Market cap
₹32 Cr
Revenue (TTM)
₹55 Cr
P/E Ratio
7.6
P/B Ratio
0.7
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
55.47
|
56.82
|
78.31
|
73.17
|
73.34
|
50.45
|
|||||
|
Total Income
|
57.55
|
58.42
|
80.50
|
74.79
|
73.96
|
52.24
|
|||||
|
Total Expenditure
|
49.80
|
45.01
|
69.58
|
67.19
|
65.11
|
44.89
|
|||||
|
EBITDA
|
5.67
|
11.81
|
8.73
|
5.98
|
8.23
|
5.57
|
|||||
|
Depreciation
|
1.10
|
1.21
|
1.25
|
1.16
|
0.93
|
1.03
|
|||||
|
EBIT
|
4.58
|
10.60
|
7.48
|
4.82
|
7.30
|
4.53
|
|||||
|
Interest
|
0.34
|
0.33
|
0.43
|
0.48
|
0.52
|
0.63
|
|||||
|
Other Income
|
2.08
|
1.59
|
2.18
|
1.63
|
0.62
|
1.78
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6.32
|
11.85
|
9.23
|
5.97
|
7.39
|
5.68
|
|||||
|
Provision for Tax
|
1.64
|
3.10
|
2.32
|
1.67
|
1.89
|
1.64
|
|||||
|
Profit after Tax
|
4.68
|
8.76
|
6.91
|
4.30
|
5.50
|
4.04
|
Liabilities (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
45.47
|
41.00
|
32.36
|
25.57
|
21.39
|
16.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.06
|
4.23
|
4.51
|
5.42
|
5.01
|
5.70
|
|||||
|
Current Liabilities
|
4.68
|
6.60
|
4.21
|
24.38
|
22.21
|
13.93
|
|||||
|
Total Liabilities
|
53.33
|
51.92
|
41.16
|
55.42
|
48.63
|
35.66
|
Assets (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
20.47
|
19.14
|
23.09
|
25.71
|
23.77
|
19.02
|
|||||
|
Current Assets
|
32.74
|
32.68
|
18.00
|
29.67
|
24.84
|
16.62
|
|||||
|
Total Assets
|
53.33
|
51.92
|
41.16
|
55.42
|
48.63
|
35.66
|
|||||
|
Total Debt*
|
2.58
|
3.81
|
1.92
|
4.71
|
5.50
|
7.71
|
|||||
|
Net Current Assets
|
28.06
|
26.08
|
13.79
|
5.29
|
2.63
|
2.69
|
|||||
|
Contingent Liabilities
|
8.33
|
8.33
|
8.33
|
1.30
|
0.52
|
0.52
|
Cashflow (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-1.25
|
17.33
|
0.06
|
3.73
|
5.11
|
10.02
|
|||||
|
Cash Flow from Investing Activities
|
-1.18
|
3.49
|
1.46
|
-3.05
|
-5.64
|
-4.69
|
|||||
|
Cash from Financing Activities
|
-1.69
|
-0.72
|
-1.43
|
-0.14
|
-1.31
|
-3.74
|
|||||
|
Net Cash Inflow / Outflow
|
-4.12
|
20.11
|
0.08
|
0.54
|
-1.84
|
1.58
|
Financials Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
11.43
|
21.40
|
16.89
|
10.51
|
13.43
|
9.87
|
|||||
|
Cash EPS (₹)
|
14.11
|
24.36
|
19.94
|
13.33
|
15.71
|
12.39
|
|||||
|
Adjusted Book Value (₹)
|
111.07
|
100.14
|
79.04
|
62.46
|
52.25
|
39.12
|
|||||
|
Dividend per Share (₹)
|
0.30
|
0.50
|
0.30
|
0.30
|
0.30
|
0.30
|
|||||
|
Cash Flow per Share (₹)
|
-3.05
|
42.34
|
0.13
|
9.11
|
