Market Cap ₹61 Cr.
Stock P/E -32.3
P/B -6.3
Current Price ₹85.1
Book Value ₹ -13.4
Face Value 10
52W High ₹104.1
Dividend Yield 0%
52W Low ₹ 5.8
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 | 3 | 0 | 4 | 9 | 0 | 0 | 2 | 3 | 3 | 1 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 3 | 0 | 4 | 9 | 0 | 0 | 2 | 3 | 3 | 1 |
| Total Expenditure | 3 | 0 | 4 | 9 | 0 | 0 | 2 | -1 | 1 | 0 |
| Operating Profit | -0 | -0 | 0 | 0 | -0 | 0 | 1 | 4 | 2 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -1 | -0 | -0 | -0 | -0 | -0 | 0 | 3 | -0 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -1 | -0 | -0 | -0 | -0 | -0 | 0 | 3 | -0 | 0 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -1 | -0 | -0 | -0 | -0 | -0 | 0 | 3 | -0 | 0 |
| Adjusted Earnings Per Share | -1.1 | -0.6 | -0.4 | -0.5 | -0.5 | -0.2 | 0.6 | 4.1 | -0.1 | 0.3 |
| #(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 | 62 | 50 | 37 | 33 | 6 | 17 | 9 | 17 | 18 | 17 | 16 | 9 |
| Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 62 | 51 | 37 | 34 | 6 | 17 | 9 | 17 | 18 | 17 | 16 | 9 |
| Total Expenditure | 66 | 47 | 34 | 32 | 6 | 14 | 8 | 18 | 18 | 17 | 16 | 2 |
| Operating Profit | -4 | 3 | 3 | 2 | -0 | 2 | 1 | -1 | -0 | 0 | 0 | 8 |
| Interest | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 |
| Exceptional Income / Expenses | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 1 | 1 | 0 | -2 | 1 | -0 | -2 | -2 | -2 | -2 | 3 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 1 | 1 | 0 | -2 | 1 | -0 | -2 | -2 | -2 | -2 | 3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 1 | 1 | 0 | -2 | 1 | -0 | -2 | -2 | -2 | -2 | 3 |
| Adjusted Earnings Per Share | 0.5 | 1.4 | 1.6 | 0.6 | -2.5 | 1.6 | -0.5 | -2.6 | -2.5 | -2.1 | -2.6 | 4.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | -2% | -1% | -13% |
| Operating Profit CAGR | 0% | 0% | -100% | 0% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 672% | 141% | 121% | 31% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | -27% | -20% | -16% | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -7 | -6 | -5 | -4 | -6 | -5 | -5 | -7 | -9 | -11 | -13 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 15 | 21 | 21 | 21 | 21 | 21 | 21 | 17 | 19 | 20 | 17 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 27 | 16 | 14 | 13 | 8 | 3 | 2 | 2 | 1 | 1 | 6 |
| Total Liabilities | 35 | 31 | 30 | 29 | 22 | 19 | 17 | 12 | 11 | 10 | 11 |
| Fixed Assets | 22 | 22 | 20 | 19 | 15 | 13 | 12 | 11 | 9 | 7 | 5 |
| Other Non-Current Assets | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 13 | 9 | 9 | 9 | 7 | 5 | 5 | 1 | 1 | 3 | 6 |
| Total Assets | 35 | 31 | 30 | 29 | 22 | 19 | 17 | 12 | 11 | 10 | 11 |
| #(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 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 |
| Cash Flow from Operating Activities | 0 | -5 | 2 | -1 | 0 | -0 | -0 | 3 | -1 | -2 | 3 |
| Cash Flow from Investing Activities | 0 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | -0 | 1 | 0 |
| Cash Flow from Financing Activities | 0 | 6 | -1 | 0 | 0 | -0 | -0 | -3 | 2 | 1 | -3 |
| Net Cash Inflow / Outflow | 0 | 0 | -0 | 1 | 0 | -0 | -0 | 0 | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 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) | 0.48 | 1.37 | 1.55 | 0.55 | -2.45 | 1.6 | -0.51 | -2.64 | -2.47 | -2.09 | -2.63 |
