Market cap
₹242 Cr
Revenue (TTM)
₹242 Cr
P/E Ratio
56.5
P/B Ratio
6.9
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
|
241.57
|
92.78
|
16.71
|
7.81
|
--
|
--
|
|||||
|
Total Income
|
244.28
|
93.90
|
19.69
|
8.00
|
0.34
|
0.43
|
|||||
|
Total Expenditure
|
231.25
|
98.44
|
43.21
|
15.22
|
0.36
|
0.48
|
|||||
|
EBITDA
|
10.32
|
-5.66
|
-26.50
|
-7.42
|
-0.36
|
-0.48
|
|||||
|
Depreciation
|
4.92
|
6.01
|
5.26
|
0.93
|
0.01
|
0.01
|
|||||
|
EBIT
|
5.40
|
-11.67
|
-31.76
|
-8.34
|
-0.37
|
-0.49
|
|||||
|
Interest
|
4.59
|
3.32
|
3.45
|
0.03
|
0.09
|
0.09
|
|||||
|
Other Income
|
2.72
|
1.12
|
2.98
|
0.19
|
0.34
|
0.43
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
-0.08
|
--
|
|||||
|
Profit before Tax
|
3.53
|
-13.86
|
-32.23
|
-8.18
|
-0.20
|
-0.16
|
|||||
|
Provision for Tax
|
-0.75
|
-0.18
|
0.81
|
0.76
|
--
|
0.00
|
|||||
|
Profit after Tax
|
4.28
|
-13.69
|
-33.05
|
-8.94
|
-0.20
|
-0.16
|
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
|
81.61
|
80.24
|
93.79
|
119.55
|
54.24
|
63.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33.50
|
33.13
|
28.86
|
30.23
|
2.46
|
2.38
|
|||||
|
Current Liabilities
|
89.19
|
22.85
|
13.73
|
5.77
|
0.44
|
0.44
|
|||||
|
Total Liabilities
|
204.30
|
136.22
|
136.38
|
155.55
|
57.50
|
66.71
|
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
|
84.04
|
89.15
|
99.13
|
90.30
|
49.98
|
59.18
|
|||||
|
Current Assets
|
119.92
|
47.07
|
37.25
|
65.25
|
7.16
|
7.17
|
|||||
|
Total Assets
|
204.30
|
136.22
|
136.38
|
155.55
|
57.50
|
66.71
|
|||||
|
Total Debt*
|
--
|
31.36
|
26.30
|
30.30
|
2.79
|
2.70
|
|||||
|
Net Current Assets
|
30.73
|
24.22
|
23.52
|
59.48
|
6.73
|
6.73
|
|||||
|
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
|
--
|
-1.92
|
-9.51
|
-49.53
|
0.02
|
0.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.44
|
-22.52
|
-27.00
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
1.20
|
1.43
|
101.82
|
0.00
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.28
|
-30.60
|
25.29
|
0.02
|
0.15
|
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 (₹)
|
0.17
|
-0.53
|
-1.29
|
-0.46
|
-0.02
|
-0.01
|
|||||
|
Cash EPS (₹)
|
0.17
|
-0.30
|
-1.08
|
-0.41
|
-0.02
|
-0.01
|
|||||
|
Adjusted Book Value (₹)
|
1.36
|
1.26
|
1.78
|
2.08
|
0.58
|
0.60
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.07
|
-0.37
|
-2.53
|
0.00
|
0.01
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.32
|
-1.24
|
-3.80
|
-0.01
|
0.01
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.52
|
-33.06
|
-14.67
|
-1.23
|
-0.70
|
|||||
|
ROE (%)
|
5.32
|
-34.99
|
-76.44
|
-38.09
|
-3.13
|
-2.36
|
|||||
|
ROA (%)
|
2.51
|
-10.04
|
-22.64
|
-8.40
|
-0.33
|
-0.24
|
|||||
|
EBIT Margin (%)
|
2.23
|
-12.58
|
-190.05
|
-106.84
|
--
|
--
|
|||||
|
Net Margin (%)
|
1.75
|
-14.57
|
-167.84
|
-111.67
|
-60.08
|
-36.37
|
|||||
|
Cash Profit Margin (%)
|
--
|
-8.28
|
-166.27
|
-102.54
|
--
|
--
|
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 (%)
|
129.51
|
455.18
|
114.00
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
171.00
|
63.26
|
-280.69
|
-2,160.36
|
25.19
|
6.87
|
|||||
|
Net Profit Growth (%)
|
139.84
|
58.58
|
-269.82
|
-4,327.85
|
-29.39
|
-23.32
|
|||||
|
EPS Growth (%)
|
139.84
|
58.58
|
-181.20
|
-2,370.27
|
-29.37
|
-23.47
|
|||||
|
Book Value Growth (%)
|
--
|
-29.52
|
13.09
|
539.94
|
-3.08
|
-2.33
|
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
|
56.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
6.90
|
2.95
|
11.51
|
15.64
|
134.59
|
4.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.38
|
-27.81
|
-23.53
|
-87.69
|
--
|
-483.15
|
|||||
|
Close Price (₹)
|
9.62
|
3.71
|
20.54
|
32.45
|
78.15
|
2.53
|
|||||
|
High Price (₹)
|
13.20
|
21.34
|
49.90
|
82.00
|
102.35
|
5.00
|
|||||
|
Low Price (₹)
|
3.61
|
3.45
|
15.21
|
30.30
|
2.09
|
1.90
|
|||||
|
Market Cap (₹ Cr)
|
241.71
|
95.40
|
528.17
|
634.53
|
--
|
--
|
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
|
0.40
|
0.97
|
0.57
|
0.75
|
0.44
|
0.41
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
--
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
1.34
|
2.06
|
2.71
|
11.32
|
16.46
|
16.32
|
|||||
|
Quick Ratio
|
1.31
|
1.95
|
2.60
|
11.12
|
16.46
|
16.32
|
|||||
|
Interest Coverage
|
1.77
|
-3.18
|
-8.34
|
-324.71
|
-1.26
|
-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 (%)
|
34.62
|
27.02
|
43.67
|
69.98
|
--
|
--
|
|||||
|
Asset Turnover
|
1.42
|
0.68
|
0.11
|
0.07
|
--
|
--
|
|||||
|
Receivable days
|
--
|
63.66
|
139.37
|
131.49
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
8.00
|
29.17
|
53.88
|
--
|
--
|
|||||
|
Payable days
|
--
|
71.28
|
204.19
|
241.78
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
0.38
|
-35.65
|
-56.40
|
--
|
--
|