Kinetic Engineering Ltd.
•₹ —-%
-
PROS
- Company has a good return on equity (ROE) track record: 3 Years ROE 107.0%
- Promoters have been increasing their shareholding - up 5.7pp over 2 years
- Company generates healthy free cash flow
- Attractively priced for its growth - PEG of 0.9
CONS
- Operating cash flow has been negative in recent years
- A large part of profit comes from other income (196.6% of PBT)
- Recent results are weak - TTM profit is down 146.7% versus prior year
- Receivables are growing faster than sales - a possible quality concern
- Company has a low return on capital employed of 10.7%
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.31x)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | MOTHERSON | 169.50 | 40.85 | 178897.80 | 0.35 | 1075.66 | 77.48 | 35243.77 | 17.70 | 13.63 | 8.86 |
| 2. | BOSCHLTD | 48580.00 | 60.63 | 143292.05 | 0.56 | 706.10 | -36.74 | 5841.90 | 22.00 | 25.60 | 14.08 |
| 3. | UNOMINDA | 1262.25 | 60.63 | 72890.80 | 0.21 | 315.51 | 2.10 | 5556.85 | 23.79 | 20.74 | 11.14 |
| 4. | TIINDIA | 2927.50 | 93.43 | 56668.30 | 0.12 | 293.96 | -3.04 | 6215.33 | 20.20 | 27.33 | 8.81 |
| 5. | SONACOMS | 823.35 | 73.81 | 51368.04 | 0.41 | 178.51 | 46.67 | 1301.20 | 52.38 | 14.75 | 22.55 |
| 6. | ENDURANCE | 3000.05 | 43.51 | 42199.56 | 0.38 | 244.52 | 8.03 | 4314.89 | 30.01 | 18.33 | 12.42 |
| 7. | ZFCVINDIA | 2620.95 | 59.75 | 29827.85 | 0.03 | 1044.78 | 753.75 | 10661.76 | 992.89 | 20.23 | 12.93 |
| 8. | CRAFTSMAN | 10681.30 | 60.09 | 27936.33 | 0.11 | 1505.50 | 2063.07 | 24315.80 | 1262.99 | 14.65 | 15.81 |
| 9. | MSUMI | 39.18 | 0.00 | 25982.85 | 1.48 | 1453.20 | 915.51 | 34072.60 | 1273.43 | 43.72 | 7.58 |
| 10. | GABRIEL | 1436.35 | 85.52 | 25456.43 | 0.35 | 108.13 | 74.48 | 1425.68 | 29.80 | 26.37 | 11.71 |
| 11. | SANSERA | 3893.25 | 69.73 | 24295.27 | 0.10 | 87.36 | 38.71 | 1021.26 | 33.27 | 13.97 | 19.18 |
| 12. | KINETICENG | 237.70 | 0.00 | 639.68 | 0.00 | -12.96 | -2592.31 | 50.59 | 44.13 | 8.50 | -19.45 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 37 | 34 | 41 | 40 | 35 | 29 | 38 | 35 | 39 | 36 | 40 | 36 | |
| 31 | 35 | 32 | 38 | 37 | 34 | 30 | 35 | 37 | 37 | 34 | 36 | 41 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 3 | 3 | 2 | 1 | 0 | 4 | 7 | 1 | 6 | 1 | 1 | 1 | 2 |
| Interest | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| 1 | 2 | 1 | 1 | 0 | 2 | 3 | 1 | 1 | 0 | 1 | 1 | -3 | |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.00% |
| Net Profit | 1 | 2 | 1 | 1 | 0 | 2 | 3 | 1 | 1 | 0 | 1 | 1 | -3 |
| 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -0 | |
| Equity Capital | 20 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 24 | 24 | 27 | 27 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 20 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 24 | 24 | 27 | 27 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 32
- 31
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 1
- Depreciation
- 2
- 1
- Tax %
- 0.00%
- Net Profit
- 1
- 1
- Equity Capital
- 20
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 20
