Market cap
₹125 Cr
Revenue (TTM)
₹57 Cr
P/E Ratio
35.5
P/B Ratio
2.2
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
57.33
|
43.05
|
29.05
|
13.29
|
27.09
|
25.91
|
|||||
|
Total Income
|
57.78
|
43.09
|
29.39
|
13.34
|
27.18
|
25.92
|
|||||
|
Total Expenditure
|
50.24
|
39.32
|
24.48
|
6.39
|
16.79
|
19.21
|
|||||
|
EBITDA
|
7.08
|
3.72
|
4.57
|
6.90
|
10.30
|
6.70
|
|||||
|
Depreciation
|
2.55
|
2.35
|
3.11
|
4.48
|
2.28
|
1.48
|
|||||
|
EBIT
|
4.54
|
1.37
|
1.45
|
2.42
|
8.02
|
5.23
|
|||||
|
Interest
|
0.74
|
1.09
|
1.76
|
1.54
|
0.91
|
0.87
|
|||||
|
Other Income
|
0.45
|
0.05
|
0.35
|
0.05
|
0.09
|
0.01
|
|||||
|
Exceptional Items
|
--
|
-2.76
|
-3.86
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.25
|
-2.42
|
-3.81
|
0.93
|
7.19
|
4.36
|
|||||
|
Provision for Tax
|
0.86
|
-0.43
|
-0.28
|
0.24
|
1.52
|
1.39
|
|||||
|
Profit after Tax
|
3.39
|
-2.00
|
-3.53
|
0.69
|
5.68
|
2.98
|
|||||
|
Minority Interest
|
0.18
|
--
|
--
|
-0.14
|
--
|
0.24
|
|||||
|
Share of Associate
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3.53
|
-2.00
|
-3.53
|
0.55
|
5.68
|
3.21
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
56.95
|
54.26
|
56.41
|
35.24
|
35.58
|
29.60
|
|||||
|
Minority Interest
|
0.18
|
0.64
|
--
|
0.34
|
0.21
|
0.19
|
|||||
|
Non-Current Liabilities
|
-0.34
|
0.40
|
1.39
|
14.57
|
4.84
|
4.31
|
|||||
|
Current Liabilities
|
10.17
|
12.75
|
12.66
|
17.83
|
12.95
|
9.29
|
|||||
|
Total Liabilities
|
66.78
|
68.46
|
70.46
|
67.98
|
53.58
|
43.39
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
37.78
|
32.96
|
42.31
|
39.46
|
28.61
|
15.45
|
|||||
|
Current Assets
|
21.18
|
35.10
|
28.15
|
28.52
|
24.97
|
27.94
|
|||||
|
Total Assets
|
66.78
|
68.46
|
70.46
|
67.98
|
53.58
|
43.39
|
|||||
|
Total Debt*
|
--
|
9.69
|
12.58
|
28.14
|
10.34
|
7.63
|
|||||
|
Net Current Assets
|
11.02
|
22.35
|
15.49
|
10.69
|
12.02
|
18.65
|
|||||
|
Contingent Liabilities
|
--
|
36.45
|
11.04
|
4.45
|
4.45
|
1.29
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
7.89
|
-10.49
|
-2.35
|
7.88
|
0.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.19
|
-3.86
|
-14.48
|
-8.25
|
-3.22
|
|||||
|
Cash from Financing Activities
|
--
|
-3.42
|
14.34
|
14.64
|
2.43
|
2.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.28
|
--
|
-2.18
|
2.06
|
-0.28
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
1.03
|
-0.58
|
-1.03
|
0.23
|
2.35
|
1.33
|
|||||
|
Cash EPS (₹)
|
1.03
|
0.10
|
-0.12
|
2.15
|
3.30
|
1.85
|
|||||
|
Adjusted Book Value (₹)
|
16.77
|
15.79
|
16.41
|
14.61
|
14.75
|
12.27
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
0.20
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
2.30
|
-3.05
|
-2.05
|
6.88
|
0.54
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
1.08
|
-4.31
|
-17.24
|
-2.08
|
-2.39
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.01
|
-3.11
|
4.52
|
19.49
|
14.57
|
|||||
|
ROE (%)
|
6.34
|
-3.61
|
-7.71
|
1.95
|
17.42
|
9.96
|
|||||
|
ROA (%)
|
5.03
|
-2.89
|
-5.10
|
1.14
|
11.71
|
7.35
|
|||||
|
EBIT Margin (%)
|
7.91
|
3.19
|
5.01
|
18.18
|
29.60
|
20.16
|
|||||
|
Net Margin (%)
|
5.87
|
-4.64
|
-12.01
|
5.18
|
20.89
|
11.48
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.81
|
-1.44
|
38.92
|
29.39
|
17.19
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
37.17
|
48.19
|
118.59
|
-50.95
|
4.54
|
68.92
|
|||||
|
EBIT Growth (%)
|
139.80
|
-5.47
|
--
|
-69.87
|
53.45
|
100.76
|
|||||
|
Net Profit Growth (%)
|
330.65
|
43.38
|
-611.04
|
-87.83
|
90.77
|
172.77
|
|||||
|
EPS Growth (%)
|
276.01
|
43.38
|
-547.07
|
-90.24
|
76.60
|
194.65
|
|||||
|
Book Value Growth (%)
|
--
|
-3.80
|
60.07
|
-0.95
|
20.20
|
-1.86
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
35.48
|
--
|
--
|
105.02
|
12.19
|
17.84
|
|||||
|
Price / Book Value
|
2.17
|
1.08
|
1.13
|
1.65
|
1.94
|
1.94
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
0.33
|
--
|
|||||
|
EV/EBITDA
|
17.04
|
18.10
|
15.49
|
12.42
|
7.44
|
9.66
|
|||||
|
Close Price (₹)
|
24.72
|
17.10
|
18.49
|
24.14
|
28.70
|
23.78
|
|||||
|
High Price (₹)
|
33.48
|
24.99
|
26.99
|
56.94
|
64.54
|
35.59
|
|||||
|
Low Price (₹)
|
13.67
|
14.75
|
13.78
|
21.14
|
20.90
|
20.90
|
|||||
|
Market Cap (₹ Cr)
|
125.17
|
58.77
|
63.55
|
58.20
|
69.20
|
57.34
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
0.18
|
0.22
|
0.80
|
0.29
|
0.26
|
|||||
|
Short term debt to equity ratio
|
--
|
0.15
|
0.18
|
0.34
|
0.15
|
0.08
|
|||||
|
Current Ratio
|
2.08
|
2.75
|
2.22
|
1.60
|
1.93
|
3.01
|
|||||
|
Quick Ratio
|
1.88
|
2.34
|
1.77
|
1.19
|
1.46
|
2.16
|
|||||
|
Interest Coverage
|
6.77
|
-1.23
|
-1.17
|
1.61
|
8.89
|
6.00
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.89
|
18.96
|
11.59
|
117.11
|
46.88
|
39.17
|
|||||
|
Asset Turnover
|
0.85
|
0.62
|
0.42
|
0.22
|
0.56
|
0.64
|
|||||
|
Receivable days
|
--
|
48.87
|
118.92
|
388.15
|
153.94
|
171.88
|
|||||
|
Inventory Days
|
--
|
46.74
|
81.80
|
182.36
|
93.54
|
59.36
|
|||||
|
Payable days
|
--
|
20.94
|
23.75
|
634.43
|
47.46
|
44.56
|
|||||
|
Cash Conversion Cycle
|
--
|
74.67
|
176.97
|
-63.91
|
200.02
|
186.67
|