Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 4.23 | 5.70 | 5.84 | 8.85 | 6.97 | -32.11 | 8.95 | 10.52 | 42.61 | -8.23 | 16.98 | 36.76 |
| Expenses | 0.54 | 0.57 | 7.76 | 4.25 | 0.52 | 1.95 | 9.22 | 6.50 | 24.68 | 9.33 | 31.41 | 33.15 |
| Operating Profit | 3.69 | 5.13 | -1.92 | 4.60 | 6.45 | -34.06 | -0.27 | 4.02 | 17.93 | -17.56 | -14.43 | 3.61 |
| OPM % | 87.23% | 90.00% | -32.88% | 51.98% | 92.54% | -3.02% | 38.21% | 42.08% | -84.98% | 9.82% | ||
| Other Income | 0.13 | 0.13 | 0.13 | 0.00 | 0.00 | 0.40 | 0.15 | 0.00 | 2.01 | 0.00 | 7.79 | 0.00 |
| Interest | 2.82 | 4.20 | 2.80 | 2.80 | 3.01 | 2.67 | 2.89 | 0.57 | 0.82 | 0.23 | 0.93 | 0.25 |
| Depreciation | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.01 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.92 | 0.98 | -4.67 | 1.73 | 3.37 | -36.40 | -3.02 | 3.39 | 19.12 | -17.79 | -7.57 | 3.36 |
| Tax % | 27.17% | 25.51% | -23.98% | 23.70% | 26.71% | 1.37% | -19.21% | 25.07% | 30.07% | -29.79% | -20.48% | 25.30% |
| Net Profit | 0.68 | 0.73 | -3.55 | 1.32 | 2.46 | -36.91 | -2.45 | 2.54 | 13.37 | -12.49 | -6.02 | 2.51 |
| EPS in Rs | 0.01 | 0.01 | -0.06 | 0.02 | 0.04 | -0.62 | -0.04 | 0.04 | 0.23 | -0.21 | -0.10 | 0.04 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6.09 | 26.49 | 31.31 | 61.69 | 34.70 | 20.24 | 27.78 | 20.15 | 21.79 | 31.14 | 61.89 | 88.12 |
| Expenses | 5.86 | 25.23 | 28.44 | 58.27 | 18.88 | 11.91 | 8.50 | 6.75 | 9.56 | 15.09 | 71.92 | 98.57 |
| Operating Profit | 0.23 | 1.26 | 2.87 | 3.42 | 15.82 | 8.33 | 19.28 | 13.40 | 12.23 | 16.05 | -10.03 | -10.45 |
| OPM % | 3.78% | 4.76% | 9.17% | 5.54% | 45.59% | 41.16% | 69.40% | 66.50% | 56.13% | 51.54% | -16.21% | -11.86% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.26 | 0.42 | 0.02 | 6.89 | 0.40 | 0.53 | 0.55 | 9.80 | 9.80 |
| Interest | 0.04 | 0.16 | 0.45 | 0.43 | 11.26 | 14.96 | 19.51 | 12.15 | 12.68 | 11.37 | 2.56 | 2.23 |
| Depreciation | 0.08 | 0.21 | 0.19 | 0.26 | 0.51 | 0.43 | 0.37 | 0.31 | 0.31 | 0.24 | 0.06 | 0.00 |
| Profit before tax | 0.11 | 0.89 | 2.23 | 2.99 | 4.47 | -7.04 | 6.29 | 1.34 | -0.23 | 4.99 | -2.86 | -2.88 |
| Tax % | 72.73% | 73.03% | 55.16% | 60.54% | 34.23% | 0.43% | 40.22% | 58.21% | 56.52% | 41.48% | -9.09% | |
| Net Profit | 0.03 | 0.24 | 1.00 | 1.18 | 2.95 | -7.07 | 3.77 | 0.56 | -0.37 | 2.92 | -2.60 | -2.63 |
| EPS in Rs | 0.00 | 0.00 | 0.02 | 0.02 | 0.05 | -0.11 | 0.06 | 0.01 | -0.01 | 0.05 | -0.04 | -0.04 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 5.99% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 26% | 25% | 45% | -1654% | ||
| Compounded Profit Growth | % | 7% | % | 92% | ||
| Stock Price CAGR | 1% | 34% | 62% | -60% | ||
| Return on Equity | 0% | 1% | -1% | -6% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5.47 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 21.20 | 21.20 | 29.63 | 29.63 |
| Reserves | 8.31 | 16.84 | 17.21 | 18.54 | 20.16 | 23.77 | 16.70 | 31.51 | 18.11 | 7.66 | 40.83 | 38.23 |
