Market cap
₹8 Cr
Revenue (TTM)
₹26 Cr
P/E Ratio
--
P/B Ratio
0.9
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
|
26.15
|
28.98
|
27.58
|
53.36
|
148.18
|
155.30
|
|||||
|
Total Income
|
26.53
|
29.33
|
30.58
|
54.95
|
149.92
|
155.47
|
|||||
|
Total Expenditure
|
26.30
|
29.32
|
28.48
|
53.52
|
148.04
|
153.11
|
|||||
|
EBITDA
|
-0.15
|
-0.34
|
-0.89
|
-0.16
|
0.14
|
2.18
|
|||||
|
Depreciation
|
1.05
|
0.98
|
0.52
|
0.34
|
0.31
|
0.31
|
|||||
|
EBIT
|
-1.20
|
-1.33
|
-1.41
|
-0.50
|
-0.17
|
1.87
|
|||||
|
Interest
|
0.67
|
0.88
|
1.50
|
0.95
|
1.20
|
1.73
|
|||||
|
Other Income
|
0.38
|
0.35
|
3.00
|
1.59
|
1.74
|
0.17
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.49
|
-1.85
|
0.09
|
0.14
|
0.36
|
0.32
|
|||||
|
Provision for Tax
|
-0.09
|
0.05
|
0.02
|
0.04
|
0.09
|
0.08
|
|||||
|
Profit after Tax
|
-1.40
|
-1.90
|
0.07
|
0.10
|
0.27
|
0.23
|
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
|
9.37
|
10.41
|
12.31
|
12.24
|
12.14
|
11.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.32
|
13.47
|
4.85
|
2.58
|
3.28
|
3.32
|
|||||
|
Current Liabilities
|
12.67
|
7.34
|
10.22
|
22.48
|
13.58
|
19.88
|
|||||
|
Total Liabilities
|
35.36
|
31.21
|
27.37
|
37.31
|
29.01
|
35.08
|
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
|
7.22
|
8.08
|
8.74
|
5.81
|
4.56
|
4.75
|
|||||
|
Current Assets
|
28.15
|
23.13
|
18.63
|
31.50
|
24.44
|
30.33
|
|||||
|
Total Assets
|
35.36
|
31.21
|
27.37
|
37.31
|
29.01
|
35.08
|
|||||
|
Total Debt*
|
--
|
19.34
|
13.43
|
21.53
|
13.57
|
15.88
|
|||||
|
Net Current Assets
|
15.47
|
15.79
|
8.42
|
9.01
|
10.86
|
10.45
|
|||||
|
Contingent Liabilities
|
--
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
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
|
--
|
3.89
|
14.40
|
-4.60
|
0.66
|
6.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.40
|
-3.51
|
-1.48
|
-0.12
|
0.15
|
|||||
|
Cash from Financing Activities
|
--
|
-0.87
|
-1.50
|
-0.94
|
-1.20
|
-1.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
2.63
|
9.39
|
-7.02
|
-0.65
|
5.11
|
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 (₹)
|
-2.27
|
-3.10
|
0.11
|
0.17
|
0.44
|
0.38
|
|||||
|
Cash EPS (₹)
|
-2.27
|
-1.50
|
0.95
|
0.72
|
0.94
|
0.89
|
|||||
|
Adjusted Book Value (₹)
|
14.23
|
16.91
|
20.01
|
19.90
|
19.73
|
19.30
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
6.33
|
23.40
|
-7.47
|
1.08
|
11.20
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
4.19
|
15.08
|
-11.37
|
-0.82
|
2.64
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.51
|
5.34
|
3.66
|
5.86
|
7.42
|
|||||
|
ROE (%)
|
-14.56
|
-16.77
|
0.54
|
0.83
|
2.23
|
1.99
|
|||||
|
ROA (%)
|
-4.22
|
-6.50
|
0.20
|
0.31
|
0.84
|
0.64
|
|||||
|
EBIT Margin (%)
|
-4.59
|
-4.58
|
-5.12
|
-0.94
|
-0.12
|
1.20
|
|||||
|
Net Margin (%)
|
-5.29
|
-6.49
|
0.22
|
0.19
|
0.18
|
0.15
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-3.18
|
2.12
|
0.83
|
0.39
|
0.35
|
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 (%)
|
-8.22
|
5.06
|
-48.31
|
-63.99
|
-4.58
|
33.33
|
|||||
|
EBIT Growth (%)
|
18.37
|
6.10
|
-181.69
|
-189.77
|
-109.26
|
-22.07
|
|||||
|
Net Profit Growth (%)
|
27.89
|
-2,994.68
|
-35.30
|
-62.01
|
14.36
|
27.13
|
|||||
|
EPS Growth (%)
|
27.89
|
-2,995.79
|
-35.33
|
-62.01
|
14.38
|
27.12
|
|||||
|
Book Value Growth (%)
|
--
|
-15.47
|
0.54
|
0.84
|
2.25
|
2.01
|
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
|
-5.84
|
--
|
119.18
|
43.86
|
26.20
|
18.79
|
|||||
|
Price / Book Value
|
0.93
|
0.85
|
0.64
|
0.36
|
0.58
|
0.37
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
125.62
|
2,770.09
|
9.72
|
16.96
|
10.89
|
7.30
|
|||||
|
Close Price (₹)
|
12.36
|
14.37
|
12.74
|
7.25
|
11.40
|
7.15
|
|||||
|
High Price (₹)
|
17.00
|
20.10
|
19.05
|
14.64
|
16.17
|
7.24
|
|||||
|
Low Price (₹)
|
11.61
|
9.72
|
6.23
|
6.61
|
4.00
|
3.61
|
|||||
|
Market Cap (₹ Cr)
|
8.19
|
8.84
|
7.84
|
4.46
|
7.01
|
4.40
|
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
|
1.35
|
1.86
|
1.09
|
1.76
|
1.12
|
1.34
|
|||||
|
Short term debt to equity ratio
|
--
|
0.64
|
0.75
|
1.60
|
0.90
|
1.12
|
|||||
|
Current Ratio
|
2.22
|
3.15
|
1.82
|
1.40
|
1.80
|
1.53
|
|||||
|
Quick Ratio
|
1.17
|
1.18
|
0.62
|
1.19
|
1.37
|
1.27
|
|||||
|
Interest Coverage
|
-1.22
|
-1.11
|
1.06
|
1.15
|
1.30
|
1.18
|
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 (%)
|
37.95
|
13.82
|
10.78
|
42.24
|
10.34
|
13.18
|
|||||
|
Asset Turnover
|
0.79
|
0.99
|
0.85
|
1.61
|
4.62
|
4.24
|
|||||
|
Receivable days
|
--
|
43.95
|
168.81
|
129.51
|
44.09
|
54.14
|
|||||
|
Inventory Days
|
--
|
168.68
|
112.94
|
36.13
|
13.29
|
11.59
|
|||||
|
Payable days
|
--
|
3.68
|
9.82
|
10.41
|
9.56
|
17.97
|
|||||
|
Cash Conversion Cycle
|
--
|
208.94
|
271.93
|
155.23
|
47.83
|
47.75
|