Market cap
₹63 Cr
Revenue (TTM)
₹167 Cr
P/E Ratio
8.4
P/B Ratio
--
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 Revenue
|
166.90
|
147.10
|
109.71
|
88.93
|
123.81
|
106.31
|
|||||
|
Total Income
|
167.22
|
147.19
|
109.73
|
89.05
|
124.07
|
106.91
|
|||||
|
Total Expenditure
|
151.99
|
136.62
|
104.36
|
83.21
|
117.79
|
101.64
|
|||||
|
EBITDA
|
14.92
|
10.47
|
5.36
|
5.72
|
6.02
|
4.67
|
|||||
|
Depreciation
|
1.87
|
1.55
|
1.09
|
1.07
|
1.00
|
0.89
|
|||||
|
EBIT
|
13.05
|
8.92
|
4.26
|
4.65
|
5.02
|
3.78
|
|||||
|
Interest
|
3.46
|
2.67
|
0.32
|
0.64
|
1.86
|
1.45
|
|||||
|
Other Income
|
0.32
|
0.09
|
0.01
|
0.12
|
0.26
|
0.60
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.91
|
6.35
|
3.95
|
4.14
|
3.43
|
2.93
|
|||||
|
Provision for Tax
|
2.51
|
1.40
|
1.43
|
1.12
|
0.76
|
0.73
|
|||||
|
Profit after Tax
|
7.40
|
4.95
|
2.53
|
3.02
|
2.67
|
2.20
|
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
|
45.45
|
38.67
|
33.77
|
31.30
|
28.29
|
25.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.03
|
4.27
|
1.98
|
1.69
|
2.15
|
1.81
|
|||||
|
Current Liabilities
|
51.32
|
47.82
|
30.58
|
8.81
|
21.13
|
21.13
|
|||||
|
Total Liabilities
|
100.80
|
90.76
|
66.33
|
41.81
|
51.57
|
48.55
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
27.24
|
21.47
|
14.78
|
13.57
|
13.72
|
13.58
|
|||||
|
Current Assets
|
68.71
|
69.29
|
51.55
|
28.24
|
37.86
|
34.97
|
|||||
|
Total Assets
|
100.80
|
90.76
|
66.33
|
41.81
|
51.57
|
48.55
|
|||||
|
Total Debt*
|
--
|
31.46
|
15.10
|
0.52
|
11.11
|
13.49
|
|||||
|
Net Current Assets
|
17.40
|
21.47
|
20.97
|
19.43
|
16.72
|
13.84
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
0.01
|
0.01
|
0.07
|
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
|
--
|
-11.98
|
-8.07
|
16.03
|
4.74
|
1.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.98
|
-2.60
|
-0.78
|
-0.97
|
0.13
|
|||||
|
Cash from Financing Activities
|
--
|
13.97
|
14.89
|
-11.31
|
-4.30
|
-1.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-5.98
|
4.22
|
3.95
|
-0.54
|
0.52
|
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 (₹)
|
6.58
|
4.40
|
2.25
|
2.68
|
2.37
|
1.96
|
|||||
|
Cash EPS (₹)
|
6.58
|
5.78
|
3.22
|
3.63
|
3.26
|
2.75
|
|||||
|
Adjusted Book Value (₹)
|
42.37
|
34.37
|
30.02
|
27.83
|
25.15
|
22.76
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-10.65
|
-7.17
|
14.25
|
4.21
|
1.61
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-19.82
|
-9.92
|
12.25
|
1.84
|
-0.37
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
15.15
|
10.60
|
13.42
|
13.46
|
11.54
|
|||||
|
ROE (%)
|
16.96
|
13.66
|
7.77
|
10.12
|
9.91
|
8.98
|
|||||
|
ROA (%)
|
7.73
|
6.30
|
4.67
|
6.46
|
5.33
|
4.72
|
|||||
|
EBIT Margin (%)
|
7.82
|
6.07
|
3.89
|
5.23
|
4.06
|
3.56
|
|||||
|
Net Margin (%)
|
4.43
|
3.36
|
2.30
|
3.39
|
2.15
|
2.06
|
|||||
|
Cash Profit Margin (%)
|
--
|
4.42
|
3.30
|
4.59
|
2.96
|
2.91
|
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 (%)
|
6.14
|
34.07
|
23.37
|
-28.17
|
16.46
|
16.67
|
|||||
|
EBIT Growth (%)
|
29.22
|
109.31
|
-8.42
|
-7.35
|
32.90
|
-32.38
|
|||||
|
Net Profit Growth (%)
|
34.47
|
95.77
|
-16.19
|
12.97
|
21.35
|
-23.88
|
|||||
|
EPS Growth (%)
|
34.47
|
95.77
|
-16.19
|
12.97
|
21.34
|
-23.87
|
|||||
|
Book Value Growth (%)
|
--
|
14.51
|
7.88
|
10.64
|
10.48
|
9.49
|
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
|
8.43
|
10.01
|
--
|
9.75
|
26.11
|
31.81
|
|||||
|
Price / Book Value
|
1.26
|
1.28
|
--
|
0.94
|
2.46
|
2.73
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.13
|
7.66
|
3.79
|
4.81
|
12.86
|
15.73
|
|||||
|
Close Price (₹)
|
60.04
|
44.03
|
--
|
26.14
|
61.95
|
62.20
|
|||||
|
High Price (₹)
|
83.90
|
83.59
|
--
|
64.70
|
82.00
|
62.25
|
|||||
|
Low Price (₹)
|
47.02
|
36.61
|
--
|
24.80
|
38.50
|
29.30
|
|||||
|
Market Cap (₹ Cr)
|
62.89
|
49.53
|
--
|
29.41
|
69.69
|
69.98
|
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
|
0.04
|
0.81
|
0.45
|
0.02
|
0.39
|
0.53
|
|||||
|
Short term debt to equity ratio
|
--
|
0.76
|
0.44
|
--
|
0.36
|
0.48
|
|||||
|
Current Ratio
|
1.34
|
1.45
|
1.69
|
3.20
|
1.79
|
1.65
|
|||||
|
Quick Ratio
|
0.80
|
0.94
|
1.13
|
1.61
|
1.15
|
1.12
|
|||||
|
Interest Coverage
|
3.87
|
3.38
|
13.26
|
7.45
|
2.84
|
3.02
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.49
|
27.84
|
23.15
|
10.98
|
17.59
|
20.21
|
|||||
|
Asset Turnover
|
1.74
|
1.87
|
2.03
|
1.90
|
2.47
|
2.28
|
|||||
|
Receivable days
|
--
|
82.31
|
58.48
|
64.72
|
63.76
|
76.96
|
|||||
|
Inventory Days
|
--
|
51.58
|
51.67
|
56.63
|
36.53
|
27.62
|
|||||
|
Payable days
|
--
|
43.88
|
34.89
|
28.43
|
15.26
|
17.62
|
|||||
|
Cash Conversion Cycle
|
--
|
90.01
|
75.26
|
92.91
|
85.03
|
86.96
|