Market Cap ₹10 Cr.
Stock P/E -0.5
P/B -0.3
Current Price ₹10.8
Book Value ₹ -38.9
Face Value 10
52W High ₹18.7
Dividend Yield 0%
52W Low ₹ 9
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 7 | 19 | 32 | 20 | 18 | 3 | 16 | 4 | 2 | 1 |
| Other Income | 0 | 0 | 4 | 4 | 0 | 0 | 1 | 0 | 0 | 0 |
| Total Income | 7 | 19 | 36 | 24 | 18 | 3 | 17 | 4 | 2 | 1 |
| Total Expenditure | 19 | 18 | 28 | 23 | 24 | 6 | 21 | 6 | 5 | 1 |
| Operating Profit | -12 | 1 | 8 | 1 | -6 | -4 | -4 | -2 | -3 | -0 |
| Interest | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | -0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -14 | 0 | 6 | 0 | -8 | -5 | -6 | -4 | -4 | -1 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -14 | 0 | 6 | 0 | -8 | -5 | -6 | -4 | -4 | -1 |
| Adjustments | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | -14 | 0 | 6 | 0 | -8 | -5 | -6 | -4 | -4 | -1 |
| Adjusted Earnings Per Share | -14 | 0.3 | 6.5 | 0.4 | -8.5 | -5.4 | -6.6 | -4.2 | -3.8 | -1.4 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 176 | 122 | 122 | 98 | 129 | 163 | 123 | 92 | 79 | 77 | 57 | 23 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 23 | 5 | 0 | 8 | 4 | 5 | 1 |
| Total Income | 176 | 122 | 122 | 98 | 129 | 186 | 128 | 92 | 87 | 81 | 62 | 24 |
| Total Expenditure | 160 | 120 | 135 | 107 | 137 | 152 | 117 | 88 | 79 | 82 | 74 | 33 |
| Operating Profit | 16 | 2 | -12 | -9 | -8 | 34 | 11 | 4 | 8 | -1 | -13 | -9 |
| Interest | 9 | 9 | 8 | 9 | -11 | 6 | 6 | 4 | 2 | 1 | 3 | 2 |
| Depreciation | 7 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | -10 | -24 | -21 | 0 | 25 | 2 | -3 | 3 | -6 | -19 | -15 |
| Provision for Tax | 1 | -2 | -5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -0 | -8 | -19 | -22 | 0 | 25 | 2 | -3 | 3 | -6 | -19 | -15 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | -8 | -19 | -22 | 0 | 25 | 2 | -3 | 3 | -6 | -19 | -15 |
| Adjusted Earnings Per Share | -0.3 | -8.6 | -19.7 | -22.4 | 0 | 25.7 | 2.1 | -3.4 | 2.7 | -5.7 | -20.2 | -16 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -26% | -15% | -19% | -11% |
| Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -36% | -27% | 2% | 4% |
| ROE Average | 0% | 0% | 0% | -156% |
| ROCE Average | -54% | -19% | -7% | -2% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 24 | 21 | 2 | -20 | -20 | 5 | 7 | 4 | 6 | 1 | -19 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 51 | 50 | 15 | 14 | 15 | 16 | 19 | 51 | 3 | 1 | 0 |
| Other Non-Current Liabilities | 14 | 18 | 5 | 8 | 6 | 6 | 7 | 6 | 6 | 6 | 6 |
| Total Current Liabilities | 58 | 58 | 95 | 113 | 118 | 100 | 85 | 40 | 68 | 72 | 85 |
| Total Liabilities | 147 | 147 | 117 | 115 | 119 | 127 | 117 | 100 | 83 | 79 | 73 |
| Fixed Assets | 70 | 69 | 66 | 63 | 61 | 60 | 59 | 59 | 49 | 51 | 51 |
| Other Non-Current Assets | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 |
| Total Current Assets | 74 | 76 | 49 | 51 | 57 | 66 | 57 | 40 | 34 | 27 | 21 |
| Total Assets | 147 | 147 | 117 | 115 | 119 | 127 | 117 | 100 | 83 | 79 | 73 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 |
| Cash Flow from Operating Activities | 8 | -8 | 0 | -1 | 2 | 15 | 0 | -17 | 16 | -9 | -10 |
| Cash Flow from Investing Activities | -0 | -1 | -0 | 0 | -1 | -2 | 6 | -4 | 15 | -1 | -5 |
| Cash Flow from Financing Activities | -7 | 8 | -0 | 1 | -1 | -13 | -6 | 22 | -32 | 11 | 15 |
