Market cap
₹272 Cr
Revenue (TTM)
₹72 Cr
P/E Ratio
106
P/B Ratio
1.4
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
|
71.87
|
80.42
|
68.44
|
77.87
|
56.55
|
32.11
|
|||||
|
Total Income
|
72.94
|
81.58
|
70.64
|
78.12
|
56.64
|
32.34
|
|||||
|
Total Expenditure
|
67.31
|
75.96
|
64.90
|
72.38
|
52.45
|
30.46
|
|||||
|
EBITDA
|
4.56
|
4.46
|
3.54
|
5.49
|
4.10
|
1.65
|
|||||
|
Depreciation
|
0.30
|
0.28
|
0.25
|
0.27
|
0.28
|
0.06
|
|||||
|
EBIT
|
4.27
|
4.18
|
3.30
|
5.22
|
3.83
|
1.59
|
|||||
|
Interest
|
1.55
|
1.62
|
1.73
|
1.94
|
1.92
|
1.44
|
|||||
|
Other Income
|
1.07
|
1.16
|
2.20
|
0.26
|
0.09
|
0.23
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.79
|
3.72
|
3.77
|
3.53
|
2.00
|
0.38
|
|||||
|
Provision for Tax
|
1.09
|
1.08
|
0.90
|
1.18
|
0.57
|
0.05
|
|||||
|
Profit after Tax
|
2.70
|
2.64
|
2.87
|
2.36
|
1.43
|
0.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.70
|
2.64
|
2.87
|
2.36
|
1.43
|
0.33
|
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
|
190.81
|
190.81
|
188.47
|
186.08
|
184.17
|
182.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.31
|
6.27
|
7.57
|
6.89
|
9.31
|
9.67
|
|||||
|
Current Liabilities
|
20.81
|
20.81
|
15.53
|
25.81
|
22.67
|
13.35
|
|||||
|
Total Liabilities
|
217.93
|
217.93
|
211.61
|
218.83
|
216.21
|
205.62
|
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
|
198.78
|
198.76
|
198.52
|
196.87
|
195.98
|
195.08
|
|||||
|
Current Assets
|
19.13
|
19.13
|
13.04
|
21.92
|
20.17
|
10.48
|
|||||
|
Total Assets
|
217.93
|
217.93
|
211.61
|
218.83
|
216.21
|
205.62
|
|||||
|
Total Debt*
|
--
|
10.86
|
14.64
|
14.23
|
16.43
|
15.40
|
|||||
|
Net Current Assets
|
-1.69
|
-1.68
|
-2.49
|
-3.89
|
-2.50
|
-2.87
|
|||||
|
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
|
--
|
2.50
|
1.59
|
5.58
|
3.00
|
2.36
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.15
|
-0.29
|
-1.36
|
-0.18
|
0.07
|
|||||
|
Cash from Financing Activities
|
--
|
-2.90
|
-1.04
|
-4.31
|
-2.50
|
-2.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.24
|
0.26
|
-0.09
|
0.32
|
-0.04
|
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 (₹)
|
0.08
|
0.08
|
0.09
|
0.07
|
0.04
|
0.01
|
|||||
|
Cash EPS (₹)
|
0.08
|
0.09
|
0.09
|
0.08
|
0.05
|
0.01
|
|||||
|
Adjusted Book Value (₹)
|
5.01
|
4.99
|
4.92
|
4.84
|
4.79
|
4.74
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.07
|
0.05
|
0.17
|
0.09
|
0.35
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.04
|
0.07
|
0.10
|
0.02
|
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 (%)
|
--
|
2.98
|
3.08
|
3.09
|
2.23
|
1.05
|
|||||
|
ROE (%)
|
1.42
|
1.59
|
1.75
|
1.46
|
0.89
|
0.21
|
|||||
|
ROA (%)
|
1.26
|
1.23
|
1.34
|
1.08
|
0.68
|
0.16
|
|||||
|
EBIT Margin (%)
|
5.94
|
5.20
|
4.82
|
6.70
|
6.77
|
4.96
|
|||||
|
Net Margin (%)
|
3.70
|
3.23
|
4.07
|
3.02
|
2.53
|
1.04
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
3.58
|
4.51
|
3.34
|
3.01
|
1.21
|
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 (%)
|
-9.23
|
17.51
|
-12.11
|
37.70
|
76.08
|
85.24
|
|||||
|
EBIT Growth (%)
|
29.92
|
26.82
|
-36.83
|
36.40
|
140.25
|
6,835.68
|
|||||
|
Net Profit Growth (%)
|
-11.98
|
-8.20
|
21.96
|
64.74
|
327.18
|
199.14
|
|||||
|
EPS Growth (%)
|
-11.98
|
-8.18
|
21.94
|
64.79
|
326.00
|
199.40
|
|||||
|
Book Value Growth (%)
|
--
|
1.42
|
1.47
|
1.19
|
1.03
|
0.89
|
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
|
105.95
|
700.38
|
476.71
|
581.67
|
1,624.05
|
20.05
|
|||||
|
Price / Book Value
|
1.41
|
11.04
|
8.30
|
8.43
|
14.45
|
0.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
53.53
|
330.64
|
240.88
|
241.14
|
558.17
|
25.90
|
|||||
|
Close Price (₹)
|
59.74
|
55.05
|
40.81
|
40.83
|
69.20
|
1.00
|
|||||
|
High Price (₹)
|
200.65
|
200.65
|
66.00
|
84.95
|
89.25
|
2.68
|
|||||
|
Low Price (₹)
|
37.00
|
37.00
|
34.00
|
33.56
|
0.86
|
0.95
|
|||||
|
Market Cap (₹ Cr)
|
272.29
|
1,848.30
|
1,370.19
|
1,370.86
|
2,323.39
|
33.57
|
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
|
0.03
|
0.06
|
0.09
|
0.09
|
0.10
|
0.10
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.04
|
0.04
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
0.92
|
0.92
|
0.84
|
0.85
|
0.89
|
0.78
|
|||||
|
Quick Ratio
|
0.79
|
0.79
|
0.67
|
0.76
|
0.79
|
0.64
|
|||||
|
Interest Coverage
|
3.45
|
3.30
|
3.18
|
2.82
|
2.04
|
1.26
|
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 (%)
|
21.64
|
19.34
|
12.24
|
24.21
|
30.15
|
22.90
|
|||||
|
Asset Turnover
|
0.33
|
0.38
|
0.32
|
0.36
|
0.27
|
0.16
|
|||||
|
Receivable days
|
--
|
53.45
|
71.80
|
83.32
|
78.52
|
80.27
|
|||||
|
Inventory Days
|
--
|
11.66
|
12.66
|
10.18
|
13.06
|
20.96
|
|||||
|
Payable days
|
--
|
61.93
|
78.13
|
88.83
|
84.83
|
100.16
|
|||||
|
Cash Conversion Cycle
|
--
|
3.18
|
6.33
|
4.67
|
6.75
|
1.06
|