Price
Market Cap
Sector
Rank
Company lens
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 13 | 14 | 14 | 14 | 14 |
| Reserves | 18 | 15 | 14 | 18 | 27 | 29 | 31 | 32 |
| Borrowings | 20 | 24 | 28 | 27 | 22 | 13 | 13 | 14 |
| Other Liabilities | 5 | 8 | 11 | 15 | 10 | 25 | 20 | 28 |
| Total Liabilities | 54 | 58 | 63 | 73 | 72 | 82 | 79 | 88 |
| AssetsFixed Assets | 2 | 4 | 4 | 7 | 7 | 4 | 3 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 49 | 54 | 59 | 66 | 66 | 78 | 75 | 85 |
| Total Assets | 54 | 58 | 63 | 73 | 72 | 82 | 79 | 88 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | -8 | -3 | -7 | 2 | 1 | 8 | 1 |
| Cash from Investing | -1 | -3 | 0 | 0 | -3 | -0 | 2 | -0 |
| Cash from Financing | 2 | 11 | 2 | 7 | 1 | -1 | -10 | -0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | -8 | -3 | -7 | -2 | 1 | 8 | 1 |
| FCF Margin | — | — | — | — | — | — | — | — |
| Ratio | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | YoY | 3-yr |
|---|---|---|---|---|---|---|---|---|---|---|
| Leverage | — | 0.72× | 0.92× | 1.13× | 0.86× | 0.53× | 0.30× | 0.30× | +0.00× | Improving |
Margins, returns, leverage and efficiency are computed from the filed statements (year-end balances). 3-yr compares the latest year with three years earlier; small moves read as stable.
Shareholding
As of Jun 2026 · 945 shareholders
Since Jun 2025, promoters trimmed −0.96 pp while the public added +0.92 pp. The shareholder count shrank 2% to 945.
Last 12 disclosures
Percentages are as disclosed in the company's shareholding pattern filings. Named holders appear only above SEBI's 1% disclosure threshold, so a holder dropping off the list may have trimmed to just under 1% — or been re-filed under a new name — rather than exited.
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
GOBLIN · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.