Market cap
₹121 Cr
Revenue (TTM)
₹20 Cr
P/E Ratio
19
P/B Ratio
0.6
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 Income
|
20.04
|
14.58
|
11.50
|
8.48
|
7.38
|
5.43
|
|||||
|
Other Income
|
0.13
|
6.66
|
4.16
|
0.02
|
--
|
--
|
|||||
|
Total Income
|
20.17
|
21.24
|
15.66
|
8.50
|
7.38
|
5.43
|
|||||
|
Interest Expense
|
2.05
|
1.32
|
1.55
|
1.57
|
0.89
|
0.65
|
|||||
|
Operating Expenses
|
8.94
|
1.43
|
1.43
|
13.24
|
3.92
|
2.32
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.12
|
18.43
|
12.59
|
-6.36
|
2.55
|
2.43
|
|||||
|
Taxes
|
2.73
|
4.08
|
1.24
|
0.00
|
0.74
|
0.62
|
|||||
|
Profit after Tax
|
6.39
|
14.35
|
11.35
|
-6.36
|
1.81
|
1.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
6.39
|
14.35
|
11.35
|
-6.36
|
2.19
|
1.81
|
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
|
185.70
|
169.03
|
115.18
|
103.37
|
91.13
|
71.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.07
|
0.40
|
15.89
|
0.43
|
0.39
|
0.27
|
|||||
|
Current Liabilities
|
0.16
|
50.80
|
5.17
|
30.11
|
25.49
|
8.43
|
|||||
|
Total Liabilities
|
189.92
|
220.27
|
136.27
|
133.94
|
117.04
|
80.46
|
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
|
0.91
|
150.81
|
113.10
|
16.27
|
4.67
|
4.51
|
|||||
|
Current Assets
|
184.97
|
69.42
|
23.13
|
117.64
|
112.34
|
75.92
|
|||||
|
Total Assets
|
189.92
|
220.27
|
136.27
|
133.94
|
117.04
|
80.46
|
|||||
|
Contingent Liabilities
|
--
|
26.22
|
26.67
|
26.67
|
26.67
|
--
|
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
|
--
|
-27.97
|
10.03
|
-4.16
|
-31.59
|
-2.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.58
|
-0.68
|
-21.20
|
0.32
|
6.34
|
|||||
|
Cash from Financing Activities
|
--
|
75.81
|
-8.92
|
21.43
|
35.72
|
-3.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
46.25
|
0.44
|
-3.92
|
4.45
|
-0.15
|
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 (₹)
|
0.09
|
0.20
|
0.19
|
-0.11
|
0.03
|
0.03
|
|||||
|
Cash EPS (₹)
|
0.09
|
0.20
|
0.19
|
-0.10
|
0.04
|
0.04
|
|||||
|
Adjusted Book Value (₹)
|
2.67
|
2.22
|
1.73
|
1.53
|
1.29
|
1.25
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.39
|
0.19
|
-0.08
|
-0.62
|
-0.05
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.34
|
0.24
|
-0.25
|
-0.62
|
-0.02
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.32
|
10.69
|
-3.89
|
3.56
|
3.91
|
|||||
|
ROE (%)
|
3.53
|
10.96
|
11.56
|
-7.66
|
2.49
|
2.56
|
|||||
|
ROA (%)
|
3.11
|
8.05
|
8.40
|
-5.07
|
1.84
|
2.24
|
|||||
|
EBIT Margin (%)
|
55.09
|
89.75
|
86.73
|
-56.83
|
46.67
|
56.81
|
|||||
|
Net Margin (%)
|
31.66
|
67.55
|
72.44
|
-74.88
|
24.55
|
33.41
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
98.88
|
99.52
|
-74.50
|
24.76
|
33.84
|
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 (%)
|
-9.22
|
26.80
|
35.66
|
14.82
|
35.88
|
-44.42
|
|||||
|
EBIT Growth (%)
|
-44.13
|
31.21
|
307.05
|
-239.82
|
11.63
|
11.21
|
|||||
|
Net Profit Growth (%)
|
-10.36
|
26.47
|
278.32
|
-451.05
|
-0.15
|
26.46
|
|||||
|
EPS Growth (%)
|
-57.69
|
6.84
|
278.43
|
-434.49
|
-0.26
|
26.60
|
|||||
|
Book Value Growth (%)
|
--
|
51.76
|
12.80
|
24.97
|
2.88
|
2.57
|
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
|
18.96
|
11.07
|
9.52
|
--
|
155.31
|
28.57
|
|||||
|
Price / Book Value
|
0.64
|
1.01
|
1.17
|
1.12
|
3.81
|
0.72
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.52
|
7.96
|
9.79
|
-27.50
|
87.20
|
18.70
|
|||||
|
Close Price (₹)
|
1.83
|
2.23
|
2.02
|
1.72
|
4.91
|
0.91
|
|||||
|
High Price (₹)
|
2.56
|
5.25
|
3.08
|
5.09
|
10.19
|
1.26
|
|||||
|
Low Price (₹)
|
1.48
|
2.00
|
1.24
|
1.39
|
0.78
|
0.17
|
|||||
|
Market Cap (₹ Cr)
|
121.05
|
158.79
|
121.77
|
103.61
|
281.51
|
51.92
|
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
|
--
|
0.29
|
0.18
|
0.30
|
0.33
|
0.09
|
|||||
|
Short term debt to equity ratio
|
--
|
0.27
|
0.03
|
0.27
|
0.27
|
0.09
|
|||||
|
Current Ratio
|
1,185.73
|
1.37
|
4.48
|
3.91
|
4.41
|
9.01
|
|||||
|
Quick Ratio
|
1,185.73
|
1.37
|
4.48
|
3.90
|
4.40
|
8.99
|
|||||
|
Interest Coverage
|
5.45
|
14.96
|
9.12
|
-3.06
|
3.85
|
4.73
|