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 37
- 35
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 2
- Depreciation
- 2
- 2
- Tax %
- 0.00%
- Net Profit
- 2
- 1
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 34
- 32
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 2
- 1
- Tax %
- 0.00%
- Net Profit
- 1
- 0
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 41
- 38
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 2
- 1
- Tax %
- 0.00%
- Net Profit
- 1
- 0
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 40
- 37
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 1
- Depreciation
- 2
- 0
- Tax %
- 0.00%
- Net Profit
- 0
- 0
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 35
- 34
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 1
- Depreciation
- 2
- 2
- Tax %
- 0.00%
- Net Profit
- 2
- 1
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 29
- 30
- Operating Profit
- —
- OPM %
- —
- Other Income
- 7
- Interest
- 1
- Depreciation
- 2
- 3
- Tax %
- 0.00%
- Net Profit
- 3
- 1
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 22
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 38
- 35
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 2
- 1
- Tax %
- 0.00%
- Net Profit
- 1
- 0
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 35
- 37
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 2
- Depreciation
- 1
- 1
- Tax %
- 0.00%
- Net Profit
- 1
- 0
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 39
- 37
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 1
- 0
- Tax %
- 0.00%
- Net Profit
- 0
- 0
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 36
- 34
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 1
- 1
- Tax %
- 0.00%
- Net Profit
- 1
- 0
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 40
- 36
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 1
- 1
- Tax %
- 0.00%
- Net Profit
- 1
- 0
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 36
- 41
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 2
- Depreciation
- 1
- -3
- Tax %
- -0.00%
- Net Profit
- -3
- -0
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 79 | 101 | 116 | 116 | 84 | 122 | 135 | 143 | 142 | 150 | |
| 68 | 86 | 102 | 116 | 115 | 80 | 111 | 123 | 136 | 137 | 148 | |
| Operating Profit | -4 | 0 | 5 | 5 | 5 | 7 | 14 | 16 | 17 | 18 | — |
| OPM % | -6 | 0 | 5 | 4 | 4 | 8 | 12 | 12 | 12 | 13 | — |
| Other Income | 4 | 6 | 6 | 5 | 4 | 3 | 4 | 4 | 10 | 13 | 4 |
| Interest | 4 | 5 | 5 | 6 | 7 | 6 | 7 | 6 | 5 | 5 | 6 |
| Depreciation | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 |
| -1 | -13 | -8 | -8 | -9 | -6 | 1 | 3 | 5 | 7 | -1 | |
| Tax % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | -1 | -13 | -8 | -8 | -9 | -6 | 1 | 3 | 5 | 7 | -1 |
| EPS | 0 | 0 | 0 | 0 | -5 | -3 | 1 | 2 | 2 | 3 | — |
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | -1 | -8 | -4 | -5 | -5 | -4 | 1 | 2 | 2 | 3 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | -1 | -8 | -4 | -5 | -5 | -4 | 1 | 2 | 2 | 3 | — |
Mar 2016
- 60
- 68
