Market cap
₹61 Cr
Revenue (TTM)
₹86 Cr
P/E Ratio
9.7
P/B Ratio
0.9
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
86.41
|
84.13
|
80.29
|
70.23
|
30.84
|
20.45
|
|||||
|
Total Income
|
87.14
|
85.63
|
81.38
|
71.08
|
32.31
|
21.85
|
|||||
|
Total Expenditure
|
73.85
|
72.84
|
72.92
|
63.04
|
29.04
|
19.73
|
|||||
|
EBITDA
|
12.56
|
11.29
|
7.37
|
7.20
|
1.80
|
0.71
|
|||||
|
Depreciation
|
2.75
|
2.51
|
1.38
|
1.12
|
1.14
|
1.37
|
|||||
|
EBIT
|
9.81
|
8.78
|
5.99
|
6.08
|
0.66
|
-0.66
|
|||||
|
Interest
|
1.74
|
1.59
|
2.17
|
2.06
|
1.37
|
1.73
|
|||||
|
Other Income
|
0.73
|
1.51
|
1.09
|
0.85
|
1.47
|
1.40
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.80
|
8.70
|
4.90
|
4.87
|
0.75
|
-0.99
|
|||||
|
Provision for Tax
|
2.51
|
2.27
|
1.24
|
0.96
|
0.07
|
-0.05
|
|||||
|
Profit after Tax
|
6.30
|
6.43
|
3.66
|
3.91
|
0.68
|
-0.93
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
66.07
|
58.77
|
52.34
|
25.71
|
21.81
|
21.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.52
|
1.42
|
1.65
|
4.78
|
6.14
|
6.71
|
|||||
|
Current Liabilities
|
33.11
|
34.41
|
30.31
|
26.68
|
19.72
|
18.82
|
|||||
|
Total Liabilities
|
99.70
|
94.60
|
84.30
|
57.18
|
47.67
|
46.65
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
22.99
|
23.25
|
17.98
|
14.34
|
11.38
|
12.61
|
|||||
|
Current Assets
|
76.71
|
71.35
|
66.32
|
42.84
|
36.29
|
34.04
|
|||||
|
Total Assets
|
99.70
|
94.60
|
84.30
|
57.18
|
47.67
|
46.65
|
|||||
|
Total Debt*
|
10.50
|
14.65
|
15.35
|
11.38
|
15.95
|
15.86
|
|||||
|
Net Current Assets
|
43.60
|
36.93
|
36.01
|
16.15
|
16.57
|
15.23
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
12.86
|
7.17
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-7.52
|
5.40
|
5.34
|
3.04
|
1.23
|
2.72
|
|||||
|
Cash Flow from Investing Activities
|
-3.09
|
-10.46
|
-4.18
|
-2.75
|
0.04
|
1.77
|
|||||
|
Cash from Financing Activities
|
-1.53
|
1.13
|
17.64
|
-3.09
|
-1.88
|
-0.29
|
|||||
|
Net Cash Inflow / Outflow
|
-12.14
|
-3.93
|
18.80
|
-2.79
|
-0.61
|
4.19
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
5.35
|
5.46
|
3.11
|
4.78
|
0.83
|
-1.14
|
|||||
|
Cash EPS (₹)
|
7.68
|
7.59
|
4.28
|
6.14
|
2.23
|
0.54
|
|||||
|
Adjusted Book Value (₹)
|
55.25
|
49.91
|
44.46
|
31.46
|
26.68
|
25.84
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-6.38
|
4.58
|
4.53
|
4.47
|
1.81
|
3.99
|
|||||
|
Free Cash Flow per Share (₹)
|
-10.61
|
-5.96
|
-0.83
|
-3.01
|
-0.65
|
1.84
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
14.06
|
14.57
|
13.50
|
18.52
|
5.68
|
2.07
|
|||||
|
ROE (%)
|
10.17
|
11.57
|
9.39
|
16.44
|
3.18
|
-4.33
|
|||||
|
ROA (%)
|
6.48
|
7.18
|
5.18
|
7.45
|
1.45
|
-2.02
|
|||||
|
EBIT Margin (%)
|
11.36
|
10.43
|
7.46
|
8.66
|
2.13
|
-3.21
|
|||||
|
Net Margin (%)
|
7.23
|
7.50
|
4.50
|
5.49
|
2.11
|
-4.28
|
|||||
|
Cash Profit Margin (%)
|
10.47
|
10.62
|
6.28
|
7.15
|
5.91
|
2.14
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
2.71
|
4.78
|
14.32
|
127.73
|
50.82
|
-48.45
|
|||||
|
EBIT Growth (%)
|
11.81
|
46.64
|
-1.60
|
828.04
|
199.82
|
-127.04
|
|||||
|
Net Profit Growth (%)
|
-2.00
|
75.42
|
-6.22
|
472.88
|
172.98
|
-194.50
|
|||||
|
EPS Growth (%)
|
-1.99
|
75.41
|
-34.89
|
472.87
|
172.99
|
-194.50
|
|||||
|
Book Value Growth (%)
|
10.69
|
12.28
|
103.57
|
17.91
|
3.23
|
-4.23
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
7.48
|
20.81
|
24.62
|
7.41
|
9.28
|
--
|
|||||
|
Price / Book Value
|
0.72
|
2.28
|
1.72
|
1.35
|
0.35
|
0.30
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.90
|
10.19
|
9.90
|
5.35
|
5.43
|
7.41
|
|||||
|
Close Price (₹)
|
40.00
|
113.55
|
76.60
|
42.50
|
9.29
|
7.63
|
|||||
|
High Price (₹)
|
140.00
|
120.60
|
98.70
|
46.17
|
9.29
|
13.13
|
|||||
|
Low Price (₹)
|
38.00
|
52.50
|
31.04
|
7.58
|
7.17
|
3.75
|
|||||
|
Market Cap (₹ Cr)
|
47.10
|
133.70
|
90.20
|
34.74
|
7.60
|
6.23
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.16
|
0.25
|
0.29
|
0.44
|
0.73
|
0.75
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.23
|
0.23
|
0.21
|
0.40
|
0.38
|
|||||
|
Current Ratio
|
2.32
|
2.07
|
2.19
|
1.61
|
1.84
|
1.81
|
|||||
|
Quick Ratio
|
1.42
|
1.49
|
1.52
|
0.90
|
1.02
|
0.94
|
|||||
|
Interest Coverage
|
6.07
|
6.48
|
3.25
|
3.36
|
1.55
|
0.43
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
46.89
|
38.41
|
27.85
|
27.27
|
42.58
|
45.32
|
|||||
|
Asset Turnover
|
0.89
|
0.94
|
1.14
|
1.34
|
0.65
|
0.44
|
|||||
|
Receivable days
|
153.82
|
118.60
|
94.36
|
83.89
|
132.55
|
192.63
|
|||||
|
Inventory Days
|
105.19
|
87.61
|
88.91
|
90.78
|
192.32
|
268.69
|
|||||
|
Payable days
|
77.03
|
58.18
|
63.54
|
65.75
|
114.57
|
205.03
|
|||||
|
Cash Conversion Cycle
|
181.98
|
148.02
|
119.73
|
108.91
|
210.29
|
256.29
|