Market cap
₹6 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
0.9
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
|
0.93
|
10.30
|
13.33
|
16.53
|
17.68
|
12.29
|
|||||
|
Total Income
|
0.97
|
10.31
|
13.37
|
16.59
|
17.74
|
12.35
|
|||||
|
Total Expenditure
|
4.29
|
8.47
|
11.44
|
15.02
|
16.67
|
11.50
|
|||||
|
EBITDA
|
-3.36
|
1.83
|
1.88
|
1.51
|
1.00
|
0.79
|
|||||
|
Depreciation
|
0.95
|
1.19
|
1.26
|
1.12
|
0.68
|
0.47
|
|||||
|
EBIT
|
-4.31
|
0.64
|
0.62
|
0.39
|
0.32
|
0.32
|
|||||
|
Interest
|
0.72
|
0.63
|
0.64
|
0.40
|
0.35
|
0.35
|
|||||
|
Other Income
|
0.04
|
0.01
|
0.04
|
0.06
|
0.07
|
0.06
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.99
|
0.02
|
0.02
|
0.04
|
0.04
|
0.03
|
|||||
|
Provision for Tax
|
-1.27
|
0.00
|
0.02
|
0.01
|
0.02
|
0.08
|
|||||
|
Profit after Tax
|
-3.71
|
0.02
|
0.01
|
0.03
|
0.02
|
-0.05
|
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
|
8.20
|
10.50
|
10.47
|
10.46
|
10.41
|
10.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.16
|
3.51
|
4.45
|
5.21
|
4.17
|
2.64
|
|||||
|
Current Liabilities
|
10.16
|
9.37
|
9.25
|
7.03
|
5.11
|
4.81
|
|||||
|
Total Liabilities
|
20.53
|
23.38
|
24.17
|
22.70
|
19.69
|
17.84
|
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
|
13.40
|
13.99
|
15.14
|
16.12
|
14.88
|
10.42
|
|||||
|
Current Assets
|
6.85
|
9.39
|
9.03
|
6.58
|
4.81
|
7.42
|
|||||
|
Total Assets
|
20.53
|
23.38
|
24.17
|
22.70
|
19.69
|
17.84
|
|||||
|
Total Debt*
|
--
|
9.83
|
10.96
|
10.59
|
7.01
|
5.15
|
|||||
|
Net Current Assets
|
-3.31
|
0.02
|
-0.22
|
-0.45
|
-0.29
|
2.61
|
|||||
|
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
|
--
|
1.74
|
2.52
|
-2.75
|
3.50
|
-1.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.03
|
-2.30
|
-0.41
|
-4.98
|
0.10
|
|||||
|
Cash from Financing Activities
|
--
|
-1.73
|
-0.27
|
3.19
|
1.52
|
0.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.02
|
-0.05
|
0.02
|
0.04
|
-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 (₹)
|
-12.37
|
0.07
|
0.02
|
0.10
|
0.07
|
-0.17
|
|||||
|
Cash EPS (₹)
|
--
|
4.03
|
4.21
|
3.84
|
2.35
|
1.40
|
|||||
|
Adjusted Book Value (₹)
|
--
|
35.00
|
34.91
|
34.86
|
34.71
|
34.63
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
5.79
|
8.42
|
-9.18
|
11.65
|
-3.67
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
3.12
|
-3.33
|
-11.86
|
2.74
|
-4.40
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.10
|
3.13
|
2.32
|
2.33
|
2.54
|
|||||
|
ROE (%)
|
-39.75
|
0.19
|
0.05
|
0.29
|
0.21
|
-0.50
|
|||||
|
ROA (%)
|
-16.91
|
0.08
|
0.02
|
0.14
|
0.12
|
-0.29
|
|||||
|
EBIT Margin (%)
|
-465.12
|
6.21
|
4.69
|
2.34
|
1.81
|
2.60
|
|||||
|
Net Margin (%)
|
-383.87
|
0.19
|
0.04
|
0.18
|
0.12
|
-0.42
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
11.73
|
9.49
|
6.97
|
3.99
|
3.43
|
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 (%)
|
-91.47
|
-22.69
|
-19.38
|
-6.49
|
43.80
|
37.69
|
|||||
|
EBIT Growth (%)
|
-846.45
|
2.38
|
61.51
|
21.13
|
0.03
|
11.28
|
|||||
|
Net Profit Growth (%)
|
-1,85,700.00
|
286.54
|
-82.89
|
38.81
|
142.31
|
-483.26
|
|||||
|
EPS Growth (%)
|
-1,84,776.12
|
287.28
|
-82.92
|
38.77
|
142.31
|
-483.26
|
|||||
|
Book Value Growth (%)
|
--
|
0.26
|
0.15
|
0.44
|
0.24
|
-0.46
|
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
|
--
|
261.19
|
1,070.19
|
135.10
|
164.38
|
--
|
|||||
|
Price / Book Value
|
0.91
|
0.50
|
0.53
|
0.39
|
0.35
|
0.11
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.88
|
8.19
|
8.55
|
9.31
|
9.85
|
7.13
|
|||||
|
Close Price (₹)
|
14.00
|
17.50
|
18.55
|
13.69
|
12.00
|
3.90
|
|||||
|
High Price (₹)
|
19.70
|
22.00
|
21.62
|
18.99
|
20.81
|
8.66
|
|||||
|
Low Price (₹)
|
13.55
|
14.73
|
10.70
|
7.77
|
3.77
|
3.14
|
|||||
|
Market Cap (₹ Cr)
|
6.20
|
5.25
|
5.56
|
4.11
|
3.60
|
1.17
|
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
|
0.25
|
0.94
|
1.05
|
1.01
|
0.67
|
0.50
|
|||||
|
Short term debt to equity ratio
|
--
|
0.54
|
0.55
|
0.43
|
0.21
|
0.23
|
|||||
|
Current Ratio
|
0.67
|
1.00
|
0.98
|
0.94
|
0.94
|
1.54
|
|||||
|
Quick Ratio
|
0.12
|
0.23
|
0.43
|
0.53
|
0.64
|
0.86
|
|||||
|
Interest Coverage
|
-5.93
|
1.04
|
1.04
|
1.10
|
1.11
|
1.08
|
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 (%)
|
3.35
|
3.36
|
4.01
|
10.93
|
9.11
|
14.31
|
|||||
|
Asset Turnover
|
0.04
|
0.43
|
0.57
|
0.78
|
0.94
|
0.70
|
|||||
|
Receivable days
|
--
|
15.61
|
32.07
|
37.73
|
34.78
|
47.58
|
|||||
|
Inventory Days
|
--
|
218.09
|
108.68
|
48.85
|
49.73
|
109.94
|
|||||
|
Payable days
|
--
|
131.54
|
75.48
|
56.44
|
56.79
|
86.44
|
|||||
|
Cash Conversion Cycle
|
--
|
102.17
|
65.28
|
30.14
|
27.72
|
71.08
|