- Operating Profit
- -4
- OPM %
- -6
- Other Income
- 4
- Interest
- 4
- Depreciation
- 9
- -1
- Tax %
- 0
- Net Profit
- -1
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -1
Mar 2017
- 79
- 86
- Operating Profit
- 0
- OPM %
- 0
- Other Income
- 6
- Interest
- 5
- Depreciation
- 8
- -13
- Tax %
- 0
- Net Profit
- -13
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -8
Mar 2018
- 101
- 102
- Operating Profit
- 5
- OPM %
- 5
- Other Income
- 6
- Interest
- 5
- Depreciation
- 8
- -8
- Tax %
- 0
- Net Profit
- -8
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -4
Mar 2019
- 116
- 116
- Operating Profit
- 5
- OPM %
- 4
- Other Income
- 5
- Interest
- 6
- Depreciation
- 7
- -8
- Tax %
- 0
- Net Profit
- -8
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -5
Mar 2020
- 116
- 115
- Operating Profit
- 5
- OPM %
- 4
- Other Income
- 4
- Interest
- 7
- Depreciation
- 7
- -9
- Tax %
- 0
- Net Profit
- -9
- EPS
- -5
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -5
Mar 2021
- 84
- 80
- Operating Profit
- 7
- OPM %
- 8
- Other Income
- 3
- Interest
- 6
- Depreciation
- 7
- -6
- Tax %
- 0
- Net Profit
- -6
- EPS
- -3
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -4
Mar 2022
- 122
- 111
- Operating Profit
- 14
- OPM %
- 12
- Other Income
- 4
- Interest
- 7
- Depreciation
- 6
- 1
- Tax %
- 0
- Net Profit
- 1
- EPS
- 1
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
Mar 2023
- 135
- 123
- Operating Profit
- 16
- OPM %
- 12
- Other Income
- 4
- Interest
- 6
- Depreciation
- 6
- 3
- Tax %
- 0
- Net Profit
- 3
- EPS
- 2
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2024
- 143
- 136
- Operating Profit
- 17
- OPM %
- 12
- Other Income
- 10
- Interest
- 5
- Depreciation
- 6
- 5
- Tax %
- 0
- Net Profit
- 5
- EPS
- 2
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2025
- 142
- 137
- Operating Profit
- 18
- OPM %
- 13
- Other Income
- 13
- Interest
- 5
- Depreciation
- 6
- 7
- Tax %
- 0
- Net Profit
- 7
- EPS
- 3
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
TTM
- 150
- 148
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 6
- Depreciation
- 5
- -1
- Tax %
- 0
- Net Profit
- -1
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 10%
- 5 Years:
- 4%
- 3 Years:
- 5%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- -4%
- 5 Years:
- —
- 3 Years:
- 70%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- —
RETURN ON EQUITY
- 10 Years:
- 8%
- 5 Years:
- 64%
- 3 Years:
- 107%
- Last Year:
- 13%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| 16 | 17 | 18 | 18 | 18 | 18 | 19 | 20 | 22 | 23 | |
| -3 | 1 | -5 | -14 | -24 | -30 | -26 | -11 | 17 | 43 | |
| 22 | 23 | 25 | 23 | 25 | 29 | 31 | 30 | 4 | 17 | |
| Trade Payables | 22 | 30 | 33 | 44 | 40 | 41 | 41 | 43 | 42 | 40 |
| 106 | 88 | 85 | 90 | 89 | 87 | 84 | 75 | 85 | 96 | |
| Total Liabilities | 163 | 159 | 155 | 161 | 148 | 145 | 150 | 157 | 171 | 220 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 98 | 90 | 88 | 83 | 78 | 72 | 69 | 65 | 64 | 52 | |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 10 |
