Market cap
₹250 Cr
Revenue (TTM)
₹21 Cr
P/E Ratio
105.4
P/B Ratio
8.3
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
|
20.97
|
16.34
|
11.79
|
5.52
|
0.52
|
0.02
|
|||||
|
Total Income
|
21.00
|
16.46
|
11.79
|
5.56
|
0.89
|
2.84
|
|||||
|
Total Expenditure
|
17.32
|
14.06
|
10.15
|
4.94
|
0.86
|
0.55
|
|||||
|
EBITDA
|
3.64
|
2.29
|
1.64
|
0.58
|
-0.35
|
-0.53
|
|||||
|
Depreciation
|
1.30
|
0.61
|
0.39
|
0.08
|
0.00
|
0.51
|
|||||
|
EBIT
|
2.35
|
1.68
|
1.25
|
0.50
|
-0.35
|
-1.05
|
|||||
|
Interest
|
0.00
|
0.00
|
0.22
|
0.00
|
0.00
|
--
|
|||||
|
Other Income
|
0.03
|
0.12
|
--
|
0.04
|
0.37
|
2.83
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.38
|
1.80
|
1.03
|
0.53
|
0.02
|
1.78
|
|||||
|
Provision for Tax
|
--
|
0.13
|
0.07
|
0.10
|
--
|
--
|
|||||
|
Profit after Tax
|
2.38
|
1.66
|
0.96
|
0.43
|
0.02
|
1.78
|
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
|
29.35
|
18.05
|
10.17
|
-0.89
|
-1.32
|
-5.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.30
|
0.17
|
0.10
|
--
|
0.33
|
|||||
|
Current Liabilities
|
1.39
|
1.62
|
0.55
|
4.03
|
4.64
|
5.58
|
|||||
|
Total Liabilities
|
30.73
|
19.98
|
10.88
|
3.24
|
3.32
|
0.14
|
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
|
7.82
|
10.52
|
4.05
|
1.45
|
0.13
|
0.01
|
|||||
|
Current Assets
|
16.75
|
9.46
|
6.83
|
1.79
|
3.19
|
0.14
|
|||||
|
Total Assets
|
30.73
|
19.98
|
10.88
|
3.24
|
3.32
|
0.14
|
|||||
|
Total Debt*
|
--
|
1.17
|
0.36
|
3.97
|
4.41
|
5.31
|
|||||
|
Net Current Assets
|
15.37
|
7.83
|
6.29
|
-2.24
|
-1.45
|
-5.45
|
|||||
|
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
|
--
|
-3.12
|
-7.03
|
0.07
|
-2.57
|
0.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.95
|
-2.33
|
-1.36
|
-0.13
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
6.22
|
10.09
|
--
|
4.43
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.85
|
0.73
|
-1.29
|
1.73
|
0.00
|
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 (₹)
|
1.04
|
0.75
|
0.52
|
0.28
|
0.02
|
1.60
|
|||||
|
Cash EPS (₹)
|
1.03
|
1.02
|
0.72
|
0.34
|
0.02
|
2.06
|
|||||
|
Adjusted Book Value (₹)
|
12.99
|
8.09
|
5.45
|
-0.59
|
-0.87
|
-5.20
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-1.40
|
-3.77
|
0.05
|
-1.70
|
0.00
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-3.21
|
-5.06
|
-0.69
|
-1.78
|
0.00
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.09
|
18.40
|
17.29
|
1.93
|
--
|
|||||
|
ROE (%)
|
9.65
|
11.80
|
20.73
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
9.37
|
10.79
|
13.61
|
13.12
|
1.43
|
472.11
|
|||||
|
EBIT Margin (%)
|
11.19
|
10.28
|
10.62
|
8.99
|
-67.09
|
-6,754.55
|
|||||
|
Net Margin (%)
|
11.31
|
10.11
|
8.15
|
7.75
|
2.78
|
62.58
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
13.89
|
11.47
|
9.27
|
5.01
|
--
|
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 (%)
|
18.90
|
38.60
|
113.53
|
969.14
|
3,229.10
|
-69.94
|
|||||
|
EBIT Growth (%)
|
24.52
|
34.13
|
152.27
|
243.29
|
66.94
|
-6.50
|
|||||
|
Net Profit Growth (%)
|
22.11
|
73.17
|
123.25
|
1,643.32
|
-98.61
|
215.00
|
|||||
|
EPS Growth (%)
|
19.88
|
44.76
|
81.09
|
1,645.40
|
-98.98
|
215.00
|
|||||
|
Book Value Growth (%)
|
--
|
77.55
|
1,241.39
|
32.59
|
77.12
|
23.55
|
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
|
105.42
|
98.18
|
73.90
|
59.51
|
1,421.67
|
--
|
|||||
|
Price / Book Value
|
8.34
|
9.06
|
6.99
|
-28.77
|
-26.58
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
67.53
|
68.35
|
42.75
|
47.43
|
1,426.27
|
7.16
|
|||||
|
Close Price (₹)
|
77.48
|
73.22
|
38.07
|
16.93
|
23.20
|
--
|
|||||
|
High Price (₹)
|
101.00
|
93.49
|
43.92
|
29.50
|
31.15
|
--
|
|||||
|
Low Price (₹)
|
63.00
|
35.17
|
15.50
|
14.70
|
8.31
|
--
|
|||||
|
Market Cap (₹ Cr)
|
250.37
|
163.44
|
71.04
|
25.63
|
35.12
|
--
|
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
|
--
|
0.06
|
0.04
|
-4.46
|
-3.34
|
-0.92
|
|||||
|
Short term debt to equity ratio
|
--
|
0.06
|
0.04
|
-4.46
|
-3.34
|
-0.92
|
|||||
|
Current Ratio
|
12.09
|
5.82
|
12.51
|
0.44
|
0.69
|
0.02
|
|||||
|
Quick Ratio
|
12.09
|
5.82
|
12.51
|
0.44
|
0.69
|
0.02
|
|||||
|
Interest Coverage
|
1,188.50
|
817.27
|
5.68
|
592.89
|
42.17
|
--
|
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 (%)
|
27.05
|
13.08
|
4.91
|
8.50
|
34.60
|
74.28
|
|||||
|
Asset Turnover
|
0.83
|
1.06
|
1.67
|
1.68
|
0.30
|
0.04
|
|||||
|
Receivable days
|
--
|
30.34
|
16.22
|
21.41
|
67.21
|
271.12
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|