Market Cap ₹83 Cr.
Stock P/E 1
P/B -3.6
Current Price ₹48.1
Book Value ₹ -13.4
Face Value 10
52W High ₹90.6
Dividend Yield 0%
52W Low ₹ 10
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Total Expenditure | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 |
| Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | 0 |
| Interest | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 2 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -1 | -1 | -1 | -1 | -1 | 85 | -0 | -2 | -1 | -0 |
| Provision for Tax | 0 | -0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 0 |
| Profit After Tax | -1 | -1 | -1 | -4 | -1 | 85 | -0 | -3 | -1 | -0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | -1 | -1 | -1 | -4 | -1 | 85 | -0 | -3 | -1 | -0 |
| Adjusted Earnings Per Share | -0.9 | -1 | -1.1 | -2.8 | -1 | 66.5 | -0.2 | -2.2 | -0.8 | -0.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 107 | 116 | 133 | 135 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Income | 1 | 1 | 1 | 1 | 2 | 17 | 0 | 1 | 0 | 1 | 0 | 0 |
| Total Income | 108 | 116 | 134 | 136 | 55 | 17 | 0 | 1 | 0 | 1 | 0 | 1 |
| Total Expenditure | 81 | 87 | 109 | 107 | 69 | 37 | 10 | 1 | 2 | 1 | 2 | 2 |
| Operating Profit | 26 | 29 | 25 | 29 | -14 | -20 | -10 | -1 | -1 | -1 | -1 | -2 |
| Interest | 41 | 18 | 29 | 24 | 154 | 4 | 4 | 4 | 4 | 4 | 2 | 2 |
| Depreciation | 5 | 6 | 7 | 7 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | 85 | 0 |
| Profit Before Tax | -20 | 5 | -11 | -2 | -194 | -24 | -14 | -5 | -5 | -5 | 81 | -3 |
| Provision for Tax | 0 | 0 | -1 | 0 | 0 | -0 | 0 | -1 | 2 | 2 | 1 | 1 |
| Profit After Tax | -20 | 5 | -10 | -2 | -194 | -24 | -14 | -3 | -7 | -7 | 80 | -4 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -20 | 5 | -10 | -2 | -194 | -24 | -14 | -3 | -7 | -7 | 80 | -4 |
| Adjusted Earnings Per Share | -15.5 | 3.9 | -8 | -1.3 | -152 | -18.7 | -11.2 | -2.7 | -5.6 | -5.7 | 54.6 | -3.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | 0% | -100% |
| Operating Profit CAGR | 0% | 0% | 0% | NAN% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 327% | 90% | 61% | -4% |
| ROE Average | 0% | 0% | 0% | -69% |
| ROCE Average | 0% | 0% | 0% | 0% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 108 | 112 | 126 | 124 | -70 | -94 | -108 | -112 | -119 | -126 | -19 |
| Minority's Interest | 85 | 85 | 85 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 37 | 11 |
| Other Non-Current Liabilities | 3 | 2 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Total Current Liabilities | 518 | 566 | 578 | 538 | 76 | 79 | 83 | 87 | 90 | 98 | 16 |
| Total Liabilities | 713 | 765 | 834 | 791 | 47 | 26 | 16 | 17 | 13 | 9 | 8 |
| Fixed Assets | 545 | 570 | 557 | 549 | 3 | 3 | 3 | 3 | 3 | 2 | 3 |
| Other Non-Current Assets | 120 | 115 | 204 | 204 | 29 | 0 | 0 | 0 | 0 | 3 | 2 |
| Total Current Assets | 49 | 80 | 74 | 38 | 16 | 23 | 13 | 14 | 10 | 4 | 3 |
| Total Assets | 713 | 765 | 834 | 791 | 47 | 26 | 16 | 17 | 13 | 9 | 8 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 5 | 2 | 10 | 9 | 1 | 0 | 1 | 1 | 0 | 0 |
| Cash Flow from Operating Activities | 89 | 49 | -49 | 67 | -487 | -24 | 1 | -0 | 0 | 1 | -1 |
| Cash Flow from Investing Activities | -46 | -34 | -76 | 3 | 632 | 28 | -0 | -0 | -0 | -1 | -1 |
| Cash Flow from Financing Activities | -41 | -18 | 134 | -70 | -154 | -4 | -0 | -0 | -0 | -0 | 2 |
| Net Cash Inflow / Outflow | 2 | -3 | 9 | -1 | -9 | -0 | 1 | -0 | -0 | -0 | -0 |
