Market cap
₹70 Cr
Revenue (TTM)
₹33 Cr
P/E Ratio
23.4
P/B Ratio
1.3
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
|
32.62
|
1.98
|
1.02
|
0.03
|
0.09
|
0.08
|
|||||
|
Total Income
|
35.66
|
2.98
|
1.06
|
0.06
|
3.21
|
0.08
|
|||||
|
Total Expenditure
|
25.36
|
2.96
|
2.63
|
0.40
|
0.17
|
4.34
|
|||||
|
EBITDA
|
7.26
|
-0.98
|
-1.61
|
-0.38
|
-0.08
|
-4.26
|
|||||
|
Depreciation
|
3.28
|
0.42
|
0.09
|
--
|
--
|
--
|
|||||
|
EBIT
|
3.98
|
-1.40
|
-1.70
|
-0.38
|
-0.08
|
-4.26
|
|||||
|
Interest
|
3.69
|
0.31
|
0.52
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
3.04
|
1.00
|
0.04
|
0.04
|
3.12
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.33
|
-0.71
|
-2.17
|
-0.34
|
3.04
|
-4.26
|
|||||
|
Provision for Tax
|
0.36
|
-1.18
|
-0.07
|
0.01
|
0.43
|
0.00
|
|||||
|
Profit after Tax
|
2.97
|
0.46
|
-2.10
|
-0.36
|
2.61
|
-4.26
|
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
|
50.78
|
49.22
|
17.23
|
3.33
|
3.69
|
1.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.99
|
-1.20
|
-0.01
|
4.32
|
0.19
|
-0.31
|
|||||
|
Current Liabilities
|
27.95
|
11.70
|
1.29
|
0.24
|
0.13
|
0.08
|
|||||
|
Total Liabilities
|
104.72
|
60.98
|
18.58
|
7.89
|
4.01
|
1.28
|
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
|
29.49
|
15.79
|
5.80
|
3.81
|
3.90
|
0.75
|
|||||
|
Current Assets
|
59.50
|
43.94
|
12.71
|
4.08
|
0.11
|
0.10
|
|||||
|
Total Assets
|
104.72
|
60.98
|
18.58
|
7.89
|
4.01
|
1.28
|
|||||
|
Total Debt*
|
--
|
11.35
|
0.06
|
4.31
|
0.19
|
0.12
|
|||||
|
Net Current Assets
|
31.55
|
32.24
|
11.42
|
3.84
|
-0.02
|
0.02
|
|||||
|
Contingent Liabilities
|
--
|
0.35
|
0.37
|
0.35
|
0.40
|
--
|
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
|
--
|
-21.66
|
-2.71
|
-3.90
|
-0.10
|
0.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-21.17
|
-8.03
|
-0.15
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
42.51
|
11.23
|
4.09
|
0.10
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.32
|
0.49
|
0.04
|
0.00
|
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 (₹)
|
1.15
|
0.18
|
-1.42
|
-0.21
|
1.52
|
-2.48
|
|||||
|
Cash EPS (₹)
|
1.16
|
0.34
|
-1.36
|
-0.21
|
1.52
|
-2.48
|
|||||
|
Adjusted Book Value (₹)
|
20.18
|
19.05
|
11.64
|
1.94
|
2.14
|
0.63
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-8.39
|
-1.83
|
-3.90
|
-0.10
|
0.00
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-9.12
|
-3.51
|
-4.07
|
-0.52
|
-3.97
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.04
|
-13.28
|
-5.90
|
119.63
|
-129.03
|
|||||
|
ROE (%)
|
5.95
|
1.39
|
-20.44
|
-10.16
|
109.39
|
-132.75
|
|||||
|
ROA (%)
|
3.59
|
1.18
|
-15.92
|
-6.00
|
107.33
|
-144.85
|
|||||
|
EBIT Margin (%)
|
12.21
|
-70.55
|
-166.28
|
-1,449.43
|
-92.11
|
-5,329.38
|
|||||
|
Net Margin (%)
|
8.34
|
15.55
|
-197.90
|
-551.16
|
81.30
|
-5,330.13
|
|||||
|
Cash Profit Margin (%)
|
--
|
44.38
|
-197.12
|
-1,366.28
|
2,898.11
|
-5,330.13
|
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 (%)
|
1,027.62
|
94.22
|
3,809.96
|
-71.00
|
12.50
|
33.33
|
|||||
|
EBIT Growth (%)
|
424.80
|
17.60
|
-348.56
|
-356.33
|
98.06
|
-7,041.54
|
|||||
|
Net Profit Growth (%)
|
532.77
|
122.02
|
-489.37
|
-113.67
|
161.17
|
-7,201.54
|
|||||
|
EPS Growth (%)
|
1,764.46
|
112.61
|
-584.72
|
-113.67
|
161.17
|
-7,192.94
|
|||||
|
Book Value Growth (%)
|
--
|
185.69
|
417.13
|
-9.67
|
241.46
|
-79.79
|
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
|
23.39
|
151.54
|
--
|
--
|
1.17
|
--
|
|||||
|
Price / Book Value
|
1.34
|
1.42
|
3.23
|
19.47
|
1.43
|
2.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.04
|
4,143.01
|
-31.39
|
-203.57
|
1.79
|
-0.60
|
|||||
|
Close Price (₹)
|
30.00
|
27.14
|
37.63
|
37.73
|
3.06
|
1.42
|
|||||
|
High Price (₹)
|
47.40
|
77.98
|
60.06
|
49.86
|
3.06
|
1.60
|
|||||
|
Low Price (₹)
|
15.00
|
23.38
|
26.75
|
3.21
|
1.25
|
0.59
|
|||||
|
Market Cap (₹ Cr)
|
69.57
|
70.12
|
55.69
|
64.88
|
5.26
|
2.45
|
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
|
0.46
|
0.23
|
0.00
|
1.29
|
0.05
|
0.11
|
|||||
|
Short term debt to equity ratio
|
--
|
0.23
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.13
|
3.75
|
9.84
|
17.00
|
0.82
|
1.26
|
|||||
|
Quick Ratio
|
1.90
|
3.68
|
8.11
|
17.00
|
0.82
|
1.26
|
|||||
|
Interest Coverage
|
1.90
|
-1.30
|
-3.21
|
-69.33
|
--
|
--
|
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 (%)
|
60.83
|
35.33
|
108.74
|
106.90
|
116.00
|
116.50
|
|||||
|
Asset Turnover
|
0.39
|
0.05
|
0.08
|
0.00
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
166.65
|
203.44
|
925.09
|
400.69
|
371.39
|
|||||
|
Inventory Days
|
--
|
287.48
|
800.85
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,385.02
|
259.40
|
2,243.88
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-930.89
|
744.90
|
-1,318.79
|
--
|
--
|