Market Cap ₹21 Cr.
Stock P/E 49.6
P/B 1.9
Current Price ₹23.3
Book Value ₹ 12.1
Face Value 10
52W High ₹33.9
Dividend Yield 0%
52W Low ₹ 20.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3 | 3 | 2 | 4 | 5 | 3 | 3 | 5 | 5 | 3 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 3 | 3 | 2 | 4 | 5 | 3 | 3 | 5 | 5 | 3 |
| Total Expenditure | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 3 |
| Operating Profit | 1 | 0 | -0 | 1 | 1 | -0 | -1 | 2 | 1 | -0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 0 | -0 | 1 | 0 | -1 | -1 | 1 | 1 | -0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | -0 | 1 | 0 | -1 | -1 | 1 | 1 | -0 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | -0 | 1 | 0 | -1 | -1 | 1 | 1 | -0 |
| Adjusted Earnings Per Share | 0.5 | 0.2 | -0.3 | 1.1 | 0 | -0.8 | -0.9 | 1.6 | 0.6 | -0.5 |
| #(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 | 9 | 8 | 9 | 9 | 11 | 10 | 2 | 4 | 10 | 13 | 16 | 16 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 9 | 8 | 9 | 10 | 11 | 10 | 2 | 4 | 10 | 13 | 16 | 16 |
| Total Expenditure | 8 | 8 | 8 | 9 | 10 | 10 | 3 | 4 | 8 | 11 | 14 | 15 |
| Operating Profit | 1 | 1 | 1 | 1 | 1 | 0 | -1 | -0 | 2 | 2 | 2 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | -0 | -0 | -0 | -0 | -1 | -2 | -1 | 1 | 1 | 1 | 1 |
| Provision for Tax | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | -0 | -0 | -0 | -1 | -2 | -1 | 1 | 1 | 0 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | -0 | -0 | -0 | -1 | -2 | -1 | 1 | 1 | 0 | 1 |
| Adjusted Earnings Per Share | 0.2 | 0 | -0 | -0.1 | -0 | -0.8 | -1.7 | -0.8 | 0.8 | 1 | 0.5 | 0.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 23% | 59% | 10% | 6% |
| Operating Profit CAGR | 0% | 0% | 0% | 7% |
| PAT CAGR | -100% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -13% | 35% | 37% | 12% |
| ROE Average | 4% | 7% | -0% | -1% |
| ROCE Average | 6% | 9% | 2% | 1% |
| #(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 | 13 | 13 | 13 | 12 | 12 | 11 | 10 | 9 | 10 | 11 | 11 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 4 | 4 |
| Other Non-Current Liabilities | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Total Current Liabilities | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 2 | 2 | 3 | 3 |
| Total Liabilities | 17 | 17 | 16 | 16 | 16 | 15 | 14 | 14 | 15 | 20 | 19 |
| Fixed Assets | 13 | 12 | 13 | 14 | 14 | 13 | 13 | 12 | 13 | 16 | 16 |
| Other Non-Current Assets | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Total Current Assets | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 3 | 3 |
| Total Assets | 17 | 17 | 16 | 16 | 16 | 15 | 14 | 14 | 15 | 20 | 19 |
| #(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 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 2 |
| Cash Flow from Operating Activities | 1 | 1 | 1 | 1 | 1 | 0 | -1 | 0 | 1 | 2 | 2 |
| Cash Flow from Investing Activities | -1 | -0 | -1 | -1 | -0 | -0 | -0 | -0 | -1 | -3 | -2 |
| Cash Flow from Financing Activities | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 2 | -1 |
| Net Cash Inflow / Outflow | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 1 | 1 | -1 |
| Closing Cash & Cash Equivalent | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 1 |
