Market Cap ₹30 Cr.
Stock P/E -7
P/B -3.1
Current Price ₹2
Book Value ₹ -0.6
Face Value 2
52W High ₹3
Dividend Yield 0%
52W Low ₹ 1.7
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 | 4 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 3 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 4 | 4 | 4 | 4 | 4 | 3 | 5 | 4 | 4 | 3 |
| Total Expenditure | 4 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 3 |
| Operating Profit | 0 | 1 | 1 | 1 | -0 | -0 | 2 | 1 | -1 | 0 |
| Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | -0 | 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 | 0 | -1 | -1 | -0 | -2 | -2 | 0 | -1 | -2 | -2 |
| Provision for Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | -0 | -1 | -1 | -0 | -2 | -2 | 0 | -1 | -2 | -2 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 |
| Profit After Adjustments | -0 | -1 | -1 | -0 | -2 | -2 | 0 | -1 | -2 | -2 |
| Adjusted Earnings Per Share | -0 | -0 | -0 | -0 | -0.1 | -0.1 | 0 | -0 | -0.1 | -0.1 |
| #(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 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 7 | 16 | 14 | 15 | 14 |
| Other Income | 3 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 1 | 0 |
| Total Income | 3 | 0 | 0 | 0 | 0 | 0 | 4 | 9 | 18 | 16 | 16 | 16 |
| Total Expenditure | 1 | 1 | 9 | 1 | 1 | 1 | 5 | 8 | 15 | 13 | 14 | 13 |
| Operating Profit | 2 | -1 | -9 | -1 | -1 | -1 | -1 | 1 | 3 | 4 | 2 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 4 |
| Depreciation | 3 | 3 | 2 | 1 | 1 | 0 | 2 | 1 | 1 | 2 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -1 | -4 | -11 | -1 | -1 | 4 | -4 | 0 | 2 | -4 | -5 | -5 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | 1 | 0 | -0 | 0 |
| Profit After Tax | -1 | -4 | -11 | -1 | -1 | 4 | -3 | 1 | 1 | -4 | -4 | -5 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
| Profit After Adjustments | -1 | -4 | -11 | -1 | -1 | 4 | -3 | 1 | 1 | -4 | -4 | -5 |
| Adjusted Earnings Per Share | -0 | -0.2 | -0.7 | -0.1 | -0.1 | 0.2 | -0.1 | 0 | 0 | -0.1 | -0.1 | -0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | 29% | 0% | 0% |
| Operating Profit CAGR | -50% | 26% | 0% | 0% |
| PAT CAGR | 0% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -29% | -4% | 27% | 4% |
| ROE Average | -18% | -9% | -8% | -9% |
| ROCE Average | -0% | 4% | -0% | -6% |
| #(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 | 34 | 31 | 19 | 18 | 17 | 20 | 29 | 32 | 34 | 30 | 26 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 |
| Other Non-Current Liabilities | 0 | 0 | 6 | 6 | 9 | 0 | 2 | 1 | 2 | 35 | 34 |
| Total Current Liabilities | 6 | 8 | 2 | 2 | 0 | 1 | 8 | 8 | 5 | 9 | 14 |
| Total Liabilities | 40 | 39 | 28 | 27 | 26 | 21 | 40 | 42 | 41 | 76 | 75 |
| Fixed Assets | 18 | 16 | 6 | 6 | 5 | 4 | 19 | 21 | 20 | 55 | 51 |
| Other Non-Current Assets | 16 | 18 | 16 | 15 | 15 | 16 | 16 | 16 | 14 | 14 | 13 |
| Total Current Assets | 6 | 6 | 6 | 6 | 6 | 0 | 5 | 5 | 7 | 6 | 11 |
| Total Assets | 40 | 39 | 28 | 27 | 26 | 21 | 40 | 42 | 41 | 76 | 75 |
| #(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 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 1 |
| Cash Flow from Operating Activities | -2 | 2 | -9 | -1 | -0 | 6 | 3 | -1 | 3 | 4 | 1 |
| Cash Flow from Investing Activities | 3 | 0 | 7 | 0 | 0 | 4 | 9 | 0 | 0 | -4 | -1 |
| Cash Flow from Financing Activities | -2 | -2 | 1 | 1 | 0 | -10 | -12 | 1 | -2 | -2 | -0 |
