Market cap
₹15 Cr
Revenue (TTM)
₹11 Cr
P/E Ratio
--
P/B Ratio
0.4
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
|
11.38
|
35.07
|
31.85
|
67.69
|
151.43
|
79.24
|
|||||
|
Other Income
|
1.54
|
0.37
|
0.41
|
0.33
|
0.45
|
1.26
|
|||||
|
Total Income
|
12.92
|
35.43
|
32.27
|
68.02
|
151.88
|
80.49
|
|||||
|
Interest Expense
|
0.87
|
1.38
|
1.36
|
1.74
|
0.29
|
0.32
|
|||||
|
Operating Expenses
|
35.22
|
27.98
|
8.25
|
68.36
|
147.52
|
66.21
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-23.18
|
6.04
|
22.63
|
-2.13
|
4.01
|
13.93
|
|||||
|
Taxes
|
-5.02
|
1.74
|
5.91
|
0.19
|
2.43
|
2.11
|
|||||
|
Profit after Tax
|
-18.16
|
4.30
|
16.71
|
-2.32
|
1.58
|
11.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-18.16
|
4.27
|
16.73
|
-2.30
|
1.58
|
11.82
|
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
|
38.06
|
50.32
|
46.44
|
29.63
|
31.62
|
29.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.45
|
4.39
|
4.84
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
15.06
|
17.48
|
11.87
|
13.72
|
18.75
|
11.54
|
|||||
|
Total Liabilities
|
53.57
|
72.19
|
63.15
|
43.36
|
50.37
|
41.37
|
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
|
--
|
-2.94
|
7.46
|
2.45
|
-11.19
|
-1.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.35
|
0.16
|
-0.45
|
-0.31
|
-1.50
|
|||||
|
Cash from Financing Activities
|
--
|
3.62
|
-6.56
|
-3.04
|
10.44
|
3.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.67
|
1.06
|
-1.04
|
-1.06
|
0.11
|
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 (₹)
|
-18.12
|
4.26
|
16.69
|
-2.30
|
1.58
|
11.80
|
|||||
|
Cash EPS (₹)
|
-18.12
|
4.32
|
16.71
|
-2.27
|
1.64
|
11.83
|
|||||
|
Adjusted Book Value (₹)
|
38.60
|
50.22
|
46.34
|
29.57
|
31.56
|
29.77
|
|||||
|
Dividend per Share (₹)
|
--
|
0.50
|
0.50
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-2.93
|
7.44
|
2.44
|
-11.17
|
-1.44
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-5.38
|
0.70
|
2.90
|
-11.76
|
-4.68
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.73
|
50.06
|
-0.88
|
10.83
|
54.91
|
|||||
|
ROE (%)
|
-38.85
|
8.89
|
43.94
|
-7.57
|
5.16
|
49.26
|
|||||
|
ROA (%)
|
-28.87
|
6.36
|
31.38
|
-4.95
|
3.45
|
37.15
|
|||||
|
EBIT Margin (%)
|
-209.68
|
20.13
|
74.00
|
-1.06
|
2.54
|
16.40
|
|||||
|
Net Margin (%)
|
-140.54
|
12.14
|
51.79
|
-3.41
|
1.04
|
14.69
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
12.36
|
52.56
|
-3.37
|
1.09
|
14.96
|
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 (%)
|
77.48
|
10.10
|
-52.94
|
-55.30
|
91.12
|
120.26
|
|||||
|
EBIT Growth (%)
|
-465.36
|
-70.06
|
3,384.44
|
-118.65
|
-70.39
|
507.64
|
|||||
|
Net Profit Growth (%)
|
-562.83
|
-74.26
|
820.76
|
-246.36
|
-86.60
|
635.17
|
|||||
|
EPS Growth (%)
|
-562.74
|
-74.46
|
826.96
|
-245.25
|
-86.60
|
635.17
|
|||||
|
Book Value Growth (%)
|
--
|
8.36
|
56.70
|
-6.29
|
6.01
|
64.08
|
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
|
-0.81
|
7.93
|
1.34
|
--
|
10.23
|
0.58
|
|||||
|
Price / Book Value
|
0.38
|
0.67
|
0.48
|
0.62
|
0.51
|
0.23
|
|||||
|
Dividend Yield (%)
|
--
|
1.48
|
2.23
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.00
|
5.86
|
1.09
|
-82.44
|
6.06
|
0.39
|
|||||
|
Close Price (₹)
|
14.27
|
33.80
|
22.42
|
18.44
|
16.17
|
6.90
|
|||||
|
High Price (₹)
|
34.99
|
48.87
|
27.58
|
24.35
|
28.80
|
7.12
|
|||||
|
Low Price (₹)
|
11.08
|
19.67
|
15.99
|
11.03
|
7.18
|
1.14
|
|||||
|
Market Cap (₹ Cr)
|
14.68
|
33.87
|
22.47
|
18.48
|
16.20
|
6.91
|
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
|
0.16
|
0.42
|
0.45
|
0.13
|
|||||
|
Short term debt to equity ratio
|
--
|
0.25
|
0.16
|
0.42
|
0.45
|
0.13
|
|||||
|
Current Ratio
|
3.53
|
3.89
|
4.96
|
2.93
|
2.50
|
3.12
|
|||||
|
Quick Ratio
|
3.53
|
0.60
|
0.59
|
0.51
|
0.43
|
1.08
|
|||||
|
Interest Coverage
|
-25.52
|
5.38
|
17.66
|
-0.22
|
15.01
|
44.01
|