| 7 | 7 | 7 | 6 | 5 | 6 | 5 | 7 | 19 | 27 | |
| 18 | 20 | 23 | 31 | 30 | 30 | 36 | 44 | 51 | 54 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 38 | |
| Cash & Bank | 1 | 2 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 33 |
| 39 | 39 | 37 | 40 | 34 | 37 | 40 | 38 | 5 | 7 | |
| Total Assets | 163 | 159 | 155 | 161 | 148 | 145 | 150 | 157 | 171 | 220 |
| Total Debt | 72 | 50 | 52 | 60 | 62 | 68 | 71 | 57 | 37 | 61 |
| Net Working Capital | -13 | -14 | -23 | -18 | -24 | -21 | -12 | -12 | 10 | 57 |
| Contingent Liabilities | 17 | 20 | 13 | 9 | 6 | 6 | 3 | 2 | 2 | 2 |
| Book Value per Share | 8.02 | 10.61 | 7.02 | 2.04 | -3.28 | -6.73 | -3.69 | 4.57 | 17.78 | 28.58 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 72 | 50 | 52 | 60 | 62 | 68 | 71 | 57 | 37 | 61 |
| Net Working Capital | -13 | -14 | -23 | -18 | -24 | -21 | -12 | -12 | 10 | 57 |
| Contingent Liabilities | 17 | 20 | 13 | 9 | 6 | 6 | 3 | 2 | 2 | 2 |
| Book Value per Share | 8.02 | 10.61 | 7.02 | 2.04 | -3.28 | -6.73 | -3.69 | 4.57 | 17.78 | 28.58 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2016
- 16
- -3
- 22
- Trade Payables
- 22
- 106
- Total Liabilities
- 163
- 98
- Capital Work in Progress
- 0
- 7
- 18
- 0
- Cash & Bank
- 1
- 39
- Total Assets
- 163
- Total Debt
- 72
- Net Working Capital
- -13
- Contingent Liabilities
- 17
- Book Value per Share
- 8.02
- Face Value
- 10.00
- Total Debt
- 72
- Net Working Capital
- -13
- Contingent Liabilities
- 17
- Book Value per Share
- 8.02
- Face Value
- 10.00
Mar 2017
- 17
- 1
- 23
- Trade Payables
- 30
- 88
- Total Liabilities
- 159
- 90
- Capital Work in Progress
- 0
- 7
- 20
- 0
- Cash & Bank
- 2
- 39
- Total Assets
- 159
- Total Debt
- 50
- Net Working Capital
- -14
- Contingent Liabilities
- 20
- Book Value per Share
- 10.61
- Face Value
- 10.00
- Total Debt
- 50
- Net Working Capital
- -14
- Contingent Liabilities
- 20
- Book Value per Share
- 10.61
- Face Value
- 10.00
Mar 2018
- 18
- -5
- 25
- Trade Payables
- 33
- 85
- Total Liabilities
- 155
- 88
- Capital Work in Progress
- 0
- 7
- 23
- 0
- Cash & Bank
- 1
- 37
- Total Assets
- 155
- Total Debt
- 52
- Net Working Capital
- -23
- Contingent Liabilities
- 13
- Book Value per Share
- 7.02
- Face Value
- 10.00
- Total Debt
- 52
- Net Working Capital
- -23
- Contingent Liabilities
- 13
- Book Value per Share
- 7.02
- Face Value
- 10.00
Mar 2019
- 18
- -14
- 23
- Trade Payables
- 44
- 90
- Total Liabilities
- 161
- 83
- Capital Work in Progress
- 0
- 6
- 31
- 0
- Cash & Bank
- 0
- 40
- Total Assets
- 161
- Total Debt
- 60
- Net Working Capital
- -18
- Contingent Liabilities
- 9
- Book Value per Share
- 2.04
- Face Value
- 10.00
- Total Debt
- 60
- Net Working Capital
- -18
- Contingent Liabilities
- 9
- Book Value per Share
- 2.04
- Face Value
- 10.00
Mar 2020
- 18
- -24
- 25
- Trade Payables
- 40
- 89
- Total Liabilities
- 148
- 78
- Capital Work in Progress
- 0
- 5
- 30
- 0
- Cash & Bank
- 1
- 34
- Total Assets
- 148
- Total Debt
- 62
- Net Working Capital
- -24
- Contingent Liabilities
- 6
- Book Value per Share