| Net Cash Inflow / Outflow | 0 | -1 | -0 | 1 | -1 | 0 | -0 | 0 | -1 | 0 | 0 |
| Closing Cash & Cash Equivalent | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.29 | -8.55 | -19.67 | -22.36 | 0.02 | 25.66 | 2.08 | -3.42 | 2.72 | -5.71 | -20.16 |
| CEPS(Rs) | 6.6 | -5.31 | -16.39 | -19.07 | 3.35 | 29.03 | 5.51 | 0.08 | 6.33 | -1.9 | -16.09 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 19.57 | 11.02 | -8.65 | -31.01 | -30.99 | -5.33 | -3.25 | -6.67 | -3.95 | -9.49 | -29.56 |
| Core EBITDA Margin(%) | 9.08 | 1.63 | -10.2 | -9.13 | -5.77 | 5.97 | 4.59 | 3.78 | 0.74 | -5.96 | -30.82 |
| EBIT Margin(%) | 5.37 | -0.84 | -12.57 | -12.27 | -8.08 | 17.22 | 5.88 | 0.48 | 6.23 | -5.59 | -29.12 |
| Pre Tax Margin(%) | 0.47 | -8.15 | -19.12 | -20.86 | 0.01 | 14.01 | 1.5 | -3.28 | 3.31 | -7.17 | -34.11 |
| PAT Margin (%) | -0.16 | -6.69 | -15.28 | -21.65 | 0.01 | 14.01 | 1.5 | -3.28 | 3.31 | -7.17 | -34.36 |
| Cash Profit Margin (%) | 3.58 | -4.15 | -12.73 | -18.46 | 2.34 | 15.85 | 3.96 | 0.08 | 7.7 | -2.38 | -27.42 |
| ROA(%) | -0.19 | -5.63 | -14.44 | -18.67 | 0.02 | 20.19 | 1.65 | -3.04 | 2.86 | -6.81 | -25.61 |
| ROE(%) | -1.47 | -55.9 | -1655.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 9.22 | -1.04 | -17.98 | -18.17 | -20.83 | 62.32 | 18.78 | 1.06 | 12.02 | -14 | -53.85 |
| Receivable days | 99.75 | 139.68 | 119.97 | 127.33 | 101.34 | 92.55 | 111.09 | 107.14 | 92.68 | 63.27 | 59.78 |
| Inventory Days | 40.49 | 70.08 | 52.8 | 29.83 | 17.91 | 19.98 | 27.7 | 26.25 | 38.19 | 43.76 | 51.25 |
| Payable days | 87.41 | 117.01 | 94.76 | 150.92 | 165.66 | 251.58 | 324.71 | 298 | 316.54 | 350.02 | 286.6 |
| PER(x) | 0 | 0 | 0 | 0 | 582.05 | 0.56 | 4.58 | 0 | 5.5 | 0 | 0 |
| Price/Book(x) | 0.27 | 1.12 | -1.75 | -0.47 | -0.37 | -2.7 | -2.94 | -2.22 | -3.79 | -2.86 | -0.63 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.49 | 0.8 | 0.81 | 1.02 | 0.7 | 0.41 | 0.39 | 0.8 | 0.58 | 0.89 | 1.28 |
| EV/Core EBITDA(x) | 5.28 | 46.34 | -7.97 | -11 | -11.25 | 1.96 | 4.26 | 19.12 | 5.46 | -109.84 | -5.79 |
| Net Sales Growth(%) | 14.87 | -30.88 | 0.42 | -20.03 | 31.79 | 26.57 | -24.58 | -25.33 | -13.5 | -2.98 | -26.41 |
| EBIT Growth(%) | 205.62 | -110.84 | -1408.73 | 21.65 | 8.5 | 371.89 | -74.03 | -93.95 | 933.27 | -187.1 | -283.12 |
| PAT Growth(%) | 93.13 | -2857.82 | -130.02 | -13.71 | 100.09 | 0 | -91.88 | -264 | 179.52 | -310.24 | -252.87 |
| EPS Growth(%) | 93.13 | -2857.82 | -130.02 | -13.71 | 100.09 | 0 | -91.88 | -264 | 179.52 | -310.24 | -252.87 |
| Debt/Equity(x) | 3.25 | 3.69 | 45.88 | -3.89 | -3.5 | 8.9 | 4.3 | 14.27 | 3.52 | 39.62 | -2.49 |
| Current Ratio(x) | 1.29 | 1.31 | 0.52 | 0.45 | 0.48 | 0.66 | 0.67 | 1.01 | 0.5 | 0.38 | 0.25 |
| Quick Ratio(x) | 0.93 | 0.85 | 0.42 | 0.39 | 0.43 | 0.53 | 0.58 | 0.83 | 0.36 | 0.26 | 0.16 |
| Interest Cover(x) | 1.1 | -0.11 | -1.92 | -1.43 | 1 | 5.37 | 1.34 | 0.13 | 2.13 | -3.56 | -5.84 |
| Total Debt/Mcap(x) | 15.44 | 6.36 | 5.15 | 5.57 | 6.34 | 3.1 | 3.2 | 3.55 | 1.51 | 1.25 | 2.58 |
| # | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.69 | 37.62 | 37.62 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 62.28 | 62.28 | 62.28 | 62.28 | 62.28 | 62.28 | 62.28 | 62.28 | 62.35 | 62.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 |
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