Market Cap ₹53 Cr.
Stock P/E 17
P/B 21.3
Current Price ₹24.8
Book Value ₹ 1.2
Face Value 1
52W High ₹25
Dividend Yield 0%
52W Low ₹ 12.2
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 | 24 | 10 | 12 | 18 | 19 | 5 | 6 | 6 | 5 | 5 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 2 |
| Total Income | 24 | 10 | 12 | 18 | 19 | 5 | 6 | 10 | 6 | 7 |
| Total Expenditure | 23 | 9 | 10 | 17 | 18 | 2 | 4 | 10 | 4 | 4 |
| Operating Profit | 2 | 1 | 2 | 2 | 2 | 3 | 2 | 0 | 1 | 4 |
| 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 | 1 | 1 | 1 | 1 | 2 | 2 | 0 | 1 | 3 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Tax | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 3 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 20 | 52 | 67 | 86 | 65 | 37 | 22 |
| Other Income | 0 | 0 | 0 | 1 | 0 | 2 | 6 |
| Total Income | 20 | 52 | 67 | 87 | 65 | 39 | 29 |
| Total Expenditure | 19 | 50 | 62 | 78 | 58 | 33 | 22 |
| Operating Profit | 1 | 2 | 5 | 9 | 7 | 6 | 7 |
| Interest | 0 | 1 | 1 | 1 | 2 | 2 | 0 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 3 | 7 | 5 | 3 | 6 |
| Provision for Tax | 1 | 0 | 1 | 2 | 1 | 0 | 0 |
| Profit After Tax | -1 | 0 | 2 | 5 | 4 | 3 | 5 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| Profit After Adjustments | -1 | 0 | 2 | 5 | 4 | 5 | 5 |
| Adjusted Earnings Per Share | -0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -43% | -18% | 13% | 0% |
| Operating Profit CAGR | -14% | 6% | 43% | 0% |
| PAT CAGR | -25% | 14% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 34% | 82% | NA% | NA% |
| ROE Average | 4% | 6% | 8% | 6% |
| ROCE Average | 5% | 7% | 7% | 6% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 1 | 8 | 24 | 85 | 89 | 94 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 15 | 15 | 14 | 5 | 1 | 7 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Current Liabilities | 13 | 16 | 21 | 21 | 23 | 21 |
| Total Liabilities | 30 | 40 | 59 | 113 | 114 | 124 |
| Fixed Assets | 9 | 9 | 8 | 9 | 17 | 16 |
| Other Non-Current Assets | 3 | 4 | 2 | 3 | 4 | 8 |
| Total Current Assets | 18 | 27 | 48 | 100 | 91 | 95 |
| Total Assets | 30 | 40 | 59 | 113 | 114 | 124 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 1 |
| Cash Flow from Operating Activities | -12 | -7 | -14 | -44 | 14 | 5 |
| Cash Flow from Investing Activities | -2 | -0 | -0 | -1 | -9 | -4 |
| Cash Flow from Financing Activities | 14 | 7 | 14 | 45 | -4 | -2 |
| Net Cash Inflow / Outflow | 0 | 0 | -0 | 0 | 1 | -1 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 1 | 0 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.04 | 0 | 0.05 | 0.07 | 0.05 | 0.04 |
| CEPS(Rs) | -0.02 | 0.01 | 0.06 | 0.08 | 0.06 | 0.05 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -0.02 | 0.17 | 0.46 | 1.06 | 1.09 | 1.12 |
| Core EBITDA Margin(%) | 2.87 | 3.05 | 6.87 | 9.52 | 10.88 | 10.71 |
| EBIT Margin(%) | 2.03 | 2.23 | 6.18 | 9.82 | 10.46 | 13.37 |
| Pre Tax Margin(%) | 0.54 | 0.35 | 4.29 | 8.31 | 8.11 | 9.17 |
| PAT Margin (%) | -2.9 | 0.26 | 3.5 | 6.3 | 5.98 | 8.33 |
| Cash Profit Margin (%) | -1.69 | 1.16 | 4.19 | 7.07 | 7.08 | 9.91 |
| ROA(%) | -1.9 | 0.38 | 4.75 | 6.32 | 3.42 | 2.6 |
| ROE(%) | 0 | 3.76 | 15.56 | 10.14 | 4.53 | 3.51 |
| ROCE(%) | 1.72 | 4.11 | 10.1 | 11.17 | 6.6 | 4.61 |
| Receivable days | 133.54 | 74.8 | 98.09 | 104.17 | 141.46 | 225.55 |
| Inventory Days | 154.56 | 70.25 | 97.4 | 118.94 | 186.57 | 364.51 |
| Payable days | 109.17 | 38.55 | 29.48 | 26.27 | 34.16 | 54.36 |
| PER(x) | 0 | 0 | 0 | 217.65 | 171.81 | 439.18 |
| Price/Book(x) | 0 | 0 | 0 | 14.02 | 7.67 | 15.2 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.39 | 0.7 | 0.59 | 13.91 | 10.51 | 37.14 |
| EV/Core EBITDA(x) | 42.83 | 22.47 | 8.6 | 131.45 | 90.87 | 248.45 |
| Net Sales Growth(%) | 0 | 160.34 | 28.68 | 28.34 | -24.71 | -42.62 |
| EBIT Growth(%) | 0 | 185.2 | 257.28 | 103.78 | -19.75 | -26.71 |
| PAT Growth(%) | 0 | 123.14 | 1645.57 | 131.1 | -28.56 | -20.03 |
| EPS Growth(%) | 0 | 108.12 | 1402.46 | 44.07 | -28.53 | -20.16 |
| Debt/Equity(x) | -92.29 | 3.44 | 1.17 | 0.21 | 0.19 | 0.25 |
| Current Ratio(x) | 1.34 | 1.72 | 2.34 | 4.73 | 4 | 4.44 |
| Quick Ratio(x) | 0.71 | 0.98 | 1.17 | 3.23 | 2.5 | 2.57 |
| Interest Cover(x) | 1.36 | 1.18 | 3.26 | 6.51 | 4.44 | 3.18 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.02 | 0.03 | 0.02 |
| # | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.12 | 62.12 | 62.12 | 62.12 | 62.12 | 62.12 | 62.12 | 62.12 | 62.12 | 62.12 |
| FII | 0.55 | 0.55 | 0.54 | 0.37 | 0 | 0.15 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 37.34 | 37.34 | 37.34 | 37.52 | 37.88 | 37.73 | 37.88 | 37.88 | 37.88 | 37.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.2 | 13.2 | 49.5 | 49.5 | 49.5 | 49.5 | 49.5 | 49.5 | 49.5 | 49.5 |
| FII | 0.12 | 0.12 | 0.43 | 0.29 | 0 | 0.12 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 7.93 | 7.93 | 29.75 | 29.9 | 30.19 | 30.06 | 30.19 | 30.19 | 30.19 | 30.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 21.25 | 21.25 | 79.69 | 79.69 | 79.69 | 79.69 | 79.69 | 79.69 | 79.69 | 79.69 |
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