Market Cap ₹2 Cr.
Stock P/E -3.4
P/B -
Current Price ₹1.7
Book Value ₹ 0
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2019 | Dec 2019 | Mar 2020 | Sep 2020 | Dec 2020 | Dec 2023 | Jun 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 23 | 15 | 18 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Income | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Total Income | 22 | 15 | 19 | 0 | 1 | 0 | 0 | 0 | -0 | 0 |
| Total Expenditure | 22 | 12 | 27 | 3 | 3 | 0 | 0 | 71 | 0 | 0 |
| Operating Profit | -0 | 2 | -8 | -3 | -2 | 0 | 0 | -71 | -0 | -0 |
| Interest | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Profit Before Tax | -4 | -2 | -12 | -4 | -3 | 0 | 0 | -71 | -1 | -0 |
| Provision for Tax | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -4 | -2 | -8 | -4 | -3 | 0 | 0 | -71 | -1 | -0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -4 | -2 | -8 | -4 | -3 | 0 | 0 | -71 | -1 | -0 |
| Adjusted Earnings Per Share | -3.1 | -1.2 | -6.2 | -3.2 | -2.2 | 0 | 0 | -57.4 | -0.8 | -0 |
| #(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 | 82 | 108 | 116 | 121 | 112 | 133 | 77 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 5 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 83 | 108 | 116 | 125 | 112 | 134 | 77 | 0 | 0 | 0 | 0 | 0 |
| Total Expenditure | 72 | 94 | 99 | 107 | 96 | 117 | 81 | 111 | 0 | 0 | 1 | 71 |
| Operating Profit | 11 | 14 | 17 | 18 | 16 | 17 | -4 | -111 | 0 | -0 | -1 | -71 |
| Interest | 5 | 6 | 9 | 8 | 9 | 9 | 8 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 3 | 5 | 6 | 7 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Profit Before Tax | 3 | 4 | 1 | 4 | 1 | 1 | -19 | -111 | 0 | -0 | -1 | -72 |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 0 | -5 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 2 | 2 | 1 | 3 | 0 | 1 | -15 | -111 | 0 | -0 | -1 | -72 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 2 | 1 | 3 | 0 | 1 | -15 | -111 | 0 | -0 | -1 | -72 |
| Adjusted Earnings Per Share | 1.4 | 1.9 | 0.5 | 2 | 0.1 | 0.9 | -11.7 | -89.4 | 0 | -0 | -0.5 | -58.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | -100% | -100% |
| Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | 0% | -5% | -13% |
| ROE Average | 0% | 0% | -12% | -2% |
| ROCE Average | 0% | 0% | -85% | -32% |
| #(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 | 22 | 24 | 25 | 30 | 30 | 31 | 16 | -95 | -95 | -95 | -96 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 23 | 36 | 37 | 22 | 22 | 17 | 10 | 72 | 72 | 72 | 72 |
| Other Non-Current Liabilities | 4 | 4 | 6 | 5 | 3 | 2 | -2 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 45 | 44 | 45 | 67 | 67 | 77 | 86 | 29 | 29 | 30 | 32 |
| Total Liabilities | 94 | 109 | 112 | 124 | 122 | 127 | 110 | 5 | 5 | 6 | 9 |
| Fixed Assets | 36 | 43 | 49 | 44 | 42 | 39 | 34 | 5 | 5 | 5 | 5 |
| Other Non-Current Assets | 2 | 5 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
| Total Current Assets | 56 | 61 | 62 | 79 | 78 | 87 | 75 | 0 | 0 | 1 | 3 |
| Total Assets | 94 | 109 | 112 | 124 | 122 | 127 | 110 | 5 | 5 | 6 | 9 |
| #(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 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Cash Flow from Operating Activities | 7 | 1 | 13 | 13 | 11 | 17 | 11 | -24 | 0 | 1 | 2 |
| Cash Flow from Investing Activities | -11 | -15 | -11 | 2 | -5 | -3 | -1 | 0 | 0 | 0 | -3 |