12.48
|
24.47
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.57
|
40.64
|
-3.38
|
0.22
|
9.52
|
21.72
|
Profitability Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
14.33
|
30.82
|
29.93
|
22.56
|
31.27
|
29.37
|
|||||
|
ROE (%)
|
10.82
|
23.88
|
23.87
|
18.32
|
29.40
|
28.70
|
|||||
|
ROA (%)
|
8.91
|
18.86
|
14.33
|
8.27
|
13.05
|
12.96
|
|||||
|
EBIT Margin (%)
|
8.25
|
18.65
|
9.55
|
6.59
|
9.95
|
8.99
|
|||||
|
Net Margin (%)
|
8.13
|
15.00
|
8.59
|
5.75
|
7.44
|
7.73
|
|||||
|
Cash Profit Margin (%)
|
10.41
|
17.55
|
10.43
|
7.46
|
8.74
|
10.05
|
Growth Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-2.38
|
-27.44
|
7.03
|
-0.24
|
45.37
|
70.05
|
|||||
|
EBIT Growth (%)
|
-56.83
|
41.74
|
55.05
|
-33.92
|
60.97
|
38.30
|
|||||
|
Net Profit Growth (%)
|
-46.59
|
26.71
|
60.70
|
-21.77
|
36.16
|
98.40
|
|||||
|
EPS Growth (%)
|
-46.59
|
26.71
|
60.70
|
-21.77
|
36.16
|
98.40
|
|||||
|
Book Value Growth (%)
|
10.91
|
26.69
|
26.55
|
19.54
|
33.57
|
32.09
|
Valuation Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
19.27
|
9.90
|
--
|
15.78
|
3.77
|
3.48
|
|||||
|
Price / Book Value
|
1.98
|
2.12
|
--
|
2.65
|
0.97
|
0.88
|
|||||
|
Dividend Yield (%)
|
0.14
|
0.24
|
--
|
0.18
|
0.59
|
0.87
|
|||||
|
EV/EBITDA
|
9.71
|
5.15
|
0.42
|
9.36
|
2.87
|
2.60
|
|||||
|
Close Price (₹)
|
220.15
|
211.85
|
--
|
165.80
|
50.60
|
34.35
|
|||||
|
High Price (₹)
|
361.00
|
337.55
|
--
|
191.40
|
67.90
|
34.50
|
|||||
|
Low Price (₹)
|
187.00
|
188.65
|
--
|
39.75
|
30.50
|
22.90
|
|||||
|
Market Cap (₹ Cr)
|
90.13
|
86.73
|
--
|
67.88
|
20.72
|
14.06
|
Solvency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.06
|
0.09
|
0.06
|
0.18
|
0.26
|
0.48
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
-0.07
|
-0.01
|
0.05
|
0.15
|
|||||
|
Current Ratio
|
6.99
|
4.95
|
4.28
|
1.22
|
1.12
|
1.19
|
|||||
|
Quick Ratio
|
5.56
|
4.11
|
2.90
|
0.75
|
0.77
|
0.73
|
|||||
|
Interest Coverage
|
19.78
|
36.41
|
22.63
|
13.53
|
15.12
|
9.97
|
Operating Efficiency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.25
|
9.43
|
13.54
|
22.91
|
21.54
|
14.27
|
|||||
|
Asset Turnover
|
1.06
|
1.22
|
1.62
|
1.41
|
1.75
|
1.62
|
|||||
|
Receivable days
|
45.46
|
51.28
|
63.78
|
81.18
|
57.03
|
55.49
|
|||||
|
Inventory Days
|
40.50
|
36.55
|
40.11
|
48.22
|
35.76
|
30.60
|
|||||
|
Payable days
|
31.89
|
40.57
|
88.82
|
138.22
|
93.01
|
71.82
|
|||||
|
Cash Conversion Cycle
|
54.07
|
47.25
|
15.07
|
-8.83
|
-0.22
|
14.27
|