| CEPS(Rs) | 3.93 | 3.31 | 3.47 | 2.52 | -0.73 | 3.28 | 1.15 | -0.97 | -0.22 | 0.59 | 0.07 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -9.71 | -8.34 | -6.79 | -6.24 | -8.69 | -7.09 | -7.6 | -10.24 | -12.71 | -14.81 | -17.5 |
| Core EBITDA Margin(%) | -6.74 | 6.26 | 6.57 | 3.55 | -8.2 | 13.48 | 6.44 | -4.62 | -0.98 | 2.38 | 0.11 |
| EBIT Margin(%) | 4.82 | 3.76 | 3.06 | 1.2 | -27.93 | 7.15 | -4.02 | -10.96 | -9.9 | -8.81 | -11.64 |
| Pre Tax Margin(%) | 0.55 | 1.91 | 3.02 | 1.19 | -31.14 | 6.9 | -4.1 | -10.99 | -9.95 | -8.83 | -11.68 |
| PAT Margin (%) | 0.55 | 1.91 | 3.02 | 1.19 | -31.33 | 6.9 | -4.13 | -10.99 | -9.95 | -8.83 | -11.68 |
| Cash Profit Margin (%) | 4.45 | 4.61 | 6.77 | 5.44 | -9.35 | 14.19 | 9.4 | -4.03 | -0.89 | 2.49 | 0.33 |
| ROA(%) | 0.94 | 2.99 | 3.67 | 1.36 | -6.97 | 5.66 | -2.02 | -12.83 | -15.44 | -14.14 | -17.86 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 11.26 | 10.07 | 7.3 | 2.52 | -10.32 | 7.96 | -2.32 | -15.05 | -17.68 | -15.51 | -27.48 |
| Receivable days | 31.27 | 28.41 | 33.05 | 55.69 | 354.87 | 104.83 | 192.7 | 0 | 0 | 0 | 0 |
| Inventory Days | 14.43 | 26.93 | 22.33 | 5.57 | 3.61 | 1.03 | 4.07 | 3.4 | 1.66 | 29.25 | 85.38 |
| Payable days | 51.88 | 100.33 | 202.96 | 196.96 | 939.98 | 214.96 | 141.77 | 40.32 | 27.1 | 14.95 | 30.25 |
| PER(x) | 0 | 2.15 | 4.67 | 18.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | -0.35 | -1.07 | -1.67 | -0.85 | 0 | -0.47 | -0.23 | -0.41 | -0.33 | -0.41 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.59 | 0.45 | 0.68 | 0.83 | 4.57 | 1.67 | 2.61 | 1.09 | 1.25 | 1.38 | 1.35 |
| EV/Core EBITDA(x) | -9.3 | 6.78 | 10 | 15.02 | -76.92 | 11.55 | 27.52 | -27.24 | -148.94 | 54.88 | 371.26 |
| Net Sales Growth(%) | 121.6 | -18.56 | -27.04 | -10.59 | -82.9 | 195.31 | -46.84 | 95.21 | 3.53 | -4.67 | -4.83 |
| EBIT Growth(%) | 178.86 | -36.44 | -41.9 | -64.54 | -492.61 | 175.56 | -129.92 | -431.95 | 6.44 | 15.24 | -25.83 |
| PAT Growth(%) | 104.72 | 183.18 | 13.19 | -64.39 | -544.49 | 165.03 | -131.79 | -420.23 | 6.31 | 15.35 | -25.82 |
| EPS Growth(%) | 104.72 | 183.19 | 13.19 | -64.39 | -544.48 | 165.03 | -131.78 | -420.27 | 6.31 | 15.35 | -25.82 |
| Debt/Equity(x) | -4.35 | -3.54 | -4.22 | -4.59 | -3.3 | -4.04 | -3.77 | -2.36 | -2.1 | -1.88 | -1.35 |
| Current Ratio(x) | 0.47 | 0.58 | 0.64 | 0.74 | 0.87 | 1.59 | 2.21 | 0.47 | 1.15 | 3.14 | 0.87 |
| Quick Ratio(x) | 0.32 | 0.36 | 0.58 | 0.74 | 0.86 | 1.58 | 2.14 | 0.4 | 1.14 | 0.48 | 0.12 |
| Interest Cover(x) | 1.13 | 2.03 | 88.39 | 110.5 | -8.7 | 29 | -50.88 | -326.29 | -222.75 | -314.89 | -321.15 |
| Total Debt/Mcap(x) | 0 | 10.01 | 3.96 | 2.76 | 3.9 | 0 | 8.09 | 10.23 | 5.12 | 5.62 | 3.27 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.49 | 60.49 | 60.49 | 60.49 | 60.49 | 60.49 | 60.49 | 60.49 | 60.49 | 60.49 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Public | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 |
| 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 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 |
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