- -3.28
- Face Value
- 10.00
- Total Debt
- 62
- Net Working Capital
- -24
- Contingent Liabilities
- 6
- Book Value per Share
- -3.28
- Face Value
- 10.00
Mar 2021
- 18
- -30
- 29
- Trade Payables
- 41
- 87
- Total Liabilities
- 145
- 72
- Capital Work in Progress
- 0
- 6
- 30
- 0
- Cash & Bank
- 0
- 37
- Total Assets
- 145
- Total Debt
- 68
- Net Working Capital
- -21
- Contingent Liabilities
- 6
- Book Value per Share
- -6.73
- Face Value
- 10.00
- Total Debt
- 68
- Net Working Capital
- -21
- Contingent Liabilities
- 6
- Book Value per Share
- -6.73
- Face Value
- 10.00
Mar 2022
- 19
- -26
- 31
- Trade Payables
- 41
- 84
- Total Liabilities
- 150
- 69
- Capital Work in Progress
- 0
- 5
- 36
- 0
- Cash & Bank
- 0
- 40
- Total Assets
- 150
- Total Debt
- 71
- Net Working Capital
- -12
- Contingent Liabilities
- 3
- Book Value per Share
- -3.69
- Face Value
- 10.00
- Total Debt
- 71
- Net Working Capital
- -12
- Contingent Liabilities
- 3
- Book Value per Share
- -3.69
- Face Value
- 10.00
Mar 2023
- 20
- -11
- 30
- Trade Payables
- 43
- 75
- Total Liabilities
- 157
- 65
- Capital Work in Progress
- 1
- 7
- 44
- 0
- Cash & Bank
- 1
- 38
- Total Assets
- 157
- Total Debt
- 57
- Net Working Capital
- -12
- Contingent Liabilities
- 2
- Book Value per Share
- 4.57
- Face Value
- 10.00
- Total Debt
- 57
- Net Working Capital
- -12
- Contingent Liabilities
- 2
- Book Value per Share
- 4.57
- Face Value
- 10.00
Mar 2024
- 22
- 17
- 4
- Trade Payables
- 42
- 85
- Total Liabilities
- 171
- 64
- Capital Work in Progress
- 0
- 19
- 51
- 32
- Cash & Bank
- 1
- 5
- Total Assets
- 171
- Total Debt
- 37
- Net Working Capital
- 10
- Contingent Liabilities
- 2
- Book Value per Share
- 17.78
- Face Value
- 10.00
- Total Debt
- 37
- Net Working Capital
- 10
- Contingent Liabilities
- 2
- Book Value per Share
- 17.78
- Face Value
- 10.00
Mar 2025
- 23
- 43
- 17
- Trade Payables
- 40
- 96
- Total Liabilities
- 220
- 52
- Capital Work in Progress
- 10
- 27
- 54
- 38
- Cash & Bank
- 33
- 7
- Total Assets
- 220
- Total Debt
- 61
- Net Working Capital
- 57
- Contingent Liabilities
- 2
- Book Value per Share
- 28.58
- Face Value
- 10.00
- Total Debt
- 61
- Net Working Capital
- 57
- Contingent Liabilities
- 2
- Book Value per Share
- 28.58
- Face Value
- 10.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| -11 | 3 | 8 | 1 | 7 | 1 | 2 | 15 | 12 | -22 | |
| Cash from Investing | 80 | 2 | -5 | -0 | -1 | -2 | -1 | -6 | -8 | -2 |
| Cash from Financing | -74 | -4 | -3 | -1 | -6 | 0 | -0 | -8 | -4 | 56 |
| -4 | 1 | -1 | -0 | 0 | -1 | 0 | 1 | -0 | 32 | |
| Free Cash Flow | -12 | 2 | 2 | -0 | 5 | 1 | -1 | 11 | 8 | -26 |
| OCF / Net Profit | 8.83 | -0.24 | -0.98 | -0.11 | -0.72 | -0.11 | 1.14 | 4.77 | 2.19 | -3.27 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | -3 | 10 | 7 | 16 | 24 | -7 |
| OCF / Net Profit | 8.83 | -0.24 | -0.98 | -0.11 | -0.72 | -0.11 | 1.14 | 4.77 | 2.19 | -3.27 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | -3 | 10 | 7 | 16 | 24 | -7 |
Mar 2016
- -11
- Cash from Investing
- 80
- Cash from Financing
