Market Cap ₹40 Cr.
Stock P/E -11.3
P/B -0.1
Current Price ₹66.9
Book Value ₹ -844.7
Face Value 10
52W High ₹93.7
Dividend Yield 0%
52W Low ₹ 47.1
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 | 9 | 5 | 4 | 4 | 6 | 4 | 8 | 4 | 5 | 4 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 9 | 5 | 4 | 4 | 6 | 4 | 8 | 4 | 5 | 4 |
| Total Expenditure | 8 | 5 | 5 | 4 | 4 | 4 | 8 | 4 | 7 | 4 |
| Operating Profit | 1 | 0 | -0 | 0 | 2 | 1 | 1 | 0 | -2 | -0 |
| Interest | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -1 | -1 | -1 | 1 | 0 | -1 | -1 | -3 | -1 |
| Provision for Tax | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 |
| Profit After Tax | 0 | -1 | -1 | -0 | 1 | 0 | -0 | -0 | -3 | -1 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | -1 | -1 | -0 | 1 | 0 | -0 | -0 | -3 | -1 |
| Adjusted Earnings Per Share | 0.6 | -1.1 | -1.3 | -0.7 | 1.4 | 0.1 | -0.8 | -0.7 | -4.4 | -1.2 |
| #(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 | 67 | 104 | 108 | 134 | 515 | 115 | 22 | 20 | 18 | 19 | 16 | 21 |
| Other Income | 1 | 1 | 2 | 1 | 4 | 1 | 1 | 0 | 0 | 1 | 1 | 0 |
| Total Income | 68 | 105 | 110 | 135 | 520 | 116 | 22 | 21 | 18 | 20 | 17 | 21 |
| Total Expenditure | 68 | 98 | 104 | 127 | 540 | 115 | 20 | 18 | 16 | 18 | 18 | 23 |
| Operating Profit | -0 | 7 | 6 | 8 | -20 | 1 | 2 | 3 | 2 | 2 | -1 | -1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 24 | 13 | 13 | 10 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -25 | -6 | -6 | -2 | -27 | -5 | -3 | -2 | -2 | -1 | -4 | -6 |
| Provision for Tax | 0 | -2 | -2 | 1 | -8 | 1 | -1 | -0 | -0 | -0 | -0 | 0 |
| Profit After Tax | -25 | -4 | -5 | -3 | -19 | -6 | -2 | -2 | -2 | -1 | -4 | -4 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -25 | -4 | -5 | -3 | -19 | -6 | -2 | -2 | -2 | -1 | -4 | -4 |
| Adjusted Earnings Per Share | -41 | -7.2 | -8.1 | -5.3 | -31 | -10.4 | -3.8 | -2.5 | -3.1 | -1.7 | -5.9 | -7.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -16% | -7% | -33% | -13% |
| Operating Profit CAGR | -150% | NAN% | NAN% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 34% | 26% | 30% | 7% |
| ROE Average | 0% | 0% | 0% | 0% |
| 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 | -312 | -316 | -309 | -312 | -331 | -337 | -340 | -341 | -343 | -344 | -348 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 630 | 634 | 618 | 2146 | 2213 | 2214 | 2214 | 2213 | 2213 | 2213 | 2214 |
| Total Current Liabilities | 41 | 3 | 4 | 7 | 50 | 5 | 5 | 4 | 4 | 4 | 4 |
| Total Liabilities | 359 | 321 | 314 | 1842 | 1932 | 1881 | 1879 | 1876 | 1874 | 1872 | 1869 |
| Fixed Assets | 162 | 179 | 168 | 225 | 220 | 216 | 211 | 207 | 203 | 200 | 198 |
| Other Non-Current Assets | 143 | 100 | 102 | 1568 | 1645 | 1640 | 1643 | 1645 | 1646 | 1646 | 1644 |
| Total Current Assets | 54 | 41 | 44 | 49 | 67 | 26 | 25 | 25 | 25 | 26 | 27 |
| Total Assets | 359 | 321 | 314 | 1842 | 1932 | 1881 | 1879 | 1876 | 1874 | 1872 | 1869 |
| #(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 | 1 | 1 | 1 | 1 | 7 | 2 | 2 | 2 | 1 | 1 |
| Cash Flow from Operating Activities | 3 | -22 | 4 | 5 | 14 | -9 | 4 | 1 | 0 | -1 | -3 |
| Cash Flow from Investing Activities | -3 | 17 | -3 | -1532 | -8 | 4 | -3 | -1 | -0 | 0 | 2 |
