Market Cap ₹17 Cr.
Stock P/E -2.4
P/B -0.1
Current Price ₹2
Book Value ₹ -36.1
Face Value 10
52W High ₹3.5
Dividend Yield 0%
52W Low ₹ 1.8
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 | 0 | 2 | 1 | 24 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 1 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | -0 |
| Total Income | 4 | 0 | 2 | 1 | 36 | 0 | 0 | 0 | 0 | -0 |
| Total Expenditure | 6 | 2 | 3 | 3 | 55 | 0 | 0 | 0 | 0 | 0 |
| Operating Profit | -1 | -2 | -1 | -2 | -19 | 0 | -0 | -0 | -0 | -0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 9 | -4 | -2 | -4 | -20 | -2 | -2 | -2 | -2 | -2 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 9 | -4 | -2 | -4 | -20 | -2 | -2 | -2 | -2 | -2 |
| Adjustments | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 9 | -4 | -2 | -4 | -20 | -2 | -2 | -2 | -2 | -2 |
| Adjusted Earnings Per Share | 1 | -0.4 | -0.3 | -0.4 | -2.3 | -0.2 | -0.2 | -0.2 | -0.2 | -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 | 506 | 272 | 121 | 129 | 100 | 53 | 100 | 298 | 143 | 28 | 0 | 0 |
| Other Income | 3 | 1 | 3 | 1 | 1 | 2 | 12 | 6 | 2 | 11 | 0 | 0 |
| Total Income | 509 | 273 | 124 | 130 | 100 | 54 | 112 | 304 | 145 | 39 | 0 | 0 |
| Total Expenditure | 531 | 313 | 204 | 185 | 109 | 73 | 114 | 292 | 184 | 62 | 1 | 0 |
| Operating Profit | -22 | -40 | -80 | -55 | -8 | -18 | -2 | 13 | -39 | -23 | -0 | 0 |
| Interest | 30 | 34 | 1 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 9 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 12 | 0 | 0 | 0 |
| Profit Before Tax | -61 | -81 | -88 | -68 | -17 | -25 | -9 | -17 | -34 | -30 | -7 | -8 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -61 | -81 | -88 | -68 | -17 | -25 | -9 | -17 | -34 | -30 | -7 | -8 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -61 | -81 | -88 | -68 | -17 | -25 | -9 | -17 | -34 | -30 | -7 | -8 |
| Adjusted Earnings Per Share | -7.5 | -9.3 | -10 | -7.8 | -1.9 | -2.8 | -1 | -1.9 | -3.8 | -3.4 | -0.8 | -0.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -100% | -100% | -100% | -100% |
| Operating Profit CAGR | 0% | -100% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -42% | -28% | 27% | 0% |
| ROE Average | 0% | 0% | 0% | -27% |
| ROCE Average | 0% | -64% | -46% | -32% |
| #(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 | 68 | -0 | -109 | -178 | -194 | -219 | -228 | -245 | -278 | -308 | -315 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 236 | 227 | 154 | 126 | 98 | 46 | 83 | 273 | 268 | 268 | 268 |
| Other Non-Current Liabilities | 0 | -0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
| Total Current Liabilities | 290 | 303 | 314 | 276 | 314 | 418 | 406 | 221 | 215 | 211 | 212 |
| Total Liabilities | 594 | 529 | 361 | 225 | 219 | 246 | 262 | 251 | 205 | 173 | 166 |
| Fixed Assets | 185 | 179 | 174 | 170 | 167 | 162 | 156 | 152 | 149 | 166 | 159 |
| Other Non-Current Assets | 2 | 2 | 0 | 0 | 0 | 1 | 0 | 19 | 1 | 0 | 0 |
| Total Current Assets | 407 | 348 | 187 | 55 | 52 | 84 | 106 | 81 | 56 | 7 | 7 |
| Total Assets | 594 | 529 | 361 | 225 | 219 | 246 | 262 | 251 | 205 | 173 | 166 |
| #(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 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 4 | 0 | 0 |
| Cash Flow from Operating Activities | -76 | -11 | 40 | 12 | 7 | 5 | 6 | 42 | 4 | 24 | -0 |
| Cash Flow from Investing Activities | 20 | 1 | 0 | 0 | -4 | -2 | -1 | -21 | 15 | -24 | -0 |
| Cash Flow from Financing Activities | 57 | 8 | -40 | -13 | -3 | -3 | -5 | -17 | -22 | -0 | 0 |
| Net Cash Inflow / Outflow | 2 | -2 | 1 | -0 | -1 | 0 | -0 | 4 | -4 | 0 | 0 |