- -74
- -4
- Free Cash Flow
- -12
- OCF / Net Profit
- 8.83
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 8.83
- Cumulative 5-Year FCF
- 0
Mar 2017
- 3
- Cash from Investing
- 2
- Cash from Financing
- -4
- 1
- Free Cash Flow
- 2
- OCF / Net Profit
- -0.24
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.24
- Cumulative 5-Year FCF
- 0
Mar 2018
- 8
- Cash from Investing
- -5
- Cash from Financing
- -3
- -1
- Free Cash Flow
- 2
- OCF / Net Profit
- -0.98
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.98
- Cumulative 5-Year FCF
- 0
Mar 2019
- 1
- Cash from Investing
- -0
- Cash from Financing
- -1
- -0
- Free Cash Flow
- -0
- OCF / Net Profit
- -0.11
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.11
- Cumulative 5-Year FCF
- 0
Mar 2020
- 7
- Cash from Investing
- -1
- Cash from Financing
- -6
- 0
- Free Cash Flow
- 5
- OCF / Net Profit
- -0.72
- Cumulative 5-Year FCF
- -3
- OCF / Net Profit
- -0.72
- Cumulative 5-Year FCF
- -3
Mar 2021
- 1
- Cash from Investing
- -2
- Cash from Financing
- 0
- -1
- Free Cash Flow
- 1
- OCF / Net Profit
- -0.11
- Cumulative 5-Year FCF
- 10
- OCF / Net Profit
- -0.11
- Cumulative 5-Year FCF
- 10
Mar 2022
- 2
- Cash from Investing
- -1
- Cash from Financing
- -0
- 0
- Free Cash Flow
- -1
- OCF / Net Profit
- 1.14
- Cumulative 5-Year FCF
- 7
- OCF / Net Profit
- 1.14
- Cumulative 5-Year FCF
- 7
Mar 2023
- 15
- Cash from Investing
- -6
- Cash from Financing
- -8
- 1
- Free Cash Flow
- 11
- OCF / Net Profit
- 4.77
- Cumulative 5-Year FCF
- 16
- OCF / Net Profit
- 4.77
- Cumulative 5-Year FCF
- 16
Mar 2024
- 12
- Cash from Investing
- -8
- Cash from Financing
- -4
- -0
- Free Cash Flow
- 8
- OCF / Net Profit
- 2.19
- Cumulative 5-Year FCF
- 24
- OCF / Net Profit
- 2.19
- Cumulative 5-Year FCF
- 24
Mar 2025
- -22
- Cash from Investing
- -2
- Cash from Financing
- 56
- 32
- Free Cash Flow
- -26
- OCF / Net Profit
- -3.27
- Cumulative 5-Year FCF
- -7
- OCF / Net Profit
- -3.27
- Cumulative 5-Year FCF
- -7
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | -0.74 | -7.78 | -4.39 | -4.61 | -5.15 | -3.52 | 0.73 | 1.58 | 2.43 | 2.88 |
| Book Value (₹) | 8.02 | 10.61 | 7.02 | 2.04 | -3.28 | -6.73 | -3.69 | 4.57 | 17.78 | 28.58 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 4.61 | -2.91 | 0.08 | -0.46 | -1.08 | 0.31 | 4.18 | 4.83 | 5.32 | 5.65 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | -5.60% | 0.10% | 4.97% | 4.46% | 4.06% | 8.34% | 11.87% | 11.81% | 5.35% | 3.45% |
| Net Margin % | -1.83% | -15.20% | -7.58% | -7.05% | -7.88% | -7.43% | 1.12% | 2.31% | 3.75% | 4.75% |
| ROE % | 0.00% | -84.80% | -51.50% | -101.79% | 0.00% | 0.00% | 0.00% | 286.22% | 22.17% | 12.67% |
| ROCE % | 2.10% | -7.70% | -3.25% | -2.60% | -3.16% | 0.28% | 9.95% | 11.24% | 11.85% | 8.87% |
| -0.60% | -8.11% | -4.95% | -5.16% | -5.90% | -4.25% | 0.92% | 2.04% | 3.28% | 3.45% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 103 | 96 | 91 | 85 | 82 | 111 | 87 | 81 | 78 | 89 |
| Inventory Days | 99 | 82 | 78 | 85 | 96 | 130 | 99 | 108 | 121 | 135 |
