Market cap
₹23 Cr
Revenue (TTM)
₹962 Cr
P/E Ratio
7
P/B Ratio
1
Div. Yield
2.7 %
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
|
962.13
|
1,553.77
|
1,236.74
|
447.53
|
319.62
|
39.28
|
|||||
|
Total Income
|
962.23
|
1,554.78
|
1,237.51
|
447.64
|
319.66
|
39.33
|
|||||
|
Total Expenditure
|
956.92
|
1,551.34
|
1,231.98
|
443.16
|
317.81
|
35.82
|
|||||
|
EBITDA
|
5.21
|
2.43
|
4.76
|
4.37
|
1.82
|
3.47
|
|||||
|
Depreciation
|
1.78
|
1.80
|
1.81
|
1.42
|
1.17
|
1.20
|
|||||
|
EBIT
|
3.43
|
0.63
|
2.95
|
2.95
|
0.64
|
2.27
|
|||||
|
Interest
|
0.99
|
1.02
|
1.48
|
1.04
|
0.06
|
0.05
|
|||||
|
Other Income
|
0.09
|
1.01
|
0.77
|
0.11
|
0.04
|
0.05
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.54
|
0.62
|
2.25
|
2.02
|
0.62
|
2.27
|
|||||
|
Provision for Tax
|
0.85
|
0.35
|
1.05
|
0.83
|
0.16
|
-0.63
|
|||||
|
Profit after Tax
|
1.69
|
0.27
|
1.19
|
1.19
|
0.46
|
2.90
|
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
|
22.72
|
21.23
|
21.56
|
20.67
|
19.74
|
19.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.82
|
5.27
|
6.18
|
7.16
|
5.52
|
3.75
|
|||||
|
Current Liabilities
|
18.04
|
21.28
|
19.24
|
24.39
|
6.85
|
3.39
|
|||||
|
Total Liabilities
|
45.58
|
47.78
|
46.97
|
52.23
|
32.11
|
26.67
|
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
|
23.03
|
25.31
|
27.94
|
29.35
|
27.92
|
20.69
|
|||||
|
Current Assets
|
22.55
|
22.48
|
19.03
|
22.88
|
4.19
|
5.98
|
|||||
|
Total Assets
|
45.58
|
47.78
|
46.97
|
52.23
|
32.11
|
26.67
|
|||||
|
Total Debt*
|
8.68
|
12.39
|
13.58
|
5.36
|
3.33
|
2.97
|
|||||
|
Net Current Assets
|
4.52
|
1.20
|
-0.21
|
-1.51
|
-2.66
|
2.58
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
1.01
|
3.00
|
6.46
|
2.39
|
4.86
|
3.47
|
|||||
|
Cash Flow from Investing Activities
|
1.13
|
-0.03
|
-0.35
|
-2.91
|
-9.45
|
-0.02
|
|||||
|
Cash from Financing Activities
|
-4.83
|
-2.75
|
-3.42
|
-0.07
|
2.00
|
-0.36
|
|||||
|
Net Cash Inflow / Outflow
|
-2.70
|
0.21
|
2.68
|
-0.59
|
-2.60
|
3.09
|
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 (₹)
|
26.62
|
3.90
|
18.69
|
18.66
|
7.34
|
46.44
|
|||||
|
Cash EPS (₹)
|
55.63
|
33.20
|
48.16
|
41.93
|
26.16
|
65.69
|
|||||
|
Adjusted Book Value (₹)
|
349.94
|
326.05
|
331.24
|
317.10
|
302.08
|
298.82
|
|||||
|
Dividend per Share (₹)
|
4.55
|
2.73
|
9.09
|
4.55
|
3.65
|
3.65
|
|||||
|
Cash Flow per Share (₹)
|
17.27
|
52.39
|
113.40
|
41.69