| Cash Flow from Financing Activities | 5 | 13 | -2 | -15 | -6 | -14 | -9 | 24 | 0 | 0 | 0 |
| Net Cash Inflow / Outflow | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 1 | -1 |
| Closing Cash & Cash Equivalent | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| # | 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) | 1.4 | 1.91 | 0.49 | 2.02 | 0.07 | 0.87 | -11.66 | -89.4 | 0 | -0.04 | -0.5 |
| CEPS(Rs) | 3.87 | 5.54 | 5.7 | 7.41 | 5.59 | 6.46 | -5.83 | -89.4 | 0 | -0.04 | -0.5 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 17.24 | 19.05 | 19.59 | 23.68 | 23.81 | 24.66 | 13.07 | -76.33 | -76.33 | -76.37 | -76.86 |
| Core EBITDA Margin(%) | 13.09 | 12.83 | 14.21 | 11.37 | 14.53 | 12.09 | -5.7 | 0 | 0 | 0 | 0 |
| EBIT Margin(%) | 9.53 | 8.81 | 8.81 | 9.64 | 8.53 | 7.78 | -14.48 | 0 | 0 | 0 | 0 |
| Pre Tax Margin(%) | 3.3 | 3.31 | 0.98 | 2.94 | 0.58 | 0.95 | -24.85 | 0 | 0 | 0 | 0 |
| PAT Margin (%) | 2.11 | 2.19 | 0.53 | 2.08 | 0.07 | 0.81 | -18.94 | 0 | 0 | 0 | 0 |
| Cash Profit Margin (%) | 5.84 | 6.36 | 6.1 | 7.63 | 6.2 | 6.04 | -9.48 | 0 | 0 | 0 | 0 |
| ROA(%) | 2.02 | 2.34 | 0.56 | 2.13 | 0.07 | 0.87 | -12.22 | -192.57 | 0 | -0.82 | -8.33 |
| ROE(%) | 8.45 | 10.51 | 2.55 | 9.33 | 0.28 | 3.58 | -61.78 | 0 | 0 | 0 | 0 |
| ROCE(%) | 12.27 | 11.7 | 10.96 | 12.73 | 10.65 | 11.45 | -13.4 | -412.14 | 0 | 0 | 0 |
| Receivable days | 126.84 | 98.34 | 97.39 | 121.17 | 152.7 | 126.72 | 181 | 0 | 0 | 0 | 0 |
| Inventory Days | 55.04 | 50.37 | 50.3 | 48.71 | 48.91 | 51.14 | 81.14 | 0 | 0 | 0 | 0 |
| Payable days | 61.35 | 33 | 21.98 | 27.81 | 46.27 | 60.85 | 163.2 | 1203.85 | 0 | 0 | 0 |
| PER(x) | 2.11 | 3.09 | 10.78 | 3.07 | 182.51 | 8.08 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.17 | 0.31 | 0.27 | 0.26 | 0.51 | 0.28 | 0.23 | -0.03 | -0.03 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.64 | 0.67 | 0.65 | 0.52 | 0.68 | 0.48 | 0.82 | 0 | 0 | 0 | 0 |
| EV/Core EBITDA(x) | 4.8 | 5.14 | 4.52 | 3.42 | 4.61 | 3.7 | -16.28 | -0.67 | 0 | -1737.13 | -131.25 |
| Net Sales Growth(%) | 24.54 | 31.1 | 6.96 | 4.53 | -7.04 | 18.55 | -42.44 | -100 | 0 | 0 | 0 |
| EBIT Growth(%) | 36.09 | 21.32 | 7.27 | 13.99 | -17.86 | 8.02 | -207.17 | -903.16 | 100 | 0 | -1188.91 |
| PAT Growth(%) | 20.78 | 36.3 | -74.19 | 310.15 | -96.69 | 1195.82 | -1444.07 | -666.99 | 100 | 0 | -1188.91 |
| EPS Growth(%) | 20.77 | 36.3 | -74.18 | 310.11 | -96.69 | 1196.26 | -1444.12 | -666.99 | 100 | 0 | -1189.61 |
| Debt/Equity(x) | 2.37 | 2.83 | 2.93 | 1.97 | 2.12 | 1.88 | 3.75 | -0.76 | -0.76 | -0.76 | -0.75 |
| Current Ratio(x) | 1.25 | 1.37 | 1.39 | 1.17 | 1.16 | 1.12 | 0.87 | 0 | 0 | 0.03 | 0.1 |
| Quick Ratio(x) | 0.91 | 1.04 | 1 | 0.95 | 0.94 | 0.84 | 0.73 | 0 | 0 | 0.03 | 0.1 |
| Interest Cover(x) | 1.53 | 1.6 | 1.12 | 1.44 | 1.07 | 1.14 | -1.4 | 0 | 0 | 0 | 0 |
| Total Debt/Mcap(x) | 13.82 | 9.14 | 10.81 | 7.52 | 4.14 | 6.6 | 16.49 | 27.72 | 26.69 | 0 | 0 |
| # | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.96 | 11.96 | 11.96 | 11.96 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.02 | 0.03 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 88.08 | 88.07 | 88.08 | 88.08 | 88.1 | 88.1 | 88.04 | 88.04 | 88.04 | 88.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
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