Market cap
₹420 Cr
Revenue (TTM)
₹7 Cr
P/E Ratio
2069.6
P/B Ratio
35.6
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
|
6.82
|
4.45
|
3.71
|
3.18
|
2.72
|
0.03
|
|||||
|
Total Income
|
6.82
|
5.17
|
4.40
|
3.88
|
3.18
|
0.14
|
|||||
|
Total Expenditure
|
6.54
|
4.99
|
4.21
|
3.70
|
3.05
|
0.13
|
|||||
|
EBITDA
|
0.28
|
-0.55
|
-0.49
|
-0.51
|
-0.34
|
-0.10
|
|||||
|
Depreciation
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
EBIT
|
0.28
|
-0.55
|
-0.50
|
-0.52
|
-0.34
|
-0.11
|
|||||
|
Interest
|
0.00
|
0.02
|
0.05
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
--
|
0.72
|
0.68
|
0.70
|
0.46
|
0.11
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.27
|
0.15
|
0.14
|
0.18
|
0.11
|
0.00
|
|||||
|
Provision for Tax
|
0.07
|
0.04
|
0.04
|
0.05
|
0.03
|
0.00
|
|||||
|
Profit after Tax
|
0.20
|
0.11
|
0.10
|
0.13
|
0.08
|
0.00
|
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
|
11.75
|
11.53
|
11.42
|
11.32
|
11.19
|
11.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.00
|
0.07
|
0.78
|
1.63
|
3.58
|
--
|
|||||
|
Current Liabilities
|
2.77
|
0.07
|
0.23
|
0.33
|
0.24
|
0.00
|
|||||
|
Total Liabilities
|
14.51
|
11.68
|
12.43
|
13.29
|
15.01
|
11.11
|
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
|
0.03
|
0.04
|
0.05
|
0.05
|
0.05
|
2.76
|
|||||
|
Current Assets
|
14.48
|
11.64
|
12.38
|
13.24
|
14.95
|
8.34
|
|||||
|
Total Assets
|
14.51
|
11.68
|
12.43
|
13.29
|
15.01
|
11.11
|
|||||
|
Total Debt*
|
--
|
0.08
|
0.78
|
1.63
|
3.58
|
--
|
|||||
|
Net Current Assets
|
11.71
|
11.57
|
12.15
|
12.90
|
14.71
|
8.34
|
|||||
|
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
|
--
|
0.03
|
-0.30
|
1.84
|
-6.84
|
-0.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.72
|
0.68
|
0.70
|
3.16
|
0.75
|
|||||
|
Cash from Financing Activities
|
--
|
-0.72
|
-0.90
|
-1.94
|
3.57
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.03
|
-0.53
|
0.59
|
-0.10
|
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 (₹)
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Cash EPS (₹)
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Adjusted Book Value (₹)
|
1.10
|
1.08
|
1.07
|
1.06
|
1.05
|
1.04
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.00
|
-0.03
|
0.17
|
-0.64
|
-0.07
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.07
|
0.03
|
0.24
|
-0.60
|
-0.06
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.42
|
1.47
|
1.27
|
0.89
|
0.04
|
|||||
|
ROE (%)
|
1.74
|
0.99
|
0.89
|
1.16
|
0.76
|
0.02
|
|||||
|
ROA (%)
|
1.55
|
0.95
|
0.79
|
0.92
|
0.65
|
0.02
|
|||||
|
EBIT Margin (%)
|
4.03
|
-12.45
|
-13.44
|
-16.35
|
-12.68
|
-394.02
|
|||||
|
Net Margin (%)
|
2.98
|
2.20
|
2.30
|
3.35
|
2.66
|
1.43
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.74
|
2.93
|
4.30
|
3.42
|
39.22
|
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 (%)
|
39.83
|
19.74
|
16.65
|
17.25
|
9,776.65
|
-90.95
|
|||||
|
EBIT Growth (%)
|
50.27
|
-10.94
|
4.09
|
-51.16
|
-217.86
|
37.29
|
|||||
|
Net Profit Growth (%)
|
54.96
|
12.65
|
-22.27
|
53.84
|
4,120.14
|
-64.35
|
|||||
|
EPS Growth (%)
|
55.74
|
12.63
|
-22.13
|
54.43
|
3,850.00
|
-60.00
|
|||||
|
Book Value Growth (%)
|
--
|
1.00
|
0.89
|
1.16
|
0.76
|
-0.15
|
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
|
2,069.61
|
1,280.37
|
548.67
|
132.79
|
228.80
|
1,850.00
|
|||||
|
Price / Book Value
|
35.62
|
12.71
|
4.86
|
1.53
|
1.73
|
0.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1,476.45
|
826.43
|
291.43
|
100.07
|
184.65
|
295.76
|
|||||
|
Close Price (₹)
|
33.44
|
13.70
|
5.19
|
1.62
|
1.81
|
0.37
|
|||||
|
High Price (₹)
|
33.44
|
14.53
|
5.19
|
2.34
|
2.57
|
0.64
|
|||||
|
Low Price (₹)
|
12.00
|
3.65
|
1.59
|
1.50
|
0.35
|
0.27
|
|||||
|
Market Cap (₹ Cr)
|
420.13
|
146.57
|
55.53
|
17.33
|
19.36
|
3.96
|
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
|
--
|
0.01
|
0.07
|
0.14
|
0.32
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
5.23
|
158.62
|
53.96
|
39.52
|
61.32
|
--
|
|||||
|
Quick Ratio
|
5.13
|
157.84
|
53.33
|
38.59
|
61.28
|
--
|
|||||
|
Interest Coverage
|
275.00
|
9.85
|
3.81
|
294.33
|
61.96
|
2.83
|
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 (%)
|
23.27
|
8.23
|
12.13
|
4.57
|
5.26
|
--
|
|||||
|
Asset Turnover
|
0.52
|
0.37
|
0.29
|
0.23
|
0.21
|
0.00
|
|||||
|
Receivable days
|
--
|
33.50
|
29.29
|
16.52
|
19.19
|
--
|
|||||
|
Inventory Days
|
--
|
8.24
|
22.44
|
18.54
|
8.38
|
1,514.19
|
|||||
|
Payable days
|
--
|
--
|
18.87
|
19.20
|
15.33
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
32.85
|
15.86
|
12.24
|
--
|