Market cap
₹11 Cr
Revenue (TTM)
₹836 Cr
P/E Ratio
0.4
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
|
239.36
|
203.45
|
162.36
|
139.72
|
102.57
|
0.01
|
|||||
|
Total Income
|
239.36
|
203.45
|
162.41
|
139.76
|
102.61
|
0.15
|
|||||
|
Total Expenditure
|
227.03
|
194.96
|
158.22
|
136.50
|
101.22
|
0.16
|
|||||
|
EBITDA
|
12.33
|
8.48
|
4.14
|
3.21
|
1.35
|
-0.15
|
|||||
|
Depreciation
|
--
|
--
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
EBIT
|
12.33
|
8.48
|
4.14
|
3.21
|
1.35
|
-0.15
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
--
|
--
|
0.04
|
0.04
|
0.04
|
0.13
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
12.33
|
8.48
|
4.18
|
3.26
|
1.39
|
-0.01
|
|||||
|
Provision for Tax
|
3.63
|
2.47
|
1.13
|
0.88
|
0.38
|
--
|
|||||
|
Profit after Tax
|
8.70
|
6.01
|
3.05
|
2.38
|
1.01
|
-0.01
|
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
|
22.08
|
18.51
|
12.50
|
9.45
|
7.07
|
6.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.47
|
1.47
|
1.47
|
1.47
|
1.47
|
1.34
|
|||||
|
Current Liabilities
|
21.49
|
36.95
|
44.37
|
36.62
|
32.83
|
0.25
|
|||||
|
Total Liabilities
|
45.04
|
56.94
|
58.34
|
47.53
|
41.37
|
7.65
|
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
|
7.43
|
7.80
|
7.80
|
7.80
|
7.80
|
7.44
|
|||||
|
Current Assets
|
37.61
|
49.14
|
50.54
|
39.73
|
33.57
|
0.22
|
|||||
|
Total Assets
|
45.04
|
56.94
|
58.34
|
47.53
|
41.37
|
7.65
|
|||||
|
Total Debt*
|
--
|
1.47
|
1.47
|
1.47
|
1.47
|
1.34
|
|||||
|
Net Current Assets
|
16.12
|
12.18
|
6.17
|
3.12
|
0.74
|
-0.03
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
-0.02
|
0.05
|
0.22
|
0.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.36
|
-1.36
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
0.13
|
1.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.02
|
-0.02
|
0.05
|
-0.02
|
0.02
|
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 (₹)
|
14.50
|
10.01
|
5.09
|
3.96
|
1.68
|
-0.02
|
|||||
|
Cash EPS (₹)
|
14.50
|
10.01
|
5.09
|
3.96
|
1.68
|
-0.02
|
|||||
|
Adjusted Book Value (₹)
|
42.11
|
30.84
|
20.83
|
15.74
|
11.78
|
10.10
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.04
|
-0.04
|
0.09
|
0.73
|
0.13
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.04
|
-0.04
|
0.09
|
0.73
|
0.13
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
49.96
|
33.63
|
33.48
|
17.44
|
-0.19
|
|||||
|
ROE (%)
|
42.87
|
38.76
|
27.83
|
28.79
|
15.36
|
-0.21
|
|||||
|
ROA (%)
|
2.89
|
10.43
|
5.77
|
5.35
|
4.11
|
-0.18
|
|||||
|
EBIT Margin (%)
|
5.15
|
4.17
|
2.55
|
2.30
|
1.31
|
-1,340.97
|
|||||
|
Net Margin (%)
|
3.63
|
2.95
|
1.88
|
1.70
|
0.98
|
-8.65
|
|||||
|
Cash Profit Margin (%)
|
--
|
2.95
|
1.88
|
1.70
|
0.98
|
-110.41
|
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 (%)
|
30.93
|
25.30
|
16.21
|
36.22
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
78.24
|
104.78
|
28.86
|
138.56
|
1,013.41
|
33.74
|
|||||
|
Net Profit Growth (%)
|
69.33
|
96.80
|
28.44
|
135.86
|
8,090.03
|
48.66
|
|||||
|
EPS Growth (%)
|
69.33
|
96.80
|
28.44
|
135.86
|
8,098.57
|
48.72
|
|||||
|
Book Value Growth (%)
|
--
|
48.08
|
32.33
|
33.63
|
16.63
|
-0.21
|
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
|
0.40
|
2.29
|
5.40
|
12.11
|
3.06
|
--
|
|||||
|
Price / Book Value
|
0.43
|
0.74
|
1.32
|
3.05
|
0.87
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.00
|
1.79
|
4.28
|
9.27
|
5.48
|
-356.09
|
|||||
|
Close Price (₹)
|
21.16
|
22.89
|
27.49
|
47.99
|
10.28
|
--
|
|||||
|
High Price (₹)
|
40.99
|
43.95
|
51.80
|
52.60
|
19.15
|
--
|
|||||
|
Low Price (₹)
|
15.41
|
19.90
|
20.19
|
4.54
|
6.23
|
--
|
|||||
|
Market Cap (₹ Cr)
|
10.92
|
13.73
|
16.50
|
28.81
|
6.17
|
--
|
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
|
0.07
|
0.08
|
0.12
|
0.16
|
0.21
|
0.22
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.75
|
1.33
|
1.14
|
1.09
|
1.02
|
0.86
|
|||||
|
Quick Ratio
|
1.26
|
1.12
|
1.10
|
1.05
|
0.98
|
0.86
|
|||||
|
Interest Coverage
|
--
|
5,421.87
|
3,383.70
|
--
|
--
|
-711.87
|
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 (%)
|
11.16
|
20.21
|
29.96
|
27.29
|
31.04
|
--
|
|||||
|
Asset Turnover
|
0.80
|
3.53
|
3.07
|
3.14
|
4.18
|
0.00
|
|||||
|
Receivable days
|
--
|
80.51
|
97.53
|
91.38
|
113.28
|
--
|
|||||
|
Inventory Days
|
--
|
8.28
|
3.29
|
3.63
|
5.31
|
--
|
|||||
|
Payable days
|
--
|
71.92
|
90.58
|
90.13
|
115.62
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
16.87
|
10.24
|
4.88
|
2.97
|
--
|