|
107.11
|
76.42
|
|||||
|
Free Cash Flow per Share (₹)
|
3.65
|
54.46
|
75.97
|
-100.82
|
9.86
|
89.85
|
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 (%)
|
10.84
|
4.76
|
12.17
|
12.46
|
2.98
|
11.54
|
|||||
|
ROE (%)
|
8.00
|
1.32
|
5.90
|
6.17
|
2.44
|
16.70
|
|||||
|
ROA (%)
|
3.61
|
0.57
|
2.40
|
2.82
|
1.56
|
11.90
|
|||||
|
EBIT Margin (%)
|
0.36
|
0.04
|
0.24
|
0.66
|
0.20
|
5.77
|
|||||
|
Net Margin (%)
|
0.18
|
0.02
|
0.10
|
0.27
|
0.14
|
7.36
|
|||||
|
Cash Profit Margin (%)
|
0.36
|
0.13
|
0.24
|
0.58
|
0.51
|
10.43
|
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 (%)
|
-38.08
|
25.63
|
176.35
|
40.02
|
713.65
|
349.51
|
|||||
|
EBIT Growth (%)
|
447.11
|
-78.77
|
0.24
|
358.56
|
-71.64
|
-37.97
|
|||||
|
Net Profit Growth (%)
|
524.58
|
-77.35
|
0.13
|
160.28
|
-84.20
|
43.68
|
|||||
|
EPS Growth (%)
|
582.85
|
-79.14
|
0.14
|
154.37
|
-84.20
|
43.68
|
|||||
|
Book Value Growth (%)
|
7.33
|
-1.57
|
4.46
|
4.97
|
1.09
|
16.14
|
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
|
15.66
|
254.40
|
--
|
39.97
|
26.75
|
--
|
|||||
|
Price / Book Value
|
1.31
|
3.35
|
--
|
2.59
|
0.89
|
--
|
|||||
|
Dividend Yield (%)
|
0.99
|
0.25
|
--
|
0.55
|
1.35
|
--
|
|||||
|
EV/EBITDA
|
7.05
|
22.33
|
1.96
|
12.47
|
10.13
|
0.22
|
|||||
|
Close Price (₹)
|
458.59
|
1,090.91
|
--
|
820.45
|
269.85
|
--
|
|||||
|
High Price (₹)
|
1,127.27
|
1,240.91
|
--
|
908.18
|
303.93
|
--
|
|||||
|
Low Price (₹)
|
458.59
|
493.23
|
--
|
269.85
|
240.00
|
--
|
|||||
|
Market Cap (₹ Cr)
|
28.58
|
68.06
|
--
|
51.15
|
16.81
|
--
|
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
|
0.38
|
0.58
|
0.63
|
0.26
|
0.17
|
0.15
|
|||||
|
Short term debt to equity ratio
|
0.37
|
0.52
|
0.51
|
0.05
|
0.05
|
0.15
|
|||||
|
Current Ratio
|
1.25
|
1.06
|
0.99
|
0.94
|
0.61
|
1.76
|
|||||
|
Quick Ratio
|
0.34
|
0.51
|
0.34
|
0.16
|
0.60
|
1.71
|
|||||
|
Interest Coverage
|
3.58
|
1.61
|
2.52
|
2.95
|
11.24
|
45.16
|
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 (%)
|
0.29
|
0.14
|
0.16
|
0.33
|
0.51
|
4.58
|
|||||
|
Asset Turnover
|
20.61
|
32.80
|
24.94
|
10.61
|
10.87
|
1.61
|
|||||
|
Receivable days
|
0.94
|
0.48
|
0.51
|
1.26
|
1.95
|
17.98
|
|||||
|
Inventory Days
|
5.33
|
2.83
|
4.64
|
7.80
|
0.15
|
1.58
|
|||||
|
Payable days
|
2.45
|
1.06
|
2.94
|
7.53
|
0.27
|
0.15
|
|||||
|
Cash Conversion Cycle
|
3.82
|
2.25
|
2.21
|
1.52
|
1.83
|
19.41
|