Market cap
₹7 Cr
Revenue (TTM)
₹45 Cr
P/E Ratio
8.8
P/B Ratio
0.2
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
|
44.80
|
73.40
|
90.48
|
68.17
|
65.90
|
64.42
|
|||||
|
Total Income
|
44.98
|
73.59
|
90.83
|
69.26
|
66.99
|
64.46
|
|||||
|
Total Expenditure
|
40.37
|
69.82
|
86.54
|
64.68
|
62.92
|
60.55
|
|||||
|
EBITDA
|
4.43
|
3.58
|
3.94
|
3.49
|
2.98
|
3.87
|
|||||
|
Depreciation
|
0.75
|
0.76
|
0.74
|
0.94
|
0.77
|
0.72
|
|||||
|
EBIT
|
3.68
|
2.81
|
3.20
|
2.56
|
2.21
|
3.15
|
|||||
|
Interest
|
2.94
|
2.63
|
3.22
|
3.44
|
3.11
|
2.68
|
|||||
|
Other Income
|
0.18
|
0.19
|
0.34
|
1.09
|
1.08
|
0.04
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.92
|
0.38
|
0.32
|
0.21
|
0.18
|
0.51
|
|||||
|
Provision for Tax
|
0.16
|
0.46
|
0.21
|
0.15
|
0.06
|
-0.05
|
|||||
|
Profit after Tax
|
0.76
|
-0.08
|
0.11
|
0.05
|
0.12
|
0.56
|
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
|
30.31
|
30.19
|
30.07
|
29.90
|
29.83
|
29.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.04
|
2.69
|
2.30
|
4.90
|
4.68
|
6.27
|
|||||
|
Current Liabilities
|
32.48
|
38.92
|
49.97
|
39.75
|
32.43
|
43.15
|
|||||
|
Total Liabilities
|
68.83
|
73.57
|
84.56
|
76.98
|
69.51
|
81.81
|
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
|
12.02
|
11.38
|
12.03
|
12.88
|
13.39
|
14.34
|
|||||
|
Current Assets
|
56.58
|
60.43
|
70.31
|
61.67
|
53.54
|
64.83
|
|||||
|
Total Assets
|
68.83
|
73.57
|
84.56
|
76.98
|
69.51
|
81.81
|
|||||
|
Total Debt*
|
--
|
21.40
|
23.33
|
24.56
|
23.49
|
24.47
|
|||||
|
Net Current Assets
|
24.10
|
21.51
|
20.34
|
21.92
|
21.11
|
21.68
|
|||||
|
Contingent Liabilities
|
--
|
9.80
|
9.80
|
9.80
|
9.82
|
10.98
|
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
|
--
|
4.20
|
5.38
|
2.79
|
4.71
|
2.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.08
|
-0.23
|
-0.42
|
-0.22
|
-1.49
|
|||||
|
Cash from Financing Activities
|
--
|
-4.68
|
-4.67
|
-2.37
|
-4.34
|
-0.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.55
|
0.49
|
0.00
|
0.15
|
-0.02
|
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 (₹)
|
0.67
|
-0.07
|
0.10
|
0.05
|
0.11
|
0.50
|
|||||
|
Cash EPS (₹)
|
0.67
|
0.60
|
0.75
|
0.87
|
0.79
|
1.13
|
|||||
|
Adjusted Book Value (₹)
|
26.93
|
26.62
|
26.52
|
26.36
|
26.30
|
26.23
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
3.70
|
4.75
|
2.46
|
4.15
|
1.85
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.73
|
1.10
|
-0.74
|
1.21
|
-1.74
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.73
|
6.57
|
6.76
|
6.12
|
6.03
|
|||||
|
ROE (%)
|
2.50
|
-0.28
|
0.37
|
0.17
|
0.41
|
1.91
|
|||||
|
ROA (%)
|
1.07
|
-0.11
|
0.14
|
0.07
|
0.17
|
0.71
|
|||||
|
EBIT Margin (%)
|
8.21
|
3.83
|
3.54
|
3.75
|
3.35
|
4.89
|
|||||
|
Net Margin (%)
|
1.69
|
-0.12
|
0.12
|
0.08
|
0.18
|
0.87
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.92
|
0.93
|
1.45
|
1.35
|
1.99
|
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 (%)
|
-14.29
|
-18.88
|
32.72
|
3.45
|
2.29
|
-48.96
|
|||||
|
EBIT Growth (%)
|
68.81
|
-12.10
|
25.10
|
16.04
|
-30.06
|
-15.56
|
|||||
|
Net Profit Growth (%)
|
290.00
|
-177.00
|
111.13
|
-57.15
|
-78.38
|
-43.30
|
|||||
|
EPS Growth (%)
|
289.97
|
-177.01
|
111.33
|
-57.18
|
-78.38
|
-43.30
|
|||||
|
Book Value Growth (%)
|
--
|
0.40
|
0.58
|
0.24
|
0.27
|
1.76
|
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
|
8.80
|
--
|
121.97
|
217.86
|
74.24
|
8.67
|
|||||
|
Price / Book Value
|
0.22
|
0.29
|
0.45
|
0.38
|
0.30
|
0.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.91
|
7.83
|
8.33
|
7.70
|
7.86
|
7.38
|
|||||
|
Close Price (₹)
|
6.10
|
7.62
|
11.83
|
10.00
|
7.96
|
4.30
|
|||||
|
High Price (₹)
|
9.40
|
14.60
|
18.77
|
14.80
|
13.70
|
5.60
|
|||||
|
Low Price (₹)
|
4.50
|
6.52
|
8.71
|
5.71
|
3.97
|
1.42
|
|||||
|
Market Cap (₹ Cr)
|
6.69
|
8.64
|
13.42
|
11.34
|
9.03
|
4.88
|
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
|
0.18
|
0.71
|
0.78
|
0.82
|
0.79
|
0.82
|
|||||
|
Short term debt to equity ratio
|
--
|
0.58
|
0.65
|
0.61
|
0.58
|
0.55
|
|||||
|
Current Ratio
|
1.74
|
1.55
|
1.41
|
1.55
|
1.65
|
1.50
|
|||||
|
Quick Ratio
|
1.48
|
1.28
|
1.29
|
1.43
|
1.52
|
1.35
|
|||||
|
Interest Coverage
|
1.31
|
1.14
|
1.10
|
1.06
|
1.06
|
1.19
|
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 (%)
|
76.27
|
51.83
|
58.02
|
64.62
|
52.03
|
75.39
|
|||||
|
Asset Turnover
|
0.63
|
0.95
|
1.15
|
0.96
|
0.90
|
0.82
|
|||||
|
Receivable days
|
--
|
225.11
|
194.74
|
209.72
|
229.46
|
263.23
|
|||||
|
Inventory Days
|
--
|
41.73
|
21.80
|
24.26
|
29.93
|
36.61
|
|||||
|
Payable days
|
--
|
122.81
|
97.30
|
90.61
|
115.68
|
164.90
|
|||||
|
Cash Conversion Cycle
|
--
|
144.02
|
119.23
|
143.37
|
143.70
|
134.95
|