Market cap
₹33 Cr
Revenue (TTM)
₹18 Cr
P/E Ratio
4.6
P/B Ratio
5.1
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
|
17.92
|
3.99
|
0.26
|
--
|
--
|
0.14
|
|||||
|
Total Income
|
17.92
|
3.99
|
0.26
|
--
|
--
|
0.15
|
|||||
|
Total Expenditure
|
8.58
|
2.96
|
0.24
|
3.21
|
0.62
|
0.60
|
|||||
|
EBITDA
|
9.34
|
1.02
|
0.02
|
-3.21
|
-0.62
|
-0.46
|
|||||
|
Depreciation
|
0.01
|
0.01
|
0.00
|
0.02
|
0.16
|
0.42
|
|||||
|
EBIT
|
9.34
|
1.02
|
0.02
|
-3.23
|
-0.78
|
-0.88
|
|||||
|
Interest
|
--
|
0.00
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.34
|
1.02
|
0.01
|
-3.23
|
-0.78
|
-0.87
|
|||||
|
Provision for Tax
|
2.19
|
0.25
|
0.00
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
7.15
|
0.77
|
0.01
|
-3.23
|
-0.78
|
-0.87
|
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
|
-2.10
|
-4.70
|
-5.47
|
-5.48
|
-2.25
|
23.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.42
|
6.40
|
6.95
|
1.55
|
1.55
|
1.55
|
|||||
|
Current Liabilities
|
11.03
|
15.34
|
13.79
|
18.69
|
17.90
|
17.29
|
|||||
|
Total Liabilities
|
22.36
|
17.03
|
15.27
|
14.76
|
17.19
|
41.91
|
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
|
10.43
|
9.44
|
9.49
|
9.25
|
9.37
|
34.07
|
|||||
|
Current Assets
|
10.15
|
7.49
|
5.78
|
5.52
|
7.83
|
7.84
|
|||||
|
Total Assets
|
22.36
|
17.03
|
15.27
|
14.76
|
17.19
|
41.91
|
|||||
|
Total Debt*
|
--
|
11.07
|
11.62
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
-0.88
|
-7.85
|
-8.01
|
-13.18
|
-10.07
|
-9.45
|
|||||
|
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
|
--
|
0.73
|
-0.01
|
0.17
|
-0.01
|
0.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.08
|
--
|
-0.20
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-0.55
|
0.00
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.10
|
-0.01
|
-0.03
|
-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 (₹)
|
5.56
|
0.69
|
0.01
|
-2.91
|
-0.70
|
-0.79
|
|||||
|
Cash EPS (₹)
|
4.33
|
0.70
|
0.01
|
-2.89
|
-0.56
|
-0.41
|
|||||
|
Adjusted Book Value (₹)
|
3.86
|
-4.34
|
-4.94
|
-4.94
|
-2.03
|
20.82
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.66
|
-0.01
|
0.16
|
-0.01
|
0.01
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.42
|
-0.02
|
-0.02
|
-0.01
|
0.01
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
16.37
|
4.77
|
--
|
-7.47
|
-3.70
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
-7.47
|
-3.70
|
|||||
|
ROA (%)
|
38.48
|
4.74
|
0.05
|
-20.19
|
-2.63
|
-2.07
|
|||||
|
EBIT Margin (%)
|
52.10
|
25.49
|
6.27
|
--
|
--
|
-604.01
|
|||||
|
Net Margin (%)
|
39.88
|
19.19
|
3.19
|
--
|
--
|
-580.57
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
19.39
|
5.10
|
--
|
--
|
-312.46
|
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 (%)
|
--
|
1,449.66
|
--
|
--
|
-100.00
|
-87.80
|
|||||
|
EBIT Growth (%)
|
2,120.78
|
6,197.18
|
100.50
|
-314.74
|
11.14
|
-312.93
|
|||||
|
Net Profit Growth (%)
|
1,640.30
|
9,225.77
|
100.25
|
-314.71
|
10.62
|
-18.69
|
|||||
|
EPS Growth (%)
|
1,633.77
|
9,233.78
|
100.25
|
-314.69
|
10.62
|
-18.68
|
|||||
|
Book Value Growth (%)
|
--
|
12.07
|
0.15
|
-143.27
|
-109.76
|
-3.64
|
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
|
4.58
|
13.03
|
579.25
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.14
|
-2.07
|
-0.87
|
-1.21
|
-5.47
|
0.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.46
|
20.45
|
777.69
|
-2.07
|
-19.78
|
-15.47
|
|||||
|
Close Price (₹)
|
42.52
|
9.00
|
4.29
|
6.00
|
11.11
|
6.37
|
|||||
|
High Price (₹)
|
42.52
|
10.42
|
8.55
|
19.75
|
11.11
|
11.40
|
|||||
|
Low Price (₹)
|
5.37
|
4.41
|
4.29
|
5.21
|
4.96
|
5.70
|
|||||
|
Market Cap (₹ Cr)
|
32.73
|
9.98
|
4.76
|
--
|
--
|
7.06
|
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
|
-5.14
|
-2.30
|
-2.13
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
-1.56
|
-1.34
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.92
|
0.49
|
0.42
|
0.30
|
0.44
|
0.45
|
|||||
|
Quick Ratio
|
0.89
|
0.47
|
0.40
|
0.49
|
0.74
|
0.79
|
|||||
|
Interest Coverage
|
--
|
2,240.74
|
2.66
|
--
|
--
|
--
|
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 (%)
|
42.63
|
177.64
|
2,156.67
|
--
|
--
|
5,194.22
|
|||||
|
Asset Turnover
|
0.96
|
0.25
|
0.02
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
--
|
578.19
|
7,655.03
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
22.56
|
314.80
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
4.36
|
-29.00
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
596.38
|
7,998.83
|
--
|
--
|
--
|