| Closing Cash & Cash Equivalent | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 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) | -7.53 | -9.25 | -9.97 | -7.77 | -1.9 | -2.85 | -0.99 | -1.91 | -3.82 | -3.39 | -0.8 |
| CEPS(Rs) | -6.47 | -8.42 | -9.14 | -6.96 | -1.1 | -2.07 | -0.25 | -1.16 | -3.07 | -2.65 | -0.03 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 8.38 | -0.04 | -12.4 | -20.19 | -22.04 | -24.9 | -25.95 | -27.82 | -31.65 | -35.04 | -35.85 |
| Core EBITDA Margin(%) | -4.88 | -14.59 | -61.53 | -41.98 | -9.01 | -37.31 | -14.14 | 2.23 | -28.4 | -126.28 | -196.49 |
| EBIT Margin(%) | -5.95 | -16.76 | -64.74 | -46.73 | -15.59 | -47.29 | -8.73 | -5.57 | -23.43 | -108.41 | -3394.9 |
| Pre Tax Margin(%) | -11.75 | -28.93 | -65.13 | -51.23 | -16.78 | -47.34 | -8.74 | -5.62 | -23.43 | -108.46 | -3398.7 |
| PAT Margin (%) | -11.75 | -28.93 | -65.13 | -51.23 | -16.78 | -47.34 | -8.74 | -5.62 | -23.43 | -108.46 | -3398.7 |
| Cash Profit Margin (%) | -10.09 | -26.34 | -59.7 | -45.89 | -9.69 | -34.41 | -2.23 | -3.42 | -18.82 | -84.77 | -118.33 |
| ROA(%) | -10.29 | -14.48 | -19.69 | -23.31 | -7.54 | -10.77 | -3.44 | -6.53 | -14.72 | -15.8 | -4.18 |
| ROE(%) | -61.69 | -239.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -7.93 | -12.36 | -30.39 | -35.3 | -11.95 | -23.38 | -10.15 | -26.69 | -191.82 | 0 | 0 |
| Receivable days | 149.29 | 295.75 | 425.68 | 134.02 | 24.87 | 66.98 | 29.35 | 5.6 | 13.22 | 0 | 0 |
| Inventory Days | 85.8 | 131.57 | 197.89 | 139.54 | 130.08 | 327.57 | 270.57 | 85.17 | 105.63 | 0 | 0 |
| Payable days | 131.56 | 200.66 | 408.62 | 347.15 | 392.63 | 808.8 | 559.75 | 252.72 | 378.52 | 2068.52 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.25 | -35.73 | -0.15 | -0.06 | -0.02 | -0.01 | -0.04 | -0.09 | -0.08 | -0.09 | -0.05 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.68 | 1.35 | 2.75 | 2.52 | 3.19 | 5.95 | 3.15 | 1.04 | 2.02 | 10.73 | 1363.41 |
| EV/Core EBITDA(x) | -15.24 | -9.2 | -4.19 | -5.91 | -37.54 | -17.33 | -141.57 | 24.54 | -7.4 | -12.67 | -1190.48 |
| Net Sales Growth(%) | -27.54 | -46.23 | -55.39 | 6.53 | -22.76 | -46.99 | 89.08 | 198.33 | -51.96 | -80.82 | -99.24 |
| EBIT Growth(%) | -4.25 | -51.55 | -84.85 | 28.44 | 75.04 | -60.82 | 65.09 | -90.39 | -101.98 | 11.23 | 76.33 |
| PAT Growth(%) | -12 | -32.45 | -7.71 | 22.02 | 75.5 | -49.57 | 65.1 | -91.72 | -100.44 | 11.22 | 76.31 |
| EPS Growth(%) | -12 | -22.91 | -7.71 | 22.02 | 75.5 | -49.57 | 65.1 | -91.72 | -100.44 | 11.22 | 76.31 |
| Debt/Equity(x) | 4.9 | -1052.02 | -2.96 | -1.79 | -1.62 | -1.42 | -1.35 | -1.19 | -0.96 | -0.87 | -0.85 |
| Current Ratio(x) | 1.4 | 1.15 | 0.6 | 0.2 | 0.16 | 0.2 | 0.26 | 0.37 | 0.26 | 0.03 | 0.03 |
| Quick Ratio(x) | 0.99 | 0.88 | 0.39 | 0.06 | 0.06 | 0.05 | 0.05 | 0.12 | 0.12 | 0.03 | 0.03 |
| Interest Cover(x) | -1.03 | -1.38 | -166.26 | -10.39 | -13.11 | -981.28 | -1027.58 | -125.6 | -3498.77 | -2329.35 | -893.42 |
| Total Debt/Mcap(x) | 19.72 | 29.45 | 20.28 | 31.62 | 85.24 | 98.56 | 36.77 | 12.79 | 12.28 | 9.48 | 16.11 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.1 | 69.1 | 69.1 | 69.1 | 69.1 | 69.1 | 69.1 | 69.1 | 69.1 | 69.1 |
| FII | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 30.9 | 30.9 | 30.9 | 30.89 | 30.89 | 30.89 | 30.89 | 30.9 | 30.9 | 30.9 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 | 2.72 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 |
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.
| 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