| Borrowings | 3.81 | 8.39 | 11.60 | 13.64 | 115.71 | 197.66 | 213.92 | 252.73 | 280.09 | 315.64 | 298.82 | 280.55 |
| Other Liabilities | 12.23 | 17.24 | 54.33 | 105.25 | 79.00 | 42.55 | 37.54 | 15.30 | 30.03 | 17.95 | 7.21 | 41.36 |
| Total Liabilities | 29.82 | 49.54 | 90.21 | 144.50 | 221.94 | 271.05 | 275.23 | 306.61 | 349.43 | 362.45 | 376.49 | 389.77 |
| Fixed Assets | 0.27 | 0.18 | 0.62 | 0.42 | 6.00 | 5.50 | 5.07 | 22.43 | 22.12 | 21.80 | 21.57 | 17.77 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 4.15 | 4.15 | 4.15 | 4.40 | 4.42 | 11.44 | 11.47 | 5.21 | 5.21 | 5.21 | 5.21 | 3.29 |
| Other Assets | 25.40 | 45.21 | 85.44 | 139.68 | 211.52 | 254.11 | 258.69 | 278.97 | 322.10 | 335.44 | 349.71 | 368.71 |
| Total Assets | 29.82 | 49.54 | 90.21 | 144.50 | 221.94 | 271.05 | 275.23 | 306.61 | 349.43 | 362.45 | 376.49 | 389.77 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -2.14 | -14.69 | -1.49 | -0.76 | -0.14 | -65.81 | 11.60 | -18.11 | -15.37 | -12.31 | -9.78 | 13.06 |
| Cash from Investing Activity | -4.46 | 0.00 | -0.64 | -0.25 | -5.85 | -7.02 | -11.04 | -11.47 | 0.00 | 0.00 | 0.00 | 7.49 |
| Cash from Financing Activity | 6.65 | 14.55 | 3.05 | 1.62 | 5.48 | 71.14 | 0.50 | 29.38 | 15.22 | 12.79 | 9.75 | -20.83 |
| Net Cash Flow | 0.05 | -0.14 | 0.92 | 0.60 | -0.51 | -1.69 | 1.07 | -0.20 | -0.15 | 0.47 | -0.03 | -0.28 |
| Free Cash Flow | -2.45 | -14.69 | -2.13 | -0.76 | -5.98 | -65.81 | 0.60 | -18.11 | -15.37 | -12.31 | -9.78 | 18.62 |
| CFO/OP | -571% | -6,243% | -53% | 3% | 20% | -409% | 153% | -85% | -76% | -93% | -61% | -138% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.00 | 0.00 | 0.00 | 0.35 | 0.00 | 0.00 | 0.36 | 0.00 | 0.00 | 0.00 | 0.00 | 47.48 |
| Inventory Days | 90.00 | 34.22 | 6.81 | 6.15 | 22.80 | 218.81 | 81.11 | 131.09 | 258.00 | 13.02 | 12.58 | |
| Days Payable | 6,090.00 | 1,289.67 | 813.50 | 1,425.44 | 288.43 | 161.77 | 281.93 | 194.83 | 72.00 | 0.00 | 185.33 | |
| Cash Conversion Cycle | -6,000.00 | -1,255.45 | -806.69 | -1,418.94 | -265.63 | 57.04 | -200.46 | -63.74 | 186.00 | 0.00 | 13.02 | -125.28 |
| Working Capital Days | 2,615.49 | 1,625.42 | 394.21 | 364.65 | -437.18 | -336.39 | -600.16 | -133.49 | -348.15 | -113.91 | -49.46 | -101.26 |
| ROCE % | 2.12% | 0.60% | 3.08% | 7.13% | 3.75% | 8.47% | 3.40% | 9.75% | 4.42% | 3.75% | 4.58% | -0.08% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 10.46% | 8.22% | 8.22% | 8.22% | 4.58% | 4.58% | 4.91% | 4.37% | 4.36% | 4.11% | 3.91% | 3.86% |
| FIIs | 0.00% | 0.00% | 0.00% | 0.00% | 0.47% | 0.24% | 0.34% | 0.34% | 0.30% | 0.02% | 0.02% | 0.02% |
| Public | 89.54% | 91.78% | 91.78% | 91.77% | 94.95% | 95.17% | 94.74% | 95.29% | 95.33% | 95.88% | 96.07% | 96.13% |
| No. of Shareholders | 23,920 | 25,054 | 25,957 | 25,863 | 27,335 | 27,996 | 26,906 | 26,663 | 27,908 | 35,044 | 36,031 | 35,340 |
Fundamentals
Market Cap₹ 148 Cr.
Current Price₹ 2.50
Book Value₹ 1.15
ROCE-0.08 %
ROE-6.41 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)-1654%
Compounded Profit Growth (TTM)92%
Standalone figures.