| Net Cash Inflow / Outflow | -1 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 2 | -1 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 |
| # | 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) | -0.04 | -0.23 | -0.75 | -0.09 | -0.09 | 0.23 | -0.11 | 0.02 | 0.05 | -0.14 | -0.14 |
| CEPS(Rs) | 0.14 | -0.05 | -0.61 | -0.04 | -0.04 | 0.24 | -0.05 | 0.05 | 0.08 | -0.06 | -0.06 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 2.02 | 1.79 | 1.04 | 0.96 | 0.87 | 1.11 | 0.84 | 0.96 | 1.01 | 0.87 | 0.73 |
| Core EBITDA Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -117.24 | -7.27 | 8.01 | 13.17 | 6.85 |
| EBIT Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -130.49 | 2.91 | 14.19 | 9.46 | -0.4 |
| Pre Tax Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -139.81 | 1.05 | 12.65 | -27.58 | -32.04 |
| PAT Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | -131.14 | 7.87 | 9.24 | -28.81 | -29.25 |
| Cash Profit Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | -54.71 | 21.45 | 14.11 | -13.15 | -13.36 |
| ROA(%) | -1.37 | -8.87 | -34.14 | -4.84 | -4.97 | 15.36 | -10.86 | 1.42 | 3.6 | -7.08 | -5.65 |
| ROE(%) | -1.75 | -12.03 | -52.72 | -8.62 | -9.31 | 23.59 | -15.46 | 2.11 | 5.01 | -14.53 | -17.53 |
| ROCE(%) | -1.66 | -11.95 | -52.45 | -8.6 | -9.31 | 23.59 | -13.77 | 0.67 | 7 | 4.32 | -0.2 |
| Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 178.42 | 74.52 | 46.64 | 48.38 | 42.17 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 278.97 | 96.27 | 43.31 | 47.96 | 101.22 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 2.44 | 0 | 150.26 | 32.39 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 1.8 | 0.52 | 0.87 | 2.99 | 1.58 | 2.46 | 2.64 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 0 | 0 | 0 | 0 | 0 | 10.63 | 12.32 | 2.99 | 4.69 | 4.39 |
| EV/Core EBITDA(x) | 14.04 | -39.82 | -3.3 | -46.88 | -37.5 | -14.17 | -19.66 | 74.72 | 15.66 | 18.67 | 28.31 |
| Net Sales Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.11 | 120.6 | -11.12 | 1.23 |
| EBIT Growth(%) | -401.75 | -544.19 | -225.82 | 88.49 | 0.98 | 373.91 | -191.28 | 106.54 | 974.86 | -40.75 | -104.27 |
| PAT Growth(%) | -380.18 | -543.54 | -225.8 | 88.46 | 1.18 | 373.75 | -191.74 | 117.59 | 158.93 | -377.09 | -2.81 |
| EPS Growth(%) | -381.08 | -544.38 | -225.81 | 88.45 | 1.27 | 373.83 | -146.46 | 117.62 | 158.64 | -376.92 | -2.78 |
| Debt/Equity(x) | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0.2 | 0.13 | 0.07 | 0.15 | 0.31 |
| Current Ratio(x) | 1.08 | 0.73 | 2.67 | 2.46 | 15.78 | 0.21 | 0.54 | 0.64 | 1.46 | 0.7 | 0.82 |
| Quick Ratio(x) | 0.07 | 0.05 | 0.04 | 0.04 | 0.36 | 0.21 | 0.31 | 0.39 | 1.08 | 0.5 | 0.37 |
| Interest Cover(x) | -893.61 | -8205.58 | -22949.8 | -400.3 | -2180.17 | 8957.5 | -14 | 1.56 | 9.19 | 0.26 | -0.01 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 0.09 | 0.08 | 0.12 | 0.23 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.16 | 34.16 | 34.16 | 34.1 | 34.1 | 34.1 | 34.1 | 34.1 | 34.04 | 34.03 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| Public | 65.45 | 65.45 | 65.45 | 65.51 | 65.51 | 65.51 | 65.51 | 65.51 | 65.57 | 65.58 |
| 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 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.23 | 5.22 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 10.05 | 10.05 | 10.05 | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 | 10.07 | 10.07 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 |
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