Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Sales | 277 | 288 | 298 | 367 | 380 | 383 | 426 | 528 |
| Expenses | 294 | 290 | 317 | 381 | 459 | 425 | 545 | 626 |
| Operating Profit | −16 | −2 | −19 | −13 | −79 | −42 | −120 | −97 |
| OPM % | −5.8% | −0.7% | −6.4% | −3.5% | −20.8% | −11.0% | −28.2% | −18.4% |
| Other Income | 27 | 30 | 32 | 31 | 33 | 36 | 37 | 33 |
| Interest | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Depreciation | 10 | 9 | 9 | 10 | 10 | 12 | 14 | 16 |
| Profit before tax | −2 | 16 | 1 | 6 | −59 | −21 | −100 | −84 |
| Net Profit | −2 | 232 | −3 | 7 | −59 | −21 | −161 | −92 |
| EPS (₹) | −93.43 | 11,870.97 | −0.06 | 0.14 | −0.41 | −0.15 | −1.05 | −0.60 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 219 | 248 | 438 | 637 | 828 | 1,144 | 1,556 | 1,717 |
| Expenses | 391 | 503 | 987 | 1,000 | 974 | 1,184 | 1,809 | 2,055 |
| Operating Profit | −173 | −256 | −549 | −364 | −146 | −40 | −254 | −338 |
| OPM % | −79.0% | −103.2% | −125.3% | −57.1% | −17.6% | −3.5% | −16.3% | −19.7% |
| Other Income | 44 | 42 | 72 | 90 | 100 | 116 | 137 | 138 |
| Interest | 8 | 10 | 8 | 8 | 10 | 11 | 12 | 12 |
| Depreciation | 19 | 26 | 28 | 31 | 37 | 37 | 45 | 52 |
| Profit before tax | −155 | −249 | −514 | −312 | −93 | 29 | −175 | −264 |
| Net Profit | −155 | −249 | −514 | −312 | −93 | 240 | −235 | −334 |
| EPS (₹) | −11,782.84 | −14,926.95 | −27,791.35 | −16,890.81 | −5,009.18 | 4.90 | −1.52 | −2.21 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 0 | 0 | 0 | 49 | 146 | — |
| Reserves | 631 | 454 | 1,551 | 1,339 | 1,292 | 1,746 | 1,997 | — |
| Borrowings | 0 | 0 | 0 | 102 | 104 | 120 | 136 | — |
| Other Liabilities | 182 | 193 | 243 | 195 | 248 | 294 | 439 | — |
| Total Liabilities | 813 | 647 | 1,794 | 1,636 | 1,645 | 2,210 | 2,718 | — |
| Fixed Assets | 126 | 92 | 87 | 121 | 117 | 127 | 158 | — |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Investments | 479 | 371 | 922 | 1,009 | 762 | 1,091 | 1,262 | — |
| Other Assets | 208 | 185 | 785 | 506 | 766 | 992 | 1,298 | — |
| Total Assets | 813 | 647 | 1,794 | 1,636 | 1,645 | 2,210 | 2,718 | — |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −139 | −141 | −315 | −238 | −86 | 55 | −99 |
| Cash from Investing Activity | 66 | 111 | −1,087 | 299 | 95 | −200 | −278 |
| Cash from Financing Activity | 220 | −23 | 1,383 | −25 | −30 | 164 | 435 |
| Net Cash Flow | 147 | −54 | −19 | 36 | −20 | 19 | 59 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| ROCE % | — | −44.0 | −51.0 | −20.0 | −6.0 | 2.0 | −8.0 |
| ROE % | — | — | — | — | — | — | −12.0 |
| EPS (₹) | −11,782.84 | −14,926.95 | −27,791.35 | −16,890.81 | −5,009.18 | 4.90 | −1.52 |
| Book Value (₹) | — | — | — | — | — | — | 13.9 |
| Face Value (₹) | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — |
| Div Yield % | — | — | — | — | — | — | 0.00 |
| NPM % | −58.9 | −85.9 | −100.8 | −42.9 | −10.0 | 19.0 | −13.9 |
| OPM % | −79.0 | −103.0 | −126.0 | −57.0 | −18.0 | −3.5 | −16.0 |
| D/E | 0.00 | 0.00 | 0.00 | 0.08 | 0.08 | 0.07 | 0.06 |
| P/B | — | — | — | — | — | — | 11.5 |