Market cap
₹11 Cr
Revenue (TTM)
₹30 Cr
P/E Ratio
246.1
P/B Ratio
0.7
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
|
30.00
|
35.50
|
52.97
|
76.53
|
72.53
|
34.47
|
|||||
|
Total Income
|
30.33
|
35.67
|
53.05
|
76.58
|
72.57
|
34.53
|
|||||
|
Total Expenditure
|
29.65
|
35.32
|
48.89
|
74.38
|
67.47
|
31.52
|
|||||
|
EBITDA
|
0.36
|
0.18
|
4.08
|
2.15
|
5.06
|
2.95
|
|||||
|
Depreciation
|
0.54
|
0.54
|
0.50
|
0.50
|
0.34
|
0.23
|
|||||
|
EBIT
|
-0.18
|
-0.36
|
3.58
|
1.65
|
4.71
|
2.72
|
|||||
|
Interest
|
0.20
|
0.32
|
0.45
|
0.61
|
0.65
|
0.37
|
|||||
|
Other Income
|
0.33
|
0.16
|
0.08
|
0.05
|
0.05
|
0.06
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.06
|
-0.52
|
3.21
|
1.09
|
4.11
|
2.41
|
|||||
|
Provision for Tax
|
-0.10
|
-0.15
|
0.86
|
0.27
|
1.01
|
0.55
|
|||||
|
Profit after Tax
|
0.04
|
-0.37
|
2.35
|
0.82
|
3.10
|
1.85
|
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
|
14.06
|
14.29
|
13.80
|
11.43
|
10.62
|
7.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.09
|
0.31
|
1.13
|
3.15
|
1.98
|
|||||
|
Current Liabilities
|
3.59
|
2.88
|
6.80
|
3.84
|
9.60
|
10.24
|
|||||
|
Total Liabilities
|
17.67
|
17.27
|
20.90
|
16.40
|
23.37
|
19.73
|
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
|
7.88
|
8.61
|
6.69
|
7.01
|
6.37
|
4.67
|
|||||
|
Current Assets
|
9.32
|
8.65
|
14.21
|
9.39
|
16.99
|
15.06
|
|||||
|
Total Assets
|
17.67
|
17.27
|
20.90
|
16.40
|
23.37
|
19.73
|
|||||
|
Total Debt*
|
--
|
2.23
|
3.92
|
3.78
|
7.31
|
5.76
|
|||||
|
Net Current Assets
|
5.73
|
5.77
|
7.41
|
5.55
|
7.39
|
4.82
|
|||||
|
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
|
--
|
3.29
|
0.77
|
4.71
|
1.00
|
0.27
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.17
|
-0.51
|
-0.60
|
-1.96
|
-2.40
|
|||||
|
Cash from Financing Activities
|
--
|
-1.12
|
-0.26
|
-4.10
|
0.95
|
1.95
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
-0.01
|
0.02
|
-0.01
|
-0.19
|
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 (₹)
|
0.10
|
-0.88
|
5.88
|
2.04
|
7.75
|
4.64
|
|||||
|
Cash EPS (₹)
|
0.10
|
0.41
|
7.13
|
3.29
|
8.61
|
5.21
|
|||||
|
Adjusted Book Value (₹)
|
33.75
|
34.03
|
34.49
|
28.59
|
26.55
|
18.79
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
7.84
|
1.92
|
11.77
|
2.49
|
0.68
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
7.54
|
-1.99
|
10.21
|
-3.96
|
-6.40
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.16
|
22.22
|
10.27
|
30.51
|
24.77
|
|||||
|
ROE (%)
|
0.31
|
-2.63
|
18.65
|
7.40
|
34.19
|
28.13
|
|||||
|
ROA (%)
|
0.25
|
-1.93
|
12.61
|
4.11
|
14.39
|
10.78
|
|||||
|
EBIT Margin (%)
|
-0.60
|
-1.02
|
6.76
|
2.16
|
6.50
|
7.89
|
|||||
|
Net Margin (%)
|
0.14
|
-1.03
|
4.43
|
1.07
|
4.27
|
5.37
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.49
|
5.38
|
1.72
|
4.75
|
6.05
|
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 (%)
|
-15.49
|
-32.98
|
-30.79
|
5.53
|
110.43
|
16.02
|
|||||
|
EBIT Growth (%)
|
69.18
|
-110.15
|
116.40
|
-64.90
|
73.40
|
284.00
|
|||||
|
Net Profit Growth (%)
|
108.85
|
-115.69
|
188.14
|
-73.67
|
67.20
|
625.25
|
|||||
|
EPS Growth (%)
|
108.84
|
-114.94
|
188.14
|
-73.67
|
67.20
|
625.23
|
|||||
|
Book Value Growth (%)
|
--
|
3.60
|
20.65
|
7.69
|
41.24
|
32.74
|
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
|
246.14
|
--
|
11.93
|
20.39
|
4.17
|
2.21
|
|||||
|
Price / Book Value
|
0.75
|
1.09
|
2.03
|
1.46
|
1.22
|
0.55
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.54
|
51.53
|
7.68
|
9.24
|
3.95
|
3.25
|
|||||
|
Close Price (₹)
|
29.79
|
37.05
|
70.17
|
41.61
|
32.30
|
10.26
|
|||||
|
High Price (₹)
|
51.50
|
95.00
|
93.25
|
218.75
|
47.95
|
10.26
|
|||||
|
Low Price (₹)
|
28.30
|
37.00
|
34.68
|
28.50
|
10.77
|
3.78
|
|||||
|
Market Cap (₹ Cr)
|
10.58
|
15.56
|
28.07
|
16.65
|
12.92
|
4.10
|
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
|
--
|
0.16
|
0.28
|
0.33
|
0.69
|
0.77
|
|||||
|
Short term debt to equity ratio
|
--
|
0.16
|
0.22
|
0.21
|
0.41
|
0.52
|
|||||
|
Current Ratio
|
2.60
|
3.00
|
2.09
|
2.45
|
1.77
|
1.47
|
|||||
|
Quick Ratio
|
1.20
|
1.70
|
1.38
|
1.26
|
1.04
|
1.01
|
|||||
|
Interest Coverage
|
0.72
|
-0.62
|
8.16
|
2.78
|
7.35
|
7.46
|
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 (%)
|
13.45
|
12.81
|
15.60
|
5.04
|
13.39
|
27.72
|
|||||
|
Asset Turnover
|
1.72
|
1.86
|
2.84
|
3.85
|
3.37
|
2.00
|
|||||
|
Receivable days
|
--
|
65.86
|
41.76
|
32.36
|
48.48
|
90.13
|
|||||
|
Inventory Days
|
--
|
44.15
|
32.37
|
27.63
|
29.66
|
46.24
|
|||||
|
Payable days
|
--
|
13.04
|
11.69
|
17.46
|
35.99
|
86.76
|
|||||
|
Cash Conversion Cycle
|
--
|
96.97
|
62.45
|
42.52
|
42.15
|
49.60
|