Market cap
₹54 Cr
Revenue (TTM)
₹65 Cr
P/E Ratio
255.9
P/B Ratio
0.5
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
|
65.09
|
19.68
|
32.51
|
22.18
|
0.26
|
0.38
|
|||||
|
Total Income
|
65.09
|
20.65
|
32.69
|
22.26
|
0.33
|
0.38
|
|||||
|
Total Expenditure
|
64.73
|
20.09
|
32.49
|
21.69
|
0.49
|
0.40
|
|||||
|
EBITDA
|
0.36
|
-0.42
|
0.02
|
0.49
|
-0.24
|
-0.02
|
|||||
|
Depreciation
|
0.02
|
0.02
|
0.02
|
0.00
|
0.00
|
0.00
|
|||||
|
EBIT
|
0.34
|
-0.44
|
0.00
|
0.49
|
-0.24
|
-0.02
|
|||||
|
Interest
|
--
|
0.01
|
0.04
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
--
|
0.98
|
0.18
|
0.08
|
0.07
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.34
|
0.53
|
0.14
|
0.56
|
-0.17
|
-0.02
|
|||||
|
Provision for Tax
|
0.13
|
0.14
|
0.04
|
0.17
|
0.00
|
0.00
|
|||||
|
Profit after Tax
|
0.21
|
0.39
|
0.10
|
0.39
|
-0.17
|
-0.02
|
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
|
112.06
|
115.33
|
114.94
|
69.84
|
69.45
|
69.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.03
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
41.55
|
2.81
|
1.30
|
11.31
|
5.44
|
4.26
|
|||||
|
Total Liabilities
|
153.65
|
118.14
|
116.25
|
81.15
|
74.89
|
73.88
|
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
|
12.41
|
69.59
|
57.18
|
0.01
|
0.34
|
0.33
|
|||||
|
Current Assets
|
141.08
|
48.56
|
59.07
|
81.14
|
74.55
|
73.55
|
|||||
|
Total Assets
|
153.65
|
118.14
|
116.25
|
81.15
|
74.89
|
73.88
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.71
|
--
|
|||||
|
Net Current Assets
|
99.54
|
45.75
|
57.77
|
69.83
|
69.11
|
69.29
|
|||||
|
Contingent Liabilities
|
--
|
0.64
|
--
|
--
|
--
|
--
|
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
|
--
|
-24.47
|
8.31
|
-15.53
|
1.52
|
-1.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
23.74
|
-52.43
|
16.23
|
-1.53
|
1.31
|
|||||
|
Cash from Financing Activities
|
--
|
0.04
|
45.00
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.69
|
0.89
|
0.70
|
-0.01
|
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 (₹)
|
0.04
|
0.08
|
0.02
|
0.18
|
-0.08
|
-0.01
|
|||||
|
Cash EPS (₹)
|
0.04
|
0.08
|
0.02
|
0.19
|
-0.08
|
-0.01
|
|||||
|
Adjusted Book Value (₹)
|
21.83
|
22.43
|
22.36
|
32.61
|
32.43
|
32.51
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-4.76
|
1.62
|
-7.25
|
0.71
|
-0.61
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-4.76
|
1.60
|
-7.25
|
0.70
|
-0.61
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.47
|
0.19
|
0.81
|
-0.24
|
-0.03
|
|||||
|
ROE (%)
|
0.18
|
0.34
|
0.11
|
0.56
|
-0.25
|
-0.03
|
|||||
|
ROA (%)
|
0.16
|
0.33
|
0.10
|
0.50
|
-0.23
|
-0.03
|
|||||
|
EBIT Margin (%)
|
0.53
|
-2.23
|
0.00
|
2.21
|
-92.26
|
-5.81
|
|||||
|
Net Margin (%)
|
0.32
|
1.88
|
0.31
|
1.77
|
-52.12
|
-5.75
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.08
|
0.36
|
1.79
|
-65.11
|
-4.62
|
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 (%)
|
158.38
|
-39.47
|
46.55
|
8,481.62
|
-32.08
|
-8.74
|
|||||
|
EBIT Growth (%)
|
-67.64
|
-62,657.14
|
-99.86
|
305.41
|
-979.19
|
77.05
|
|||||
|
Net Profit Growth (%)
|
-76.94
|
281.94
|
-74.08
|
330.29
|
-679.45
|
77.27
|
|||||
|
EPS Growth (%)
|
-86.93
|
282.32
|
-89.22
|
330.36
|
-681.37
|
77.33
|
|||||
|
Book Value Growth (%)
|
--
|
0.34
|
64.58
|
0.57
|
-0.25
|
-0.03
|
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
|
255.86
|
190.63
|
754.32
|
61.93
|
--
|
--
|
|||||
|
Price / Book Value
|
0.48
|
0.64
|
0.67
|
0.35
|
0.09
|
0.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
149.04
|
130.93
|
388.35
|
41.57
|
-40.66
|
-449.69
|
|||||
|
Close Price (₹)
|
9.59
|
14.43
|
14.95
|
11.37
|
2.85
|
3.75
|
|||||
|
High Price (₹)
|
19.45
|
24.88
|
20.40
|
15.14
|
6.45
|
9.45
|
|||||
|
Low Price (₹)
|
7.50
|
13.70
|
8.94
|
2.09
|
2.69
|
2.75
|
|||||
|
Market Cap (₹ Cr)
|
53.99
|
74.19
|
76.86
|
24.35
|
6.10
|
8.03
|
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
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.01
|
--
|
|||||
|
Current Ratio
|
3.40
|
17.29
|
45.37
|
7.18
|
13.71
|
17.27
|
|||||
|
Quick Ratio
|
3.38
|
16.87
|
44.38
|
7.17
|
13.71
|
17.27
|
|||||
|
Interest Coverage
|
--
|
41.15
|
4.77
|
5,649.00
|
-188.33
|
-55.25
|
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 (%)
|
145.16
|
138.83
|
3.13
|
49.77
|
15.47
|
142.98
|
|||||
|
Asset Turnover
|
0.48
|
0.17
|
0.33
|
0.28
|
0.00
|
0.01
|
|||||
|
Receivable days
|
--
|
262.79
|
67.70
|
91.17
|
412.44
|
340.90
|
|||||
|
Inventory Days
|
--
|
22.86
|
7.46
|
0.73
|
--
|
--
|
|||||
|
Payable days
|
--
|
31.83
|
71.83
|
136.60
|
9,275.79
|
6,019.96
|
|||||
|
Cash Conversion Cycle
|
--
|
253.82
|
3.32
|
-44.70
|
-8,863.35
|
-5,679.05
|