Market cap
₹4 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
2.5
P/B Ratio
-0.3
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
|
1.13
|
2.54
|
2.10
|
0.21
|
4.78
|
6.85
|
|||||
|
Total Income
|
2.27
|
4.32
|
6.74
|
1.41
|
7.52
|
7.62
|
|||||
|
Total Expenditure
|
0.63
|
0.83
|
0.68
|
0.73
|
5.61
|
10.60
|
|||||
|
EBITDA
|
0.50
|
1.71
|
1.42
|
-0.52
|
-0.83
|
-3.76
|
|||||
|
Depreciation
|
0.09
|
0.11
|
0.12
|
0.04
|
0.35
|
0.79
|
|||||
|
EBIT
|
0.42
|
1.61
|
1.30
|
-0.56
|
-1.18
|
-4.54
|
|||||
|
Interest
|
0.00
|
0.00
|
--
|
--
|
1.12
|
1.93
|
|||||
|
Other Income
|
1.14
|
1.78
|
4.64
|
1.20
|
2.75
|
0.77
|
|||||
|
Exceptional Items
|
--
|
--
|
0.91
|
2.95
|
0.86
|
2.39
|
|||||
|
Profit before Tax
|
1.55
|
3.38
|
6.85
|
3.59
|
1.31
|
-3.32
|
|||||
|
Provision for Tax
|
0.03
|
--
|
--
|
--
|
--
|
1.17
|
|||||
|
Profit after Tax
|
1.52
|
3.38
|
6.85
|
3.59
|
1.31
|
-4.49
|
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
|
-18.35
|
-15.35
|
-18.44
|
-22.52
|
-27.54
|
-28.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
9.89
|
10.84
|
12.11
|
25.36
|
16.47
|
|||||
|
Current Liabilities
|
23.07
|
13.40
|
20.95
|
20.31
|
14.72
|
30.20
|
|||||
|
Total Liabilities
|
4.72
|
7.94
|
13.35
|
9.90
|
12.54
|
17.83
|
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
|
1.59
|
1.72
|
2.06
|
2.96
|
6.17
|
6.98
|
|||||
|
Current Assets
|
3.05
|
6.22
|
11.29
|
6.94
|
6.37
|
10.84
|
|||||
|
Total Assets
|
4.72
|
7.94
|
13.35
|
9.90
|
12.54
|
17.83
|
|||||
|
Total Debt*
|
--
|
13.28
|
19.89
|
23.41
|
27.63
|
31.56
|
|||||
|
Net Current Assets
|
-20.02
|
-7.18
|
-9.66
|
-13.37
|
-8.34
|
-19.36
|
|||||
|
Contingent Liabilities
|
--
|
0.55
|
0.55
|
0.44
|
0.44
|
0.44
|
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
|
--
|
6.92
|
2.54
|
-5.96
|
2.33
|
-10.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.02
|
1.16
|
5.26
|
1.99
|
7.80
|
|||||
|
Cash from Financing Activities
|
--
|
-6.80
|
-3.69
|
0.72
|
-4.45
|
2.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.15
|
0.00
|
0.02
|
-0.12
|
0.13
|
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 (₹)
|
4.35
|
9.67
|
19.59
|
10.25
|
3.75
|
-12.83
|
|||||
|
Cash EPS (₹)
|
--
|
9.97
|
19.92
|
10.35
|
4.74
|
-10.58
|
|||||
|
Adjusted Book Value (₹)
|
--
|
-43.88
|
-52.69
|
-64.36
|
-78.69
|
-82.44
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
19.79
|
7.25
|
-17.04
|
6.67
|
-28.83
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
19.74
|
7.03
|
-5.63
|
7.77
|
-27.65
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
586.25
|
727.34
|
173.56
|
-22.48
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
24.04
|
31.78
|
58.95
|
31.97
|
8.65
|
-20.31
|
|||||
|
EBIT Margin (%)
|
36.85
|
63.25
|
62.03
|
-266.71
|
-24.61
|
-66.33
|
|||||
|
Net Margin (%)
|
67.11
|
78.36
|
101.69
|
255.19
|
17.45
|
-58.89
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
137.30
|
332.73
|
1,729.80
|
34.72
|
-54.07
|
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 (%)
|
-52.00
|
21.28
|
900.67
|
-95.62
|
-30.26
|
-31.10
|
|||||
|
EBIT Growth (%)
|
-72.23
|
23.67
|
332.73
|
52.47
|
74.13
|
-23.75
|
|||||
|
Net Profit Growth (%)
|
-48.65
|
-50.63
|
91.09
|
173.19
|
129.25
|
-595.26
|
|||||
|
EPS Growth (%)
|
-48.65
|
-50.63
|
91.09
|
173.20
|
129.25
|
-595.27
|
|||||
|
Book Value Growth (%)
|
--
|
16.74
|
18.13
|
18.21
|
4.55
|
-17.81
|
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
|
2.48
|
1.59
|
1.25
|
0.85
|
2.33
|
--
|
|||||
|
Price / Book Value
|
-0.28
|
-0.35
|
-0.47
|
-0.14
|
-0.11
|
-0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.22
|
5.29
|
4.69
|
39.22
|
15.99
|
-11.14
|
|||||
|
Close Price (₹)
|
12.60
|
15.38
|
24.51
|
8.69
|
8.74
|
5.20
|
|||||
|
High Price (₹)
|
19.65
|
25.51
|
32.46
|
14.99
|
15.39
|
5.20
|
|||||
|
Low Price (₹)
|
8.70
|
12.64
|
7.14
|
7.13
|
2.83
|
2.00
|
|||||
|
Market Cap (₹ Cr)
|
3.78
|
5.38
|
8.58
|
3.04
|
3.06
|
1.82
|
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
|
--
|
-0.87
|
-1.08
|
-1.04
|
-1.00
|
-1.09
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.37
|
-0.58
|
-0.50
|
-0.38
|
-0.43
|
|||||
|
Current Ratio
|
0.13
|
0.46
|
0.54
|
0.34
|
0.43
|
0.36
|
|||||
|
Quick Ratio
|
0.05
|
0.32
|
0.48
|
0.32
|
0.41
|
0.35
|
|||||
|
Interest Coverage
|
777.50
|
8,459.50
|
--
|
--
|
2.17
|
-0.71
|
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 (%)
|
18.60
|
2.88
|
28.59
|
374.64
|
40.72
|
42.26
|
|||||
|
Asset Turnover
|
0.18
|
0.24
|
0.18
|
0.02
|
0.31
|
0.31
|
|||||
|
Receivable days
|
--
|
48.28
|
120.51
|
2,378.43
|
184.89
|
182.56
|
|||||
|
Inventory Days
|
--
|
224.00
|
133.74
|
546.72
|
20.51
|
14.89
|
|||||
|
Payable days
|
--
|
5,267.26
|
--
|
--
|
363.18
|
318.35
|
|||||
|
Cash Conversion Cycle
|
--
|
-4,994.98
|
254.25
|
2,925.14
|
-157.78
|
-120.89
|