BSE: 0 | NSE: | Business Support |
BSE: 0 | NSE: | Business Support |
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | - | - |
| TTM Sales (₹ Cr.) | - | - |
| BVPS (₹.) ⓘ | - | - |
| Reserves (₹ Cr.) ⓘ | - | - |
| P/BV ⓘ | - | - |
| PE ⓘ | - | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | - / - |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | - |
| Equity (₹ Cr.) | - |
| Face Value (₹) | - |
| Industry PE ⓘ | - |
| PARTICULARS | Mar'23 | Mar'24 |
|---|---|---|
| Sales | 19.02 | 25.65 |
| Operating Expenses ⓘ | 18.42 | 24.18 |
| Manufacturing Costs | 13.60 | 18.75 |
| Material Costs | 0 | -0.52 |
| Employee Cost | 3.73 | 4.11 |
| Other Costs ⓘ | 1.09 | 1.83 |
| Operating Profit ⓘ | 0.61 | 1.46 |
| Operating Profit Margin (%) | 3.2% | 5.7% |
| Other Income ⓘ | 0.02 | 0.05 |
| Interest ⓘ | 0.04 | 0.03 |
| Depreciation ⓘ | 0.10 | 0.19 |
| Exceptional Items ⓘ | 0 | 0 |
| Profit Before Tax ⓘ | 0.49 | 1.29 |
| Tax ⓘ | 0.14 | 0.42 |
| Profit After Tax | 0.35 | 0.87 |
| PAT Margin (%) | 1.8% | 3.4% |
| Adjusted EPS (₹) | 1.7 | 4.3 |
| Dividend Payout Ratio (%) | 0% | 0% |
| PARTICULARS | Mar'23 | Mar'24 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 0.34 | 1.20 | ||||||||
| Share Capital ⓘ | 0.01 | 0.01 | ||||||||
| Reserves ⓘ | 0.33 | 1.19 | ||||||||
| Minority Interest | 0 | 0 | ||||||||
| Debt | 5.03 | 6.54 | ||||||||
| Long Term Debt | 5.03 | 6.54 | ||||||||
| Short Term Debt | 0 | 0 | ||||||||
| Trade Payables | 0.69 | 1.11 | ||||||||
| Others Liabilities ⓘ | 2.69 | 1.39 | ||||||||
| Total Liabilities ⓘ | 8.75 | 10.24 | ||||||||
Fixed Assets | ||||||||||
| Gross Block | 0.68 | 1.08 | ||||||||
| Accumulated Depreciation | 0.22 | 0.40 | ||||||||
| Net Fixed Assets ⓘ | 0.46 | 0.67 | ||||||||
| CWIP ⓘ | 0 | 0 | ||||||||
| Investmentsⓘ | 0.86 | 1.92 | ||||||||
| Inventories | 0 | 0.52 | ||||||||
| Trade Receivables | 4.98 | 4.03 | ||||||||
| Cash Equivalents | 0.20 | 0.51 | ||||||||
| Others Assetsⓘ | 2.26 | 2.60 | ||||||||
| Total Assets ⓘ | 8.75 | 10.24 | ||||||||
| PARTICULARS | Mar'23 | Mar'24 |
|---|---|---|
| Cash Flow From Operating Activity ⓘ | -1.33 | 0.23 |
| PBT ⓘ | 0.49 | 1.29 |
| Adjustment ⓘ | -0.25 | 0.17 |
| Changes in Working Capital ⓘ | -1.57 | -1.03 |
| Tax Paid ⓘ | 0 | -0.20 |
| Cash Flow From Investing Activity ⓘ | 0.52 | -1.42 |
| Capex | -0.32 | -0.40 |
| Net Investments | 0.81 | -1.07 |
| Others ⓘ | 0.03 | 0.04 |
| Cash Flow From Financing Activityⓘ | 0.29 | 1.51 |
| Net Proceeds from Shares ⓘ | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0.29 | 1.51 |
| Interest Paid ⓘ | -0.03 | -0.03 |
| Dividend Paid ⓘ | 0 | 0 |
| Others ⓘ | 0.03 | 0.02 |
| Net Cash Flow ⓘ | -0.52 | 0.31 |
| PARTICULARS | Mar'23 | Mar'24 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 104.36 | 112.81 | ||||||||
| ROCE (%) | 9.64 | 19.9 | ||||||||
| Asset Turnover Ratio | 2.17 | 2.7 | ||||||||
| PAT to CFO Conversion(x) | -3.8 | 0.26 | Working Capital Days | |||||||
| Receivable Days | 96 | 64 | ||||||||
| Inventory Days | 0 | 7 | ||||||||
| Payable Days | 0 | -637 | ||||||||