| Cash Flow from Financing Activities | -0 | 5 | -1 | 1527 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net Cash Inflow / Outflow | 0 | -0 | -0 | 0 | 6 | -5 | 0 | -0 | -0 | -1 | -0 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 7 | 2 | 2 | 2 | 1 | 1 | 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) | -41.01 | -7.21 | -8.05 | -5.33 | -31.03 | -10.43 | -3.76 | -2.54 | -3.1 | -1.71 | -5.91 |
| CEPS(Rs) | -0.7 | 14.93 | 12.93 | 11.7 | -19.18 | -0.39 | 4.72 | 5.09 | 3.04 | 3.36 | -1.66 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -783.02 | -790.19 | -778.04 | -783.6 | -814.65 | -825.37 | -829.5 | -831.96 | -834.87 | -836.88 | -843.55 |
| Core EBITDA Margin(%) | -1.72 | 6.39 | 4.05 | 5.28 | -4.71 | -0.21 | 7.76 | 10.64 | 7.32 | 7.26 | -10.83 |
| EBIT Margin(%) | -36.54 | -5.66 | -5.87 | -1.67 | -5.24 | -4.5 | -13 | -9.91 | -11.14 | -5.55 | -22.48 |
| Pre Tax Margin(%) | -36.73 | -5.69 | -5.87 | -1.76 | -5.25 | -4.51 | -13.05 | -9.92 | -13.26 | -5.57 | -22.54 |
| PAT Margin (%) | -36.73 | -4.15 | -4.48 | -2.39 | -3.62 | -5.46 | -10.26 | -7.5 | -10.47 | -5.39 | -22.03 |
| Cash Profit Margin (%) | -0.63 | 8.6 | 7.19 | 5.24 | -2.24 | -0.2 | 12.87 | 15.04 | 10.26 | 10.57 | -6.17 |
| ROA(%) | -6.87 | -1.28 | -1.53 | -0.3 | -0.99 | -0.33 | -0.12 | -0.08 | -0.1 | -0.06 | -0.19 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivable days | 223.66 | 128.62 | 109.86 | 99.95 | 26.95 | 89.08 | 342.6 | 371.79 | 436.58 | 428.32 | 525.9 |
| Inventory Days | 13.66 | 16.14 | 24.85 | 17.85 | 10.26 | 42.15 | 36.09 | 30.65 | 30.52 | 21.94 | 27.75 |
| Payable days | 323.82 | 156.41 | 14.53 | 23.6 | 20.13 | 99.35 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | -0.05 | -0.05 | -0.06 | -0.05 | -0.03 | -0.03 | -0.04 | -0.04 | -0.07 | -0.07 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.07 | 0.2 | 0.2 | 0.21 | 0.03 | 0.1 | 0.53 | 0.92 | 1.11 | 1.75 | 2.28 |
| EV/Core EBITDA(x) | -15.73 | 2.76 | 3.43 | 3.46 | -0.87 | 12.68 | 5.22 | 7.25 | 11.56 | 16.84 | -34.33 |
| Net Sales Growth(%) | 0 | 55.54 | 3.54 | 24.07 | 284.45 | -77.71 | -80.89 | -7.42 | -12.58 | 7.58 | -15.66 |
| EBIT Growth(%) | 0 | 75.9 | -7.36 | 64.63 | -1103.64 | 80.85 | 44.57 | 29.72 | 1.67 | 46.43 | -241.8 |
| PAT Growth(%) | 0 | 82.41 | -11.67 | 33.77 | -481.72 | 66.38 | 63.93 | 32.53 | -21.99 | 44.63 | -244.75 |
| EPS Growth(%) | 0 | 82.41 | -11.67 | 33.77 | -481.72 | 66.38 | 63.93 | 32.53 | -21.99 | 44.63 | -244.74 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.32 | 12.72 | 10.01 | 6.62 | 1.33 | 5.62 | 5.1 | 6.21 | 6.17 | 6.72 | 7.39 |
| Quick Ratio(x) | 1.26 | 10.65 | 8.18 | 5.93 | 0.86 | 5.04 | 4.75 | 5.78 | 5.86 | 6.44 | 7.01 |
| Interest Cover(x) | -188.72 | -213.28 | -4863.9 | -20.07 | -478.92 | -580.11 | -247.04 | -745.93 | -5.27 | -265.23 | -402.91 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.27 | 73.27 | 73.27 | 73.27 | 73.27 | 73.27 | 73.27 | 73.27 | 73.27 | 73.27 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 |
| 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 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
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