Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2023 | 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 | 3 | 2 | 2 | 1 | 3 | 2 | 1 | 2 | 1 | 3 | 2 | 4 |
| Expenses | 32 | 27 | 49 | 33 | 32 | 55 | 41 | 45 | 53 | 81 | 106 | 52 | 136 |
| Operating Profit | −28 | −24 | −46 | −30 | −31 | −52 | −39 | −44 | −51 | −80 | −103 | −51 | −132 |
| OPM % | −700.0% | −800.0% | −2,300.0% | −1,500.0% | −3,100.0% | −1,733.3% | −1,950.0% | −4,400.0% | −2,550.0% | −8,000.0% | −3,433.3% | −2,550.0% | −3,300.0% |
| Other Income | 6 | 13 | 6 | 4 | 4 | 4 | 2 | 1 | 1 | 4 | 3 | 7 | 8 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 |
| Profit before tax | −24 | −13 | −42 | −28 | −28 | −50 | −39 | −44 | −52 | −77 | −102 | −46 | −128 |
| Net Profit | −24 | −13 | −42 | −27 | −28 | −50 | −39 | −44 | −52 | −77 | −102 | −46 | −128 |
| EPS (₹) | −1.10 | −0.58 | −1.91 | −1.22 | −1.29 | −2.28 | −1.79 | −2.01 | −2.36 | −3.40 | −4.48 | −1.73 | −4.83 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 521 | 499 | 543 | 625 | 286 | 13 | 13 | 12 | 14 | 12 | 7 | 7 | 9 |
| Expenses | 361 | 398 | 414 | 427 | 300 | 128 | 93 | 134 | 139 | 140 | 172 | 291 | 375 |
| Operating Profit | 159 | 102 | 129 | 198 | −14 | −116 | −80 | −122 | −126 | −128 | −166 | −284 | −366 |
| OPM % | 30.5% | 20.4% | 23.8% | 31.7% | −4.9% | −892.3% | −615.4% | −1,016.7% | −900.0% | −1,066.7% | −2,371.4% | −4,057.1% | −4,066.7% |
| Other Income | 9 | 19 | 21 | 23 | 27 | 14 | 8 | 5 | 14 | 29 | 11 | 14 | 21 |
| Interest | 5 | 6 | 6 | 5 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 |
| Depreciation | 12 | 18 | 21 | 21 | 11 | 4 | 4 | 4 | 7 | 6 | 6 | 6 | 6 |
| Profit before tax | 152 | 98 | 123 | 196 | 0 | −106 | −77 | −122 | −118 | −106 | −161 | −276 | −352 |
| Net Profit | 109 | 72 | 87 | 124 | −24 | −94 | −72 | −122 | −118 | −105 | −161 | −276 | −352 |
| EPS (₹) | 5.70 | 3.76 | 4.57 | 6.48 | −1.25 | −4.94 | −3.78 | −5.59 | −5.42 | −4.82 | −7.37 | −10.48 | −14.44 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 15 | 22 | 22 | 22 | 26 | — |
| Reserves | 547 | 583 | 654 | 755 | 226 | 131 | 95 | 82 | 354 | 248 | 88 | 565 | — |
| Borrowings | 109 | 83 | 71 | 34 | 3 | 6 | 5 | 3 | 2 | 1 | 0 | 17 | — |
| Other Liabilities | 105 | 74 | 78 | 118 | 62 | 33 | 16 | 9 | 12 | 14 | 25 | 16 | — |
| Total Liabilities | 773 | 751 | 816 | 919 | 303 | 182 | 128 | 108 | 389 | 285 | 135 | 624 | — |
| Fixed Assets | 172 | 305 | 306 | 308 | 22 | 25 | 21 | 38 | 37 | 28 | 60 | 73 | — |
| CWIP | 107 | 7 | 10 | 25 | 0 | 0 | 5 | 4 | 0 | 0 | 0 | 4 | — |
| Investments | 0 | 0 | 301 | 279 | 223 | 0 | 0 | 45 | 46 | 76 | 22 | 181 | — |
| Other Assets | 494 | 439 | 199 | 308 | 58 | 157 | 103 | 22 | 305 | 181 | 53 | 367 | — |
| Total Assets | 773 | 751 | 816 | 919 | 303 | 182 | 128 | 108 | 389 | 285 | 135 | 624 | — |
| 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 | 143 | 68 | 109 | 70 | −53 | −135 | −96 | −128 | −116 | −115 | −155 | −300 |
| Cash from Investing Activity | −110 | −39 | −311 | −1 | 30 | 146 | 56 | −22 | −248 | 94 | 155 | −462 |
| Cash from Financing Activity | 179 | −68 | −30 | −52 | 5 | 3 | 35 | 146 | 396 | −1 | −1 | 757 |
| Net Cash Flow | 212 | −39 | −232 | 17 | −18 | 14 | −5 | −4 | 32 | −22 | −1 | −5 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | — | 13.0 | 15.0 | 24.0 | −4.0 | −54.0 | −58.0 | −118.0 | −53.0 | −36.0 | −87.0 | −80.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | −81.5 |
| EPS (₹) | 5.70 | 3.76 | 4.57 | 6.48 | −1.25 | −4.94 | −3.78 | −5.59 | −5.42 | −4.82 | −7.37 | −10.48 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 22.4 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.00 |
| NPM % | 20.6 | 13.9 | 15.4 | 19.1 | −7.7 | −348.1 | −342.9 | −717.6 | −421.4 | −256.1 | −894.4 | −1,314.3 |
| OPM % | 31.0 | 20.0 | 24.0 | 32.0 | −5.0 | −917.0 | −593.0 | — | −929.0 | — | — | — |
| D/E | 0.19 | 0.14 | 0.11 | 0.04 | 0.01 | 0.04 | 0.05 | 0.03 | 0.01 | 0.00 | 0.00 | 0.03 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 12.6 |