Market cap
₹62 Cr
Revenue (TTM)
₹178 Cr
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
1.5 %
Income Statement (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
178.32
|
164.40
|
142.36
|
152.19
|
164.15
|
117.78
|
|||||
|
Total Income
|
181.96
|
168.28
|
144.42
|
154.26
|
166.59
|
119.14
|
|||||
|
Total Expenditure
|
184.24
|
177.44
|
133.04
|
139.51
|
151.65
|
105.63
|
|||||
|
EBITDA
|
-5.93
|
-13.04
|
9.32
|
12.68
|
12.51
|
12.15
|
|||||
|
Depreciation
|
3.14
|
3.24
|
2.43
|
2.42
|
2.60
|
2.23
|
|||||
|
EBIT
|
-9.07
|
-16.28
|
6.89
|
10.27
|
9.91
|
9.92
|
|||||
|
Interest
|
0.59
|
0.86
|
0.77
|
0.95
|
1.75
|
0.42
|
|||||
|
Other Income
|
3.65
|
3.88
|
2.06
|
2.07
|
2.44
|
1.36
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-6.01
|
-13.26
|
8.18
|
11.38
|
10.59
|
10.86
|
|||||
|
Provision for Tax
|
1.73
|
1.68
|
2.76
|
3.04
|
2.97
|
2.91
|
|||||
|
Profit after Tax
|
-7.74
|
-14.94
|
5.42
|
8.34
|
7.63
|
7.96
|
|||||
|
Minority Interest
|
4.60
|
7.44
|
0.71
|
0.06
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-3.13
|
-7.49
|
6.13
|
8.40
|
7.63
|
7.96
|
Liabilities (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
70.00
|
70.00
|
74.59
|
68.56
|
61.74
|
55.03
|
|||||
|
Minority Interest
|
4.60
|
-2.16
|
-0.74
|
-0.05
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.11
|
5.25
|
5.71
|
8.10
|
8.69
|
0.63
|
|||||
|
Current Liabilities
|
29.63
|
29.62
|
31.97
|
30.52
|
24.46
|
29.09
|
|||||
|
Total Liabilities
|
103.57
|
103.57
|
112.58
|
108.52
|
95.53
|
85.04
|
Assets (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
13.65
|
20.67
|
21.13
|
18.59
|
20.67
|
14.95
|
|||||
|
Current Assets
|
82.04
|
82.04
|
90.40
|
88.54
|
74.22
|
69.81
|
|||||
|
Total Assets
|
103.57
|
103.57
|
112.58
|
108.52
|
95.53
|
85.04
|
|||||
|
Total Debt*
|
--
|
0.38
|
0.58
|
--
|
0.63
|
--
|
|||||
|
Net Current Assets
|
52.42
|
52.42
|
58.43
|
58.02
|
49.76
|
40.72
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-7.83
|
13.92
|
-3.13
|
11.76
|
2.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5.44
|
-0.55
|
2.41
|
-4.46
|
-0.43
|
|||||
|
Cash from Financing Activities
|
--
|
-3.83
|
-4.27
|
-3.97
|
-3.31
|
1.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-17.10
|
9.11
|
-4.68
|
3.99
|
3.66
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-4.90
|
-11.72
|
9.59
|
13.13
|
11.93
|
12.45
|
|||||
|
Cash EPS (₹)
|
-4.90
|
-18.30
|
12.28
|
16.82
|
16.00
|
15.93
|
|||||
|
Adjusted Book Value (₹)
|
114.02
|
109.50
|
116.68
|
107.26
|
96.59
|
86.10
|
|||||
|
Dividend per Share (₹)
|
1.55
|
1.50
|
2.00
|
2.00
|
2.00
|
3.00
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-12.25
|
21.78
|
-4.89
|
18.40
|
3.45
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-22.65
|
23.31
|
-4.29
|
18.14
|
2.30
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.03
|
12.45
|
18.84
|
21.02
|
20.50
|
|||||
|
ROE (%)
|
-4.40
|
-20.66
|
7.57
|
12.80
|
13.06
|
14.46
|
|||||
|
ROA (%)
|
-7.16
|
-13.94
|
4.96
|
8.25
|
8.49
|
9.39
|
|||||
|
EBIT Margin (%)
|
-5.09
|
-9.90
|
4.84
|
6.74
|
6.03
|
8.42
|
|||||
|
Net Margin (%)
|
-4.25
|
-8.88
|
3.75
|
5.41
|
4.58
|
6.68
|
|||||
|
Cash Profit Margin (%)
|
--
|
-7.12
|
5.51
|
7.07
|
6.23
|
8.65
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
23.64
|
15.48
|
-6.46
|
-7.29
|
39.37
|
--
|
|||||
|
EBIT Growth (%)
|
-6,617.04
|
-336.31
|
-32.89
|
3.63
|
-0.15
|
--
|
|||||
|
Net Profit Growth (%)
|
-41.26
|
-375.67
|
-35.02
|
9.32
|
-4.15
|
--
|
|||||
|
EPS Growth (%)
|
-41.26
|
-222.23
|
-26.97
|
10.08
|
-4.15
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
-6.16
|
8.78
|
11.05
|
12.19
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-19.77
|
--
|
15.15
|
15.08
|
11.90
|
13.26
|
|||||
|
Price / Book Value
|
0.85
|
0.60
|
1.25
|
1.85
|
1.47
|
1.92
|
|||||
|
Dividend Yield (%)
|
1.55
|
2.27
|
1.38
|
1.01
|
1.41
|
1.82
|
|||||
|
EV/EBITDA
|
-19.91
|
-2.80
|
5.51
|
7.14
|
4.40
|
6.28
|
|||||
|
Close Price (₹)
|
75.25
|
66.00
|
145.30
|
198.10
|
142.00
|
165.05
|
|||||
|
High Price (₹)
|
165.90
|
183.40
|
260.00
|
254.70
|
223.85
|
302.00
|
|||||
|
Low Price (₹)
|
56.20
|
56.20
|
140.00
|
122.80
|
116.30
|
73.10
|
|||||
|
Market Cap (₹ Cr)
|
61.93
|
42.19
|
92.87
|
126.62
|
90.78
|
105.50
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.00
|
0.01
|
0.01
|
--
|
0.01
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.01
|
--
|
|||||
|
Current Ratio
|
2.77
|
2.77
|
2.83
|
2.90
|
3.03
|
2.40
|
|||||
|
Quick Ratio
|
2.77
|
2.77
|
2.83
|
2.90
|
3.03
|
2.40
|
|||||
|
Interest Coverage
|
-9.22
|
-14.39
|
11.67
|
12.98
|
7.06
|
27.07
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.59
|
25.59
|
29.97
|
33.98
|
20.08
|
32.95
|
|||||
|
Asset Turnover
|
1.65
|
1.53
|
1.30
|
1.51
|
1.83
|
1.39
|
|||||
|
Receivable days
|
--
|
94.06
|
121.00
|
101.54
|
79.79
|
120.26
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|