Market cap
₹5 Cr
Revenue (TTM)
₹14 Cr
P/E Ratio
--
P/B Ratio
2.8
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
|
14.49
|
6.74
|
77.33
|
68.75
|
29.42
|
15.05
|
|||||
|
Total Income
|
14.49
|
6.76
|
77.42
|
68.88
|
29.42
|
15.06
|
|||||
|
Total Expenditure
|
14.51
|
6.49
|
76.88
|
68.45
|
29.23
|
14.83
|
|||||
|
EBITDA
|
-0.02
|
0.25
|
0.45
|
0.31
|
0.18
|
0.22
|
|||||
|
Depreciation
|
0.01
|
0.01
|
0.03
|
0.01
|
0.01
|
0.00
|
|||||
|
EBIT
|
-0.02
|
0.23
|
0.43
|
0.30
|
0.18
|
0.22
|
|||||
|
Interest
|
0.02
|
--
|
0.06
|
0.01
|
-0.01
|
0.00
|
|||||
|
Other Income
|
0.01
|
0.02
|
0.08
|
0.13
|
--
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.04
|
0.25
|
0.45
|
0.41
|
0.18
|
0.22
|
|||||
|
Provision for Tax
|
-0.01
|
0.06
|
0.12
|
0.11
|
0.05
|
0.03
|
|||||
|
Profit after Tax
|
-0.02
|
0.19
|
0.33
|
0.30
|
0.14
|
0.19
|
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
|
1.60
|
1.59
|
1.40
|
1.07
|
0.77
|
0.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
6.06
|
8.95
|
12.16
|
14.67
|
4.66
|
4.73
|
|||||
|
Total Liabilities
|
7.67
|
10.54
|
13.57
|
15.75
|
5.43
|
5.36
|
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
|
0.00
|
0.01
|
0.02
|
0.05
|
0.01
|
0.00
|
|||||
|
Current Assets
|
7.67
|
10.53
|
13.54
|
15.70
|
5.42
|
5.36
|
|||||
|
Total Assets
|
7.66
|
10.54
|
13.57
|
15.75
|
5.43
|
5.36
|
|||||
|
Total Debt*
|
--
|
0.62
|
--
|
0.87
|
0.25
|
--
|
|||||
|
Net Current Assets
|
1.61
|
1.59
|
1.38
|
1.02
|
0.76
|
0.63
|
|||||
|
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
|
--
|
0.11
|
0.00
|
0.30
|
-0.24
|
-0.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.05
|
-0.02
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
-0.25
|
0.25
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.11
|
0.00
|
0.00
|
0.00
|
-0.03
|
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 (₹)
|
2.21
|
2.74
|
4.74
|
4.29
|
1.98
|
2.70
|
|||||
|
Cash EPS (₹)
|
--
|
2.91
|
5.13
|
4.42
|
2.08
|
2.74
|
|||||
|
Adjusted Book Value (₹)
|
--
|
22.88
|
20.14
|
15.40
|
11.11
|
9.12
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.54
|
0.03
|
4.29
|
-3.40
|
-0.41
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
1.57
|
-0.01
|
3.52
|
-3.62
|
-0.42
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
13.97
|
30.44
|
28.53
|
21.46
|
41.13
|
|||||
|
ROE (%)
|
-1.36
|
12.73
|
26.67
|
32.39
|
19.60
|
34.75
|
|||||
|
ROA (%)
|
-0.23
|
1.58
|
2.24
|
2.81
|
2.55
|
4.18
|
|||||
|
EBIT Margin (%)
|
-0.17
|
3.47
|
0.55
|
0.43
|
0.61
|
1.45
|
|||||
|
Net Margin (%)
|
-0.14
|
2.81
|
0.42
|
0.43
|
0.47
|
1.25
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
3.00
|
0.46
|
0.45
|
0.49
|
1.27
|
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 (%)
|
215.12
|
-91.28
|
12.48
|
133.73
|
95.44
|
316.74
|
|||||
|
EBIT Growth (%)
|
-115.38
|
-44.94
|
43.58
|
66.30
|
-18.26
|
1,713.55
|
|||||
|
Net Profit Growth (%)
|
-118.42
|
-42.25
|
10.40
|
116.46
|
-26.59
|
1,796.64
|
|||||
|
EPS Growth (%)
|
-118.42
|
-42.25
|
10.40
|
116.57
|
-26.59
|
1,796.56
|
|||||
|
Book Value Growth (%)
|
--
|
13.59
|
30.78
|
38.63
|
21.73
|
42.05
|
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
|
2.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-293.76
|
4.52
|
1.27
|
3.59
|
5.03
|
3.01
|
|||||
|
Close Price (₹)
|
88.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
105.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
15.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
4.63
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.39
|
--
|
0.81
|
0.33
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.39
|
--
|
0.81
|
0.33
|
--
|
|||||
|
Current Ratio
|
1.26
|
1.18
|
1.11
|
1.07
|
1.16
|
1.13
|
|||||
|
Quick Ratio
|
0.21
|
0.24
|
0.42
|
0.71
|
1.16
|
1.13
|
|||||
|
Interest Coverage
|
-1.19
|
--
|
8.47
|
32.54
|
-31.91
|
453.98
|
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 (%)
|
3.85
|
28.95
|
3.66
|
13.44
|
14.99
|
34.30
|
|||||
|
Asset Turnover
|
1.59
|
0.56
|
5.28
|
6.49
|
5.45
|
3.35
|
|||||
|
Receivable days
|
--
|
129.51
|
28.48
|
36.23
|
59.39
|
104.76
|
|||||
|
Inventory Days
|
--
|
454.35
|
32.32
|
28.16
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
-1,483.66
|
209.29
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,544.46
|
-144.91
|
--
|
--
|