| # | 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) | 0.19 | 0.02 | -0.04 | -0.07 | -0 | -0.84 | -1.66 | -0.85 | 0.81 | 1.04 | 0.47 |
| CEPS(Rs) | 0.93 | 0.73 | 0.73 | 0.71 | 0.84 | -0.11 | -1 | -0.28 | 1.41 | 1.73 | 1.53 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 13.83 | 13.85 | 13.82 | 13.54 | 13.4 | 12.59 | 10.98 | 10.19 | 11.05 | 12.11 | 12.61 |
| Core EBITDA Margin(%) | 9.53 | 6.2 | 6.1 | 3.63 | 7.74 | 1.58 | -53.66 | -2.52 | 17.35 | 14.15 | 11.12 |
| EBIT Margin(%) | 5.15 | 0.36 | 0.37 | -1.48 | 1.75 | -3.91 | -87.75 | -13.48 | 12.86 | 11.19 | 6.25 |
| Pre Tax Margin(%) | 2.37 | -0.86 | -0.53 | -3.35 | -0.11 | -5.87 | -95.62 | -16.59 | 11.42 | 9.7 | 3.55 |
| PAT Margin (%) | 1.84 | 0.21 | -0.4 | -0.65 | -0.03 | -7.87 | -88.02 | -17.94 | 7.23 | 7.23 | 2.64 |
| Cash Profit Margin (%) | 9.25 | 8.32 | 7.64 | 6.92 | 7.18 | -1 | -53.23 | -5.82 | 12.49 | 11.98 | 8.61 |
| ROA(%) | 0.99 | 0.1 | -0.21 | -0.38 | -0.02 | -4.85 | -10.3 | -5.6 | 5.15 | 5.48 | 2.19 |
| ROE(%) | 1.35 | 0.13 | -0.28 | -0.48 | -0.03 | -6.46 | -14.06 | -8.02 | 7.66 | 9.01 | 3.79 |
| ROCE(%) | 3.25 | 0.2 | 0.22 | -0.95 | 1.29 | -2.73 | -11.62 | -4.82 | 10.81 | 10.22 | 6.28 |
| Receivable days | 40.28 | 31.54 | 24.72 | 24.92 | 29.81 | 32.72 | 117.5 | 29.41 | 11.48 | 8.33 | 6.28 |
| Inventory Days | 8.34 | 11.67 | 9.16 | 6.25 | 6.4 | 6.86 | 23.44 | 8.08 | 6.57 | 12.78 | 14.35 |
| Payable days | 75.72 | 95.79 | 116.59 | 130.34 | 129.83 | 135.07 | 691.17 | 464.25 | 241.81 | 187.35 | 132.13 |
| PER(x) | 41.84 | 407.41 | 0 | 0 | 0 | 0 | 0 | 0 | 9.93 | 20.71 | 50.4 |
| Price/Book(x) | 0.56 | 0.55 | 0.71 | 0.59 | 0.49 | 0.44 | 0.39 | 0.59 | 0.73 | 1.79 | 1.87 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.94 | 1.04 | 1.17 | 0.97 | 0.7 | 0.68 | 3.65 | 1.81 | 0.91 | 1.76 | 1.49 |
| EV/Core EBITDA(x) | 7.46 | 12.25 | 13.95 | 15.9 | 7.8 | 22.84 | -6.9 | -133.27 | 5 | 11.01 | 12.2 |
| Net Sales Growth(%) | -5.05 | -13.09 | 8.99 | 6.62 | 14.63 | -8.84 | -82.34 | 151.32 | 137.95 | 28.22 | 22.86 |
| EBIT Growth(%) | -30.17 | -93.93 | 11.11 | -528.75 | 236.22 | -303.05 | -296.57 | 61.39 | 326.91 | 11.6 | -31.33 |
| PAT Growth(%) | -31.18 | -89.98 | -306.47 | -71.79 | 94.03 | 0 | -97.44 | 48.76 | 195.85 | 28.26 | -55.12 |
| EPS Growth(%) | -31.19 | -89.98 | -306.47 | -71.79 | 94.03 | 0 | -97.44 | 48.76 | 195.84 | 28.26 | -55.12 |
| Debt/Equity(x) | 0.15 | 0.14 | 0.15 | 0.18 | 0.17 | 0.18 | 0.24 | 0.26 | 0.26 | 0.46 | 0.4 |
| Current Ratio(x) | 1.12 | 1 | 0.58 | 0.51 | 0.58 | 0.49 | 0.24 | 0.49 | 0.92 | 0.89 | 1.09 |
| Quick Ratio(x) | 1.04 | 0.91 | 0.52 | 0.47 | 0.53 | 0.45 | 0.22 | 0.43 | 0.78 | 0.69 | 0.88 |
| Interest Cover(x) | 1.85 | 0.3 | 0.41 | -0.79 | 0.94 | -1.99 | -11.15 | -4.34 | 8.93 | 7.52 | 2.31 |
| Total Debt/Mcap(x) | 0.27 | 0.25 | 0.21 | 0.31 | 0.36 | 0.4 | 0.61 | 0.44 | 0.36 | 0.26 | 0.21 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.83 | 60.83 | 60.83 | 60.83 | 60.83 | 60.83 | 60.83 | 60.83 | 60.83 | 60.83 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 39.17 | 39.17 | 39.17 | 39.17 | 39.17 | 39.17 | 39.17 | 39.17 | 39.17 | 39.17 |
| 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 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 |
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