| Closing Cash & Cash Equivalent | 5 | 2 | 10 | 9 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -15.53 | 3.94 | -7.99 | -1.3 | -152.02 | -18.72 | -11.21 | -2.67 | -5.6 | -5.74 | 54.64 |
| CEPS(Rs) | -11.46 | 8.69 | -2.79 | 3.99 | -149.54 | -18.63 | -11.13 | -2.59 | -5.53 | -5.67 | 54.83 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 51.87 | 55.33 | 98.92 | 97.05 | -55.05 | -73.77 | -84.98 | -87.65 | -93.26 | -99 | -16.63 |
| Core EBITDA Margin(%) | 23.76 | 25.05 | 17.64 | 20.7 | -31.52 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT Margin(%) | 19.83 | 20.27 | 13.49 | 16.76 | -76.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre Tax Margin(%) | -18.57 | 4.35 | -8.14 | -1.23 | -367.42 | 0 | 0 | 0 | 0 | 0 | 0 |
| PAT Margin (%) | -18.57 | 4.35 | -7.68 | -1.23 | -367.42 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Profit Margin (%) | -13.7 | 9.59 | -2.68 | 3.77 | -361.44 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROA(%) | -2.84 | 0.68 | -1.27 | -0.2 | -46.27 | -64.84 | -66.58 | -20.48 | -48.19 | -66.15 | 931.67 |
| ROE(%) | -34.38 | 7.35 | -10.36 | -1.33 | -723.97 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 6.14 | 7.03 | 4.57 | 4.87 | -17.72 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivable days | 19.9 | 19.29 | 21.13 | 28.8 | 42.34 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Days | 56.06 | 47.25 | 22.56 | 6.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 430.56 | 388.83 | 222.86 | 244.72 | 335.86 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 16.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 |
| Price/Book(x) | 1.42 | 1.15 | 1.31 | 1.2 | -1.09 | -0.11 | -0.06 | -0.08 | -0.04 | -0.06 | -2.43 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.32 | 2.99 | 3.6 | 3.67 | 2.24 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Core EBITDA(x) | 13.43 | 11.72 | 19.46 | 16.86 | -8.35 | -2.65 | -4.79 | -99.65 | -39.17 | -74.41 | -55.3 |
| Net Sales Growth(%) | 3.21 | 8.31 | 14.83 | 1.68 | -60.9 | -100 | 0 | 0 | 0 | 0 | 0 |
| EBIT Growth(%) | 5.9 | 10.73 | -23.56 | 26.32 | -277.31 | 50.83 | 48.57 | 93.93 | -104.96 | 41.84 | 0 |
| PAT Growth(%) | -8.43 | 125.38 | -302.62 | 83.69 | 0 | 87.69 | 40.12 | 76.15 | -109.65 | -2.43 | 1193.01 |
| EPS Growth(%) | 24.39 | 125.38 | -302.62 | 83.69 | 0 | 87.69 | 40.12 | 76.15 | -109.65 | -2.43 | 1051.75 |
| Debt/Equity(x) | 2.07 | 2 | 2.55 | 2.88 | -0.6 | -0.45 | -0.39 | -0.38 | -0.35 | -0.33 | -0.84 |
| Current Ratio(x) | 0.09 | 0.14 | 0.13 | 0.07 | 0.2 | 0.29 | 0.16 | 0.16 | 0.11 | 0.04 | 0.18 |
| Quick Ratio(x) | 0.06 | 0.12 | 0.12 | 0.07 | 0.2 | 0.29 | 0.16 | 0.16 | 0.11 | 0.04 | 0.18 |
| Interest Cover(x) | 0.52 | 1.27 | 0.62 | 0.93 | -0.26 | -4.75 | -2.44 | -0.15 | -0.3 | -0.18 | 41.79 |
| Total Debt/Mcap(x) | 2.36 | 2.75 | 1.94 | 2.41 | 0.55 | 4.2 | 6.04 | 4.51 | 8.62 | 5.65 | 0.27 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.39 | 61.39 | 61.39 | 61.39 | 61.39 | 61.39 | 66.38 | 66.38 | 71.37 | 71.37 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 38.61 | 38.61 | 38.61 | 38.61 | 38.61 | 38.61 | 33.62 | 33.62 | 28.63 | 28.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.97 | 0.97 | 1.23 | 1.23 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.46 | 1.46 | 1.72 | 1.72 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
You May Also Know About