| Payable Days | 463 | 348 | 293 | 283 | 344 | 454 | 321 | 276 | 248 | 239 |
| -261 | -169 | -125 | -112 | -166 | -214 | -136 | -87 | -49 | -15 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 1.51x | 1.26x | 1.62x | 2.60x | 4.45x | 8.85x | 5.60x | 1.97x | 0.62x | 0.92x |
| Interest Coverage (x) | 0.67x | -1.62x | -0.57x | -0.36x | -0.38x | 0.03x | 1.21x | 1.49x | 1.99x | 2.37x |
| 0.78x | 0.80x | 0.71x | 0.78x | 0.71x | 0.75x | 0.86x | 0.86x | 1.13x | 1.80x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 13.23% | 31.67% | 26.97% | 14.70% | -0.02% | -27.54% | 44.94% | 11.37% | 5.75% | -1.01% |
| Operating Profit Growth % | 51.67% | 102.44% | 5624.49% | 1.33% | -8.98% | 48.78% | 106.39% | 10.84% | 7.84% | 5.13% |
| Net Profit Growth % | -111.68% | -989.49% | 40.27% | -5.02% | -11.68% | 31.68% | 121.84% | 130.13% | 71.67% | 25.28% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 53.96% | 18.60% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 65.77x | 61.65x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 8.97x | 6.20x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 23.81x | 24.47x |
Mar 2016
- EPS (₹)
- -0.74
- Book Value (₹)
- 8.02
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.61
- Operating Margin %
- -5.60%
- Net Margin %
- -1.83%
- ROE %
- 0.00%
- ROCE %
- 2.10%
- -0.60%
- Debtor Days
- 103
- Inventory Days
- 99
- Payable Days
- 463
- -261
- Debt to Equity (x)
- 1.51x
- Interest Coverage (x)
- 0.67x
- 0.78x
- Revenue Growth %
- 13.23%
- Operating Profit Growth %
- 51.67%
- Net Profit Growth %
- -111.68%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2017
- EPS (₹)
- -7.78
- Book Value (₹)
- 10.61
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- -2.91
- Operating Margin %
- 0.10%
- Net Margin %
- -15.20%
- ROE %
- -84.80%
- ROCE %
- -7.70%
- -8.11%
- Debtor Days
- 96
- Inventory Days
- 82
- Payable Days
- 348
- -169
- Debt to Equity (x)
- 1.26x
- Interest Coverage (x)
- -1.62x
- 0.80x
- Revenue Growth %
- 31.67%
- Operating Profit Growth %
- 102.44%
- Net Profit Growth %
- -989.49%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- -4.39
- Book Value (₹)
- 7.02
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 0.08
- Operating Margin %
- 4.97%
- Net Margin %
- -7.58%
- ROE %
- -51.50%
- ROCE %
- -3.25%
- -4.95%
- Debtor Days
- 91
- Inventory Days
- 78
- Payable Days
- 293
- -125
- Debt to Equity (x)
- 1.62x
- Interest Coverage (x)
- -0.57x
- 0.71x
- Revenue Growth %
- 26.97%
- Operating Profit Growth %
- 5624.49%
- Net Profit Growth %
- 40.27%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- -4.61
- Book Value (₹)
- 2.04
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- -0.46
- Operating Margin %
- 4.46%
- Net Margin %
- -7.05%
- ROE %
- -101.79%
- ROCE %
- -2.60%
- -5.16%
- Debtor Days
- 85
- Inventory Days
- 85
- Payable Days
- 283
- -112
- Debt to Equity (x)
- 2.60x
- Interest Coverage (x)
- -0.36x
- 0.78x
- Revenue Growth %
- 14.70%
- Operating Profit Growth %
- 1.33%
- Net Profit Growth %
- -5.02%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- -5.15
