Market cap
₹38 Cr
Revenue (TTM)
₹41 Cr
P/E Ratio
--
P/B Ratio
1.4
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
|
41.14
|
47.64
|
35.15
|
52.87
|
51.23
|
22.22
|
|||||
|
Total Income
|
42.70
|
48.81
|
36.45
|
53.67
|
52.19
|
22.86
|
|||||
|
Total Expenditure
|
42.46
|
44.26
|
32.15
|
49.51
|
46.79
|
21.72
|
|||||
|
EBITDA
|
-1.32
|
3.37
|
3.00
|
3.36
|
4.44
|
0.50
|
|||||
|
Depreciation
|
0.79
|
0.94
|
0.95
|
1.10
|
1.09
|
1.09
|
|||||
|
EBIT
|
-2.11
|
2.44
|
2.05
|
2.25
|
3.35
|
-0.59
|
|||||
|
Interest
|
1.66
|
2.07
|
1.89
|
1.77
|
1.65
|
1.64
|
|||||
|
Other Income
|
1.56
|
1.17
|
1.30
|
0.80
|
0.95
|
0.64
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.20
|
1.53
|
1.46
|
1.28
|
2.65
|
-1.59
|
|||||
|
Provision for Tax
|
-0.04
|
0.32
|
0.36
|
0.13
|
0.46
|
0.00
|
|||||
|
Profit after Tax
|
-2.16
|
1.21
|
1.10
|
1.15
|
2.19
|
-1.59
|
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
|
27.70
|
29.07
|
28.09
|
27.35
|
26.62
|
24.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.12
|
4.59
|
5.58
|
6.77
|
8.07
|
8.92
|
|||||
|
Current Liabilities
|
24.78
|
24.23
|
22.77
|
21.76
|
24.21
|
18.55
|
|||||
|
Total Liabilities
|
56.60
|
58.12
|
56.60
|
55.97
|
58.91
|
51.87
|
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
|
15.01
|
15.73
|
16.23
|
17.15
|
18.25
|
19.60
|
|||||
|
Current Assets
|
41.28
|
42.17
|
40.21
|
38.73
|
40.32
|
32.18
|
|||||
|
Total Assets
|
56.60
|
58.12
|
56.60
|
55.97
|
58.91
|
51.87
|
|||||
|
Total Debt*
|
--
|
22.32
|
22.48
|
20.43
|
21.00
|
19.15
|
|||||
|
Net Current Assets
|
16.50
|
17.94
|
17.43
|
16.97
|
16.10
|
13.64
|
|||||
|
Contingent Liabilities
|
--
|
4.12
|
4.11
|
0.47
|
0.44
|
0.90
|
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
|
--
|
3.47
|
3.12
|
3.05
|
-0.51
|
-2.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.25
|
-2.63
|
-0.30
|
0.47
|
-0.05
|
|||||
|
Cash from Financing Activities
|
--
|
-2.40
|
-0.06
|
-2.65
|
0.23
|
1.97
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.82
|
0.44
|
0.09
|
0.19
|
-0.10
|
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 (₹)
|
-7.81
|
4.39
|
3.98
|
4.15
|
7.92
|
-5.76
|
|||||
|
Cash EPS (₹)
|
-7.81
|
7.79
|
7.42
|
8.14
|
11.88
|
-1.80
|
|||||
|
Adjusted Book Value (₹)
|
97.24
|
105.16
|
101.61
|
98.93
|
95.06
|
87.98
|
|||||
|
Dividend per Share (₹)
|
--
|
1.00
|
1.00
|
1.00
|
1.50
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
12.55
|
11.28
|
11.04
|
-1.84
|
-7.30
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
6.60
|
8.20
|
5.87
|
-6.34
|
-11.01
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.07
|
6.82
|
6.41
|
9.49
|
0.10
|
|||||
|
ROE (%)
|
-7.64
|
4.25
|
3.97
|
4.27
|
8.66
|
-6.31
|
|||||
|
ROA (%)
|
-3.76
|
2.13
|
1.96
|
2.00
|
3.96
|
-3.21
|
|||||
|
EBIT Margin (%)
|
-5.12
|
5.11
|
5.83
|
4.26
|
6.54
|
-2.67
|
|||||
|
Net Margin (%)
|
-5.06
|
2.49
|
3.02
|
2.14
|
4.20
|
-6.97
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
4.52
|
5.83
|
4.26
|
6.41
|
-2.24
|
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 (%)
|
-13.13
|
35.54
|
-33.52
|
3.20
|
130.54
|
-38.48
|
|||||
|
EBIT Growth (%)
|
-177.94
|
18.89
|
-9.00
|
-32.78
|
663.96
|
-120.17
|
|||||
|
Net Profit Growth (%)
|
-253.88
|
10.32
|
-3.90
|
-47.67
|
237.50
|
-233.65
|
|||||
|
EPS Growth (%)
|
-253.89
|
10.32
|
-3.90
|
-47.67
|
237.50
|
-233.65
|
|||||
|
Book Value Growth (%)
|
--
|
3.49
|
2.71
|
4.07
|
8.05
|
-7.03
|
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
|
-17.63
|
31.01
|
29.29
|
23.88
|
11.22
|
--
|
|||||
|
Price / Book Value
|
1.42
|
1.30
|
1.15
|
1.00
|
0.93
|
0.53
|
|||||
|
Dividend Yield (%)
|
--
|
0.73
|
0.86
|
1.01
|
1.69
|
--
|
|||||
|
EV/EBITDA
|
204.07
|
10.77
|
10.47
|
10.04
|
7.51
|
24.12
|
|||||
|
Close Price (₹)
|
97.75
|
136.30
|
116.70
|
98.98
|
88.85
|
46.90
|
|||||
|
High Price (₹)
|
132.00
|
189.75
|
200.00
|
151.00
|
104.80
|
65.90
|
|||||
|
Low Price (₹)
|
71.10
|
107.00
|
82.10
|
67.85
|
36.90
|
39.65
|
|||||
|
Market Cap (₹ Cr)
|
38.06
|
37.68
|
32.26
|
27.36
|
24.56
|
12.96
|
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
|
0.10
|
0.77
|
0.80
|
0.75
|
0.80
|
0.79
|
|||||
|
Short term debt to equity ratio
|
--
|
0.66
|
0.66
|
0.54
|
0.53
|
0.47
|
|||||
|
Current Ratio
|
1.67
|
1.74
|
1.77
|
1.78
|
1.67
|
1.74
|
|||||
|
Quick Ratio
|
0.99
|
1.11
|
1.12
|
1.11
|
1.06
|
1.21
|
|||||
|
Interest Coverage
|
-0.33
|
1.74
|
1.77
|
1.72
|
2.61
|
0.03
|
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 (%)
|
23.92
|
24.28
|
29.93
|
24.41
|
31.06
|
65.26
|
|||||
|
Asset Turnover
|
0.72
|
0.83
|
0.63
|
0.92
|
0.93
|
0.45
|
|||||
|
Receivable days
|
--
|
84.61
|
121.62
|
99.47
|
108.34
|
205.52
|
|||||
|
Inventory Days
|
--
|
115.27
|
152.72
|
101.38
|
87.44
|
152.78
|
|||||
|
Payable days
|
--
|
28.53
|
47.49
|
44.06
|
51.00
|
92.05
|
|||||
|
Cash Conversion Cycle
|
--
|
171.35
|
226.86
|
156.79
|
144.78
|
266.25
|