratio
|
0.33
|
0.37
|
0.47
|
0.52
|
0.41
|
0.81
|
|||||
|
Interest Coverage
|
-413.17
|
-73.39
|
-4,386.00
|
--
|
--
|
--
|
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 (%)
|
0.98
|
0.59
|
4.72
|
105.68
|
45.63
|
51.62
|
|||||
|
Asset Turnover
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
--
|
3.75
|
94.06
|
393.59
|
181.96
|
209.33
|
|||||
|
Inventory Days
|
--
|
67.01
|
0.71
|
1.41
|
3.63
|
3.59
|
|||||
|
Payable days
|
--
|
285.02
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-214.26
|
--
|
--
|
--
|
--
|