Market cap
₹18 Cr
Revenue (TTM)
₹9 Cr
P/E Ratio
23.3
P/B Ratio
9.1
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
|
8.69
|
5.72
|
3.47
|
1.55
|
2.40
|
3.74
|
|||||
|
Total Income
|
8.75
|
5.73
|
3.50
|
1.57
|
2.42
|
3.75
|
|||||
|
Total Expenditure
|
7.69
|
5.05
|
3.20
|
1.34
|
2.03
|
3.58
|
|||||
|
EBITDA
|
1.00
|
0.67
|
0.27
|
0.22
|
0.37
|
0.16
|
|||||
|
Depreciation
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
EBIT
|
1.00
|
0.67
|
0.27
|
0.22
|
0.37
|
0.16
|
|||||
|
Interest
|
--
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.06
|
0.01
|
0.03
|
0.01
|
0.02
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.06
|
0.67
|
0.29
|
0.23
|
0.39
|
0.17
|
|||||
|
Provision for Tax
|
0.27
|
0.17
|
0.08
|
0.06
|
0.10
|
0.02
|
|||||
|
Profit after Tax
|
0.79
|
0.50
|
0.21
|
0.17
|
0.29
|
0.15
|
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
|
1.80
|
1.06
|
0.57
|
0.35
|
0.18
|
-0.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
|||||
|
Current Liabilities
|
1.85
|
1.21
|
1.24
|
0.56
|
1.82
|
1.04
|
|||||
|
Total Liabilities
|
3.65
|
2.27
|
1.81
|
0.92
|
2.00
|
0.93
|
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
|
0.03
|
0.02
|
0.05
|
0.02
|
0.20
|
0.11
|
|||||
|
Current Assets
|
3.62
|
2.24
|
1.75
|
0.88
|
1.80
|
0.81
|
|||||
|
Total Assets
|
3.65
|
2.27
|
1.81
|
0.92
|
2.00
|
0.93
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
1.77
|
1.03
|
0.51
|
0.32
|
-0.03
|
-0.23
|
|||||
|
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
|
--
|
0.10
|
-0.41
|
0.55
|
-0.11
|
0.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
0.00
|
-0.01
|
0.00
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.10
|
-0.42
|
0.54
|
-0.11
|
0.20
|
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 (₹)
|
1.44
|
0.91
|
0.39
|
0.31
|
0.53
|
0.28
|
|||||
|
Cash EPS (₹)
|
1.44
|
0.92
|
0.39
|
0.31
|
0.54
|
0.29
|
|||||
|
Adjusted Book Value (₹)
|
3.66
|
1.94
|
1.03
|
0.65
|
0.33
|
-0.20
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.19
|
-0.76
|
1.00
|
-0.20
|
0.36
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.14
|
-0.90
|
0.89
|
-0.38
|
0.33
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
83.16
|
64.47
|
86.02
|
1,048.04
|
--
|
|||||
|
ROE (%)
|
49.34
|
61.03
|
46.41
|
63.79
|
781.39
|
--
|
|||||
|
ROA (%)
|
26.57
|
24.47
|
15.78
|
11.78
|
19.90
|
27.43
|
|||||
|
EBIT Margin (%)
|
11.51
|
11.72
|
7.76
|
13.94
|
15.30
|
4.33
|
|||||
|
Net Margin (%)
|
9.00
|
8.68
|
6.09
|
10.89
|
12.00
|
4.10
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
8.76
|
6.19
|
11.08
|
12.23
|
4.18
|
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 (%)
|
52.85
|
64.67
|
123.68
|
-35.15
|
-36.04
|
116.20
|
|||||
|
EBIT Growth (%)
|
34.23
|
148.81
|
24.46
|
-40.92
|
126.04
|
129.88
|
|||||
|
Net Profit Growth (%)
|
40.29
|
133.18
|
24.96
|
-41.18
|
88.44
|
102.91
|
|||||
|
EPS Growth (%)
|
40.28
|
133.20
|
24.94
|
-41.17
|
88.45
|
102.91
|
|||||
|
Book Value Growth (%)
|
--
|
87.84
|
60.44
|
93.67
|
268.80
|
58.79
|
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
|
23.26
|
18.14
|
34.58
|
27.72
|
14.22
|
12.26
|
|||||
|
Price / Book Value
|
9.14
|
8.48
|
13.03
|
13.41
|
22.64
|
-17.49
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.80
|
12.75
|
23.95
|
17.63
|
10.25
|
9.63
|
|||||
|
Close Price (₹)
|
21.00
|
16.49
|
13.48
|
8.65
|
7.54
|
3.45
|
|||||
|
High Price (₹)
|
25.50
|
29.28
|
17.45
|
18.00
|
7.54
|
12.60
|
|||||
|
Low Price (₹)
|
13.26
|
10.43
|
8.10
|
7.91
|
2.28
|
3.31
|
|||||
|
Market Cap (₹ Cr)
|
18.31
|
9.02
|
7.38
|
4.73
|
4.13
|
1.89
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.96
|
1.85
|
1.41
|
1.57
|
0.99
|
0.78
|
|||||
|
Quick Ratio
|
1.76
|
1.50
|
1.09
|
1.44
|
0.75
|
0.78
|
|||||
|
Interest Coverage
|
--
|
68.79
|
52.76
|
168.60
|
350.47
|
1,218.14
|
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 (%)
|
15.23
|
23.38
|
21.65
|
2.79
|
--
|
3.23
|
|||||
|
Asset Turnover
|
2.93
|
2.81
|
2.57
|
1.07
|
1.64
|
6.67
|
|||||
|
Receivable days
|
--
|
66.67
|
41.79
|
10.18
|
--
|
11.80
|
|||||
|
Inventory Days
|
--
|
26.52
|
24.86
|
58.35
|
64.88
|
--
|
|||||
|
Payable days
|
--
|
235.54
|
551.89
|
940.03
|
--
|
260.42
|
|||||
|
Cash Conversion Cycle
|
--
|
-142.35
|
-485.24
|
-871.50
|
--
|
-248.63
|