Valuation
Market capRs 158 Cr
Enterprise valueRs 438 Cr
Price to book2.32x
Price to sales1.79x
EV / sales4.97x
Price to cash flow12.07x
Earnings yield-1.67%
P/E, 3-year average22.73x
P/B, 3-year average0.88x
P/E, 5-year average8.36x
P/B, 5-year average0.54x
Profitability
Operating margin (excl. other income)-16.21%
Operating margin (incl. other income)-0.37%
EBITDA margin-0.67%
Pre-tax margin-3.27%
Net profit margin-2.98%
Net margin, latest quarter6.83%
ROE-3.76%
ROCE-0.08%
ROA-0.68%
ROE, 3-year average0.34%
ROCE, 3-year average2.75%
ROA, 3-year average0.00%
ROE, 5-year average2.91%
ROCE, 5-year average4.48%
ROA, 5-year average0.29%
ROIC (approx.)-0.17%
Tax rate9.09%
Other income / net worth14.44%
Growth
Sales growth (latest year)98.75%
Profit growth (latest year)-189.04%
Sales CAGR, 3 years45.36%
Sales CAGR, 5 years25.05%
Sales growth QoQ116.49%
Sales growth YoY (latest quarter)249.43%
Profit growth YoY (latest quarter)-1.18%
Per share
EPS (TTM)Rs -0.04
EPS (latest year)Rs -0.09
EPS (latest quarter)Rs 0.04
EPS, 3-year averageRs -0.00
EPS, 5-year averageRs 1.12
Book value per shareRs 1.15
Sales per shareRs 1.49
Cash flow per shareRs 0.22
Free cash flow per shareRs 0.31
Efficiency
Asset turnover0.16x
Fixed asset turnover3.48x
Inventory turnover29.02x
Inventory days13 days
Debtor days47 days
Debtors turnover7.69x
Creditor days185 days
Cash conversion cycle-125 days
Working capital days-101 days
Leverage
Total debtRs 281 Cr
Cash and bankRs 0 Cr
Net debtRs 280 Cr
Debt to equity4.13x
Interest coverage-0.29x
Owners' fund to total sources17.41%
Debt to assets71.98%
Cash flow
Cash from Operating Activity (latest year)Rs 13 Cr
Cash from Investing Activity (latest year)Rs 7 Cr
Cash from Financing Activity (latest year)Rs -21 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 19 Cr
FCFE (approx.: FCF + change in debt)Rs 0 Cr
Cash from ops / profit, 5 years-9.93x
Sales to cash flow4.74x
Statement figures
Net sales (TTM)Rs 88 Cr
Net sales (latest year)Rs 62 Cr
Sales (latest quarter)Rs 37 Cr
Operating profit excl. other income (latest year)Rs -10 Cr
Operating profit (latest quarter)Rs 4 Cr
Other income (TTM)Rs 10 Cr
EBITDA (TTM)Rs -1 Cr
PBDT (TTM)Rs -3 Cr
Profit before tax (TTM)Rs -3 Cr
Tax (latest year)Rs -0 Cr
Net profit (TTM)Rs -3 Cr
Net profit (latest year)Rs -3 Cr
Net profit (latest quarter)Rs 3 Cr
Depreciation (TTM)Rs 0 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 70 Cr
Total expenditure (latest year)Rs 72 Cr
Total income (latest year)Rs 72 Cr
Share capitalRs 30 Cr
ReservesRs 38 Cr
Shareholders' fundsRs 68 Cr
Total assetsRs 390 Cr
Net blockRs 18 Cr
InvestmentsRs 3 Cr
ReceivablesRs 8 Cr
InventoryRs 2 Cr
Other liabilitiesRs 41 Cr
Shares outstanding (crore)59.26
Ownership
Promoter holding3.86% (-0.51 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/B 2.32 is at the 57th percentile (median 1.52).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 511557 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +6.0% | -2.8% | +8.8 pts |
| 1 month | +5.1% | -6.8% | +11.9 pts |
| 3 months | -5.0% | -7.6% | +2.6 pts |
| 3 years | +350.8% | +14.2% | +336.7 pts |
| 5 years | +383.6% | +27.9% | +355.7 pts |
Red flags
F-score 5 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹37 Cr +249.4% vs Jun 2025.
Net profit ₹3 Cr -1.2%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| International Gemological Institute Limited | 14,015 | 23.0 | 69.2 % |
| Wework India Management Ltd | 9,265 | 107 | 20.6 % |
| NESCO Ltd | 7,331 | 17.6 | 18.5 % |
| Indiabulls Limited | 6,980 | 14.4 | 16.2 % |
| NDR INVIT Trust | 6,916 | 69.5 | 5.08 % |
| Inox Green Energy Services Ltd | 6,583 | 53.7 | 8.42 % |
| Leap India Ltd | 6,046 | 104 | 8.34 % |
| Smartworks Coworking Spaces Ltd | 5,871 | 211 | 8.29 % |
| Nirlon Ltd | 5,460 | 15.3 | 30.8 % |
| Quess Corp Ltd | 5,109 | 19.8 | 24.0 % |
| Indiqube Spaces Ltd | 4,148 | 6.38 % | |
| Sanghvi Movers Ltd | 3,930 | 19.2 | 15.6 % |
| CMS Info Systems Ltd | 3,675 | 12.2 | 17.9 % |
| Hemisphere Properties India Ltd | 3,274 | -1.14 % | |
| EFC (I) Ltd | 2,578 | 10.0 | 19.8 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.