Market cap
₹13 Cr
Revenue (TTM)
₹16 Cr
P/E Ratio
--
P/B Ratio
2.2
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
|
15.78
|
16.62
|
12.90
|
16.36
|
13.16
|
7.40
|
|||||
|
Total Income
|
15.87
|
16.70
|
12.91
|
16.48
|
13.29
|
7.44
|
|||||
|
Total Expenditure
|
15.37
|
15.89
|
13.39
|
15.75
|
12.74
|
8.36
|
|||||
|
EBITDA
|
0.41
|
0.73
|
-0.48
|
0.61
|
0.42
|
-0.96
|
|||||
|
Depreciation
|
0.15
|
0.16
|
0.21
|
0.21
|
0.20
|
0.21
|
|||||
|
EBIT
|
0.26
|
0.56
|
-0.70
|
0.40
|
0.22
|
-1.16
|
|||||
|
Interest
|
0.47
|
0.60
|
0.57
|
0.51
|
0.48
|
0.48
|
|||||
|
Other Income
|
0.10
|
0.08
|
0.00
|
0.12
|
0.13
|
0.03
|
|||||
|
Exceptional Items
|
0.02
|
0.02
|
--
|
--
|
0.00
|
-0.01
|
|||||
|
Profit before Tax
|
-0.09
|
0.07
|
-1.26
|
0.01
|
-0.13
|
-1.62
|
|||||
|
Provision for Tax
|
-0.02
|
0.05
|
-0.32
|
0.02
|
-0.04
|
-0.50
|
|||||
|
Profit after Tax
|
-0.07
|
0.01
|
-0.94
|
-0.01
|
-0.09
|
-1.12
|
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
|
5.76
|
5.73
|
5.75
|
6.70
|
6.69
|
6.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.64
|
-0.41
|
-0.50
|
-0.08
|
0.13
|
0.24
|
|||||
|
Current Liabilities
|
9.32
|
9.15
|
6.76
|
7.72
|
7.16
|
6.05
|
|||||
|
Total Liabilities
|
15.72
|
15.37
|
12.93
|
14.92
|
14.57
|
13.60
|
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
|
2.09
|
0.90
|
1.07
|
1.25
|
1.44
|
1.39
|
|||||
|
Current Assets
|
13.59
|
13.57
|
10.95
|
13.09
|
12.55
|
11.65
|
|||||
|
Total Assets
|
15.72
|
15.37
|
12.93
|
14.92
|
14.57
|
13.60
|
|||||
|
Total Debt*
|
--
|
5.97
|
4.84
|
4.76
|
5.07
|
4.12
|
|||||
|
Net Current Assets
|
4.27
|
4.42
|
4.18
|
5.36
|
5.39
|
5.60
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.42
|
1.31
|
0.87
|
-0.31
|
0.86
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.03
|
-0.03
|
-0.02
|
-0.24
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
0.56
|
-0.44
|
-0.85
|
0.53
|
-0.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.84
|
0.85
|
0.00
|
-0.01
|
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 (₹)
|
-0.25
|
0.04
|
-2.74
|
-0.04
|
-0.26
|
-3.27
|
|||||
|
Cash EPS (₹)
|
--
|
0.52
|
-2.12
|
0.58
|
0.32
|
-2.67
|
|||||
|
Adjusted Book Value (₹)
|
--
|
16.70
|
16.74
|
19.51
|
19.50
|
19.69
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-4.15
|
3.82
|
2.54
|
-0.89
|
2.52
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-5.72
|
3.00
|
0.64
|
-3.31
|
2.29
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.95
|
-6.27
|
4.43
|
3.14
|
-9.79
|
|||||
|
ROE (%)
|
-1.53
|
0.24
|
-15.10
|
-0.21
|
-1.33
|
-15.36
|
|||||
|
ROA (%)
|
-0.45
|
0.10
|
-7.13
|
-0.10
|
-0.66
|
-7.72
|
|||||
|
EBIT Margin (%)
|
1.64
|
3.38
|
-5.39
|
2.43
|
1.71
|
-15.73
|
|||||
|
Net Margin (%)
|
-0.44
|
0.08
|
-7.28
|
-0.08
|
-0.67
|
-15.11
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.99
|
-5.06
|
1.10
|
0.76
|
-10.82
|
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 (%)
|
-9.54
|
28.80
|
-21.12
|
24.32
|
77.71
|
-63.09
|
|||||
|
EBIT Growth (%)
|
-70.10
|
180.68
|
-275.14
|
76.84
|
119.28
|
-700.72
|
|||||
|
Net Profit Growth (%)
|
-147.95
|
101.44
|
-6,610.00
|
84.34
|
92.04
|
-160.36
|
|||||
|
EPS Growth (%)
|
-147.88
|
101.44
|
-6,606.13
|
84.33
|
92.04
|
-160.35
|
|||||
|
Book Value Growth (%)
|
--
|
-0.24
|
-14.18
|
0.06
|
-0.98
|
-14.14
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.24
|
--
|
1.42
|
0.72
|
0.49
|
0.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
37.49
|
11.67
|
-25.37
|
13.09
|
15.14
|
-7.76
|
|||||
|
Close Price (₹)
|
34.48
|
--
|
23.80
|
13.99
|
9.50
|
9.00
|
|||||
|
High Price (₹)
|
36.81
|
--
|
40.60
|
29.82
|
17.37
|
10.90
|
|||||
|
Low Price (₹)
|
20.76
|
--
|
12.20
|
7.30
|
7.30
|
7.27
|
|||||
|
Market Cap (₹ Cr)
|
12.76
|
--
|
8.17
|
4.80
|
3.26
|
3.09
|
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
|
0.02
|
1.04
|
0.84
|
0.71
|
0.76
|
0.61
|
|||||
|
Short term debt to equity ratio
|
--
|
1.04
|
0.82
|
0.66
|
0.67
|
0.53
|
|||||
|
Current Ratio
|
1.46
|
1.48
|
1.62
|
1.69
|
1.75
|
1.93
|
|||||
|
Quick Ratio
|
0.65
|
0.64
|
0.66
|
0.78
|
0.91
|
1.02
|
|||||
|
Interest Coverage
|
0.80
|
1.11
|
-1.22
|
1.01
|
0.73
|
-2.37
|
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 (%)
|
36.55
|
33.34
|
25.03
|
33.55
|
44.68
|
75.32
|
|||||
|
Asset Turnover
|
1.01
|
1.36
|
1.09
|
1.28
|
1.05
|
0.58
|
|||||
|
Receivable days
|
--
|
88.99
|
110.86
|
114.08
|
146.75
|
277.63
|
|||||
|
Inventory Days
|
--
|
144.31
|
172.50
|
131.34
|
147.55
|
256.02
|
|||||
|
Payable days
|
--
|
563.39
|
453.75
|
1,027.68
|
483.82
|
380.36
|
|||||
|
Cash Conversion Cycle
|
--
|
-330.10
|
-170.40
|
-782.27
|
-189.52
|
153.29
|