Market cap
₹615 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
18.4
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 Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
0.33
|
0.59
|
0.33
|
2.04
|
--
|
--
|
|||||
|
Total Expenditure
|
15.30
|
6.45
|
1.53
|
1.53
|
--
|
--
|
|||||
|
EBITDA
|
-15.30
|
-6.45
|
-1.53
|
-1.53
|
--
|
--
|
|||||
|
Depreciation
|
2.38
|
1.25
|
0.45
|
0.26
|
--
|
--
|
|||||
|
EBIT
|
-17.69
|
-7.70
|
-1.97
|
-1.79
|
--
|
--
|
|||||
|
Interest
|
1.77
|
0.41
|
0.13
|
0.11
|
--
|
--
|
|||||
|
Other Income
|
0.33
|
0.59
|
0.33
|
2.04
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-19.13
|
-7.52
|
-1.78
|
0.14
|
--
|
--
|
|||||
|
Provision for Tax
|
-0.24
|
-0.12
|
0.06
|
0.02
|
--
|
--
|
|||||
|
Profit after Tax
|
-18.89
|
-7.39
|
-1.84
|
0.13
|
--
|
--
|
|||||
|
Minority Interest
|
1.32
|
0.82
|
0.27
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
0.19
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-17.57
|
-6.57
|
-1.39
|
0.13
|
--
|
--
|
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
|
37.60
|
48.69
|
12.70
|
3.57
|
--
|
--
|
|||||
|
Minority Interest
|
1.32
|
2.73
|
3.55
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
35.22
|
12.42
|
0.76
|
1.01
|
--
|
--
|
|||||
|
Current Liabilities
|
9.55
|
5.32
|
1.84
|
0.72
|
--
|
--
|
|||||
|
Total Liabilities
|
83.85
|
69.34
|
18.91
|
5.33
|
--
|
--
|
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
|
63.34
|
66.11
|
12.43
|
1.37
|
--
|
--
|
|||||
|
Current Assets
|
7.23
|
3.05
|
6.41
|
3.93
|
--
|
--
|
|||||
|
Total Assets
|
83.85
|
69.34
|
18.91
|
5.33
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
0.03
|
0.24
|
--
|
--
|
|||||
|
Net Current Assets
|
-2.32
|
-2.27
|
4.57
|
3.21
|
--
|
--
|
|||||
|
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
|
--
|
-5.15
|
-3.41
|
-0.28
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-37.05
|
-3.40
|
0.33
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
41.38
|
7.70
|
-0.17
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.82
|
0.89
|
-0.12
|
--
|
--
|
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 (₹)
|
-1.14
|
-0.43
|
-0.10
|
0.01
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
-1.14
|
-0.40
|
-0.10
|
0.04
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
2.17
|
3.16
|
0.93
|
0.34
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.33
|
-0.25
|
-0.09
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.46
|
-0.46
|
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 (%)
|
--
|
-23.14
|
-19.91
|
6.62
|
--
|
--
|
|||||
|
ROE (%)
|
-43.01
|
-24.09
|
-22.61
|
3.61
|
--
|
--
|
|||||
|
ROA (%)
|
-24.66
|
-16.81
|
-15.24
|
2.43
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-5,706.95
|
-1,243.99
|
-560.06
|
6.32
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-72.49
|
-289.94
|
-10.27
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-151.68
|
-301.91
|
-1,525.10
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-148.19
|
-321.40
|
-924.39
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
283.44
|
255.40
|
--
|
--
|
--
|
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
|
-35.00
|
--
|
--
|
39.72
|
--
|
--
|
|||||
|
Price / Book Value
|
18.38
|
7.61
|
13.62
|
4.78
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-42.85
|
-63.20
|
-143.71
|
33.82
|
--
|
--
|
|||||
|
Close Price (₹)
|
34.24
|
24.07
|
12.65
|
1.62
|
--
|
--
|
|||||
|
High Price (₹)
|
35.25
|
60.00
|
12.82
|
1.94
|
--
|
--
|
|||||
|
Low Price (₹)
|
16.70
|
12.40
|
1.52
|
0.89
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
614.82
|
--
|
--
|
--
|
--
|
--
|
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
|
0.68
|
--
|
0.00
|
0.07
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.07
|
--
|
--
|
|||||
|
Current Ratio
|
0.76
|
0.57
|
3.49
|
5.44
|
--
|
--
|
|||||
|
Quick Ratio
|
0.71
|
0.57
|
3.49
|
5.44
|
--
|
--
|
|||||
|
Interest Coverage
|
-9.79
|
-17.31
|
-12.68
|
2.35
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|