- Book Value (₹)
- -3.28
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- -1.08
- Operating Margin %
- 4.06%
- Net Margin %
- -7.88%
- ROE %
- 0.00%
- ROCE %
- -3.16%
- -5.90%
- Debtor Days
- 82
- Inventory Days
- 96
- Payable Days
- 344
- -166
- Debt to Equity (x)
- 4.45x
- Interest Coverage (x)
- -0.38x
- 0.71x
- Revenue Growth %
- -0.02%
- Operating Profit Growth %
- -8.98%
- Net Profit Growth %
- -11.68%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- -3.52
- Book Value (₹)
- -6.73
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 0.31
- Operating Margin %
- 8.34%
- Net Margin %
- -7.43%
- ROE %
- 0.00%
- ROCE %
- 0.28%
- -4.25%
- Debtor Days
- 111
- Inventory Days
- 130
- Payable Days
- 454
- -214
- Debt to Equity (x)
- 8.85x
- Interest Coverage (x)
- 0.03x
- 0.75x
- Revenue Growth %
- -27.54%
- Operating Profit Growth %
- 48.78%
- Net Profit Growth %
- 31.68%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 0.73
- Book Value (₹)
- -3.69
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.18
- Operating Margin %
- 11.87%
- Net Margin %
- 1.12%
- ROE %
- 0.00%
- ROCE %
- 9.95%
- 0.92%
- Debtor Days
- 87
- Inventory Days
- 99
- Payable Days
- 321
- -136
- Debt to Equity (x)
- 5.60x
- Interest Coverage (x)
- 1.21x
- 0.86x
- Revenue Growth %
- 44.94%
- Operating Profit Growth %
- 106.39%
- Net Profit Growth %
- 121.84%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 1.58
- Book Value (₹)
- 4.57
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.83
- Operating Margin %
- 11.81%
- Net Margin %
- 2.31%
- ROE %
- 286.22%
- ROCE %
- 11.24%
- 2.04%
- Debtor Days
- 81
- Inventory Days
- 108
- Payable Days
- 276
- -87
- Debt to Equity (x)
- 1.97x
- Interest Coverage (x)
- 1.49x
- 0.86x
- Revenue Growth %
- 11.37%
- Operating Profit Growth %
- 10.84%
- Net Profit Growth %
- 130.13%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 2.43
- Book Value (₹)
- 17.78
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 5.32
- Operating Margin %
- 5.35%
- Net Margin %
- 3.75%
- ROE %
- 22.17%
- ROCE %
- 11.85%
- 3.28%
- Debtor Days
- 78
- Inventory Days
- 121
- Payable Days
- 248
- -49
- Debt to Equity (x)
- 0.62x
- Interest Coverage (x)
- 1.99x
- 1.13x
- Revenue Growth %
- 5.75%
- Operating Profit Growth %
- 7.84%
- Net Profit Growth %
- 71.67%
- 53.96%
- P/E (x)
- 65.77x
- P/B (x)
- 8.97x
- Dividend Yield %
- 0.00%
- 23.81x
Mar 2025
- EPS (₹)
- 2.88
- Book Value (₹)
- 28.58
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 5.65
- Operating Margin %
- 3.45%
- Net Margin %
- 4.75%
- ROE %
- 12.67%
- ROCE %
- 8.87%
- 3.45%
- Debtor Days
- 89
- Inventory Days
- 135
- Payable Days
- 239
- -15
- Debt to Equity (x)
- 0.92x
- Interest Coverage (x)
- 2.37x
- 1.80x
- Revenue Growth %
- -1.01%
- Operating Profit Growth %
- 5.13%
- Net Profit Growth %
- 25.28%
- 18.60%
- P/E (x)
- 61.65x
- P/B (x)
- 6.20x
- Dividend Yield %
- 0.00%
- 24.47x
Documents
Announcements
Nothing filed yet.
Annual Reports
Nothing filed yet.
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.

