Market cap
₹35 Cr
Revenue (TTM)
₹39 Cr
P/E Ratio
10.8
P/B Ratio
0.6
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Income
|
38.63
|
26.31
|
31.70
|
19.85
|
9.69
|
4.31
|
|||||
|
Other Income
|
0.09
|
0.05
|
2.04
|
0.25
|
0.04
|
0.06
|
|||||
|
Total Income
|
38.72
|
26.36
|
33.75
|
20.10
|
9.73
|
4.37
|
|||||
|
Interest Expense
|
29.14
|
16.85
|
20.96
|
13.32
|
4.52
|
1.24
|
|||||
|
Operating Expenses
|
3.47
|
3.74
|
2.74
|
1.31
|
1.75
|
1.61
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.73
|
5.15
|
9.41
|
5.15
|
3.23
|
1.36
|
|||||
|
Taxes
|
1.58
|
2.08
|
2.03
|
1.15
|
0.66
|
0.38
|
|||||
|
Profit after Tax
|
4.15
|
3.07
|
7.39
|
3.99
|
2.57
|
0.98
|
|||||
|
Minority Interest
|
-0.87
|
-0.57
|
-1.38
|
-0.43
|
-0.40
|
-0.18
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3.28
|
2.50
|
6.01
|
3.56
|
2.17
|
0.80
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
54.00
|
49.48
|
46.99
|
40.96
|
29.78
|
27.60
|
|||||
|
Minority Interest
|
-0.87
|
6.54
|
5.97
|
4.58
|
4.15
|
3.74
|
|||||
|
Non-Current Liabilities
|
3.09
|
-0.34
|
-0.14
|
-0.51
|
66.54
|
9.79
|
|||||
|
Current Liabilities
|
238.82
|
189.02
|
128.88
|
98.83
|
14.45
|
7.06
|
|||||
|
Total Liabilities
|
303.49
|
245.26
|
182.41
|
144.39
|
115.34
|
48.53
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
5.27
|
6.69
|
2.00
|
3.06
|
1.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-42.38
|
-34.11
|
-24.77
|
-66.95
|
-5.82
|
|||||
|
Cash from Financing Activities
|
--
|
61.46
|
29.45
|
22.88
|
63.82
|
3.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
24.35
|
2.03
|
0.11
|
-0.07
|
-0.45
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
0.62
|
0.48
|
1.14
|
0.68
|
0.51
|
0.19
|
|||||
|
Cash EPS (₹)
|
0.62
|
0.70
|
1.53
|
0.82
|
0.66
|
0.27
|
|||||
|
Adjusted Book Value (₹)
|
10.48
|
9.42
|
8.95
|
7.80
|
7.00
|
6.49
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.00
|
1.27
|
0.38
|
3.60
|
2.30
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.63
|
1.17
|
0.34
|
2.50
|
3.65
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.78
|
19.68
|
14.97
|
10.24
|
6.63
|
|||||
|
ROE (%)
|
6.15
|
6.36
|
16.80
|
11.28
|
8.95
|
3.57
|
|||||
|
ROA (%)
|
1.51
|
1.44
|
4.54
|
3.08
|
3.15
|
2.26
|
|||||
|
EBIT Margin (%)
|
90.01
|
83.43
|
89.37
|
91.76
|
79.51
|
59.05
|
|||||
|
Net Margin (%)
|
10.72
|
11.65
|
21.89
|
19.85
|
26.39
|
22.44
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
14.02
|
25.28
|
21.75
|
28.95
|
26.28
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
38.34
|
-17.02
|
59.70
|
104.83
|
124.78
|
-9.60
|
|||||
|
EBIT Growth (%)
|
48.87
|
-22.53
|
55.54
|
136.37
|
202.68
|
-26.52
|
|||||
|
Net Profit Growth (%)
|
-7.62
|
-58.44
|
85.06
|
55.43
|
161.96
|
-55.90
|
|||||
|
EPS Growth (%)
|
-8.75
|
-58.44
|
68.77
|
33.02
|
171.14
|
-64.06
|
|||||
|
Book Value Growth (%)
|
--
|
5.31
|
14.71
|
37.55
|
7.88
|
1.16
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
10.81
|
15.34
|
16.42
|
20.11
|
2.89
|
8.09
|
|||||
|
Price / Book Value
|
0.64
|
0.77
|
2.10
|
1.75
|
1.05
|
1.17
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.65
|
8.76
|
7.14
|
8.88
|
13.97
|
16.56
|
|||||
|
Close Price (₹)
|
8.37
|
7.29
|
18.78
|
13.63
|
7.37
|
7.60
|
|||||
|
High Price (₹)
|
10.49
|
20.86
|
27.90
|
34.90
|
14.05
|
9.98
|
|||||
|
Low Price (₹)
|
4.46
|
6.70
|
12.26
|
6.96
|
6.40
|
2.81
|
|||||
|
Market Cap (₹ Cr)
|
35.45
|
38.28
|
98.62
|
71.58
|
31.33
|
32.31
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
3.77
|
2.66
|
2.33
|
2.70
|
0.49
|
|||||
|
Short term debt to equity ratio
|
--
|
3.76
|
2.64
|
2.33
|
0.45
|
0.12
|
|||||
|
Current Ratio
|
1.24
|
0.16
|
0.11
|
1.40
|
7.62
|
6.30
|
|||||
|
Quick Ratio
|
1.24
|
0.16
|
0.11
|
1.40
|
7.62
|
6.30
|
|||||
|
Interest Coverage
|
1.20
|
1.31
|
1.45
|
1.39
|
1.72
|
2.10
|