Market cap
₹62 Cr
Revenue (TTM)
₹168 Cr
P/E Ratio
--
P/B Ratio
0.6
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
|
167.77
|
199.61
|
192.01
|
136.35
|
137.49
|
129.64
|
|||||
|
Total Income
|
178.78
|
207.56
|
198.34
|
143.12
|
137.95
|
136.20
|
|||||
|
Total Expenditure
|
156.16
|
185.67
|
179.29
|
125.63
|
119.89
|
118.78
|
|||||
|
EBITDA
|
11.61
|
13.94
|
12.72
|
10.72
|
17.60
|
10.86
|
|||||
|
Depreciation
|
4.77
|
4.31
|
4.28
|
5.28
|
5.48
|
5.08
|
|||||
|
EBIT
|
6.83
|
9.63
|
8.44
|
5.44
|
12.12
|
5.78
|
|||||
|
Interest
|
3.17
|
4.24
|
4.15
|
3.51
|
4.29
|
4.61
|
|||||
|
Other Income
|
11.01
|
7.95
|
6.33
|
6.77
|
0.46
|
6.55
|
|||||
|
Exceptional Items
|
-6.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.49
|
13.34
|
10.62
|
8.70
|
8.28
|
7.72
|
|||||
|
Provision for Tax
|
2.64
|
2.65
|
3.84
|
2.63
|
2.10
|
1.20
|
|||||
|
Profit after Tax
|
5.85
|
10.69
|
6.78
|
6.07
|
6.18
|
6.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.32
|
-0.26
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
5.85
|
10.69
|
6.78
|
5.74
|
5.92
|
6.53
|
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
|
105.33
|
100.38
|
89.69
|
83.31
|
77.56
|
72.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.64
|
0.31
|
--
|
|||||
|
Non-Current Liabilities
|
6.59
|
10.61
|
13.20
|
9.54
|
15.84
|
16.54
|
|||||
|
Current Liabilities
|
55.89
|
28.74
|
35.51
|
63.79
|
52.85
|
45.10
|
|||||
|
Total Liabilities
|
167.81
|
139.73
|
138.41
|
157.27
|
146.56
|
133.80
|
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
|
51.54
|
48.18
|
50.96
|
56.83
|
69.03
|
64.28
|
|||||
|
Current Assets
|
116.27
|
91.55
|
87.45
|
100.44
|
77.53
|
69.53
|
|||||
|
Total Assets
|
167.81
|
139.73
|
138.41
|
157.27
|
146.56
|
133.80
|
|||||
|
Total Debt*
|
34.52
|
22.52
|
27.96
|
43.78
|
43.16
|
42.18
|
|||||
|
Net Current Assets
|
60.37
|
62.81
|
51.94
|
36.65
|
24.69
|
24.43
|
|||||
|
Contingent Liabilities
|
6.20
|
1.35
|
2.87
|
--
|
--
|
--
|
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
|
30.39
|
14.05
|
25.92
|
-4.71
|
10.16
|
16.23
|
|||||
|
Cash Flow from Investing Activities
|
-29.19
|
-0.63
|
-5.50
|
7.62
|
-7.61
|
-2.00
|
|||||
|
Cash from Financing Activities
|
7.92
|
-9.68
|
-19.96
|
-2.90
|
-2.84
|
-13.59
|
|||||
|
Net Cash Inflow / Outflow
|
9.13
|
3.75
|
0.46
|
0.02
|
-0.29
|
0.63
|
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 (₹)
|
3.21
|
5.86
|
3.72
|
3.15
|
3.25
|
3.58
|
|||||
|
Cash EPS (₹)
|
5.83
|
8.23
|
6.07
|
6.22
|
6.39
|
6.37
|
|||||
|
Adjusted Book Value (₹)
|
57.76
|
55.05
|
49.19
|
45.68
|
42.53
|
39.57
|
|||||
|
Dividend per Share (₹)
|
--
|
0.50
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
16.67
|
7.71
|
14.21
|
-2.58
|
5.57
|
8.90
|
|||||
|
Free Cash Flow per Share (₹)
|
-2.49
|
4.73
|
9.62
|
-10.05
|
-2.31
|
4.56
|
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 (%)
|
8.87
|
14.62
|
12.07
|
9.85
|
10.70
|
10.67
|
|||||
|
ROE (%)
|
5.69
|
11.25
|
7.84
|
7.54
|
8.25
|
9.46
|
|||||
|
ROA (%)
|
3.81
|
7.69
|
4.59
|
3.99
|
4.41
|
4.89
|
|||||
|
EBIT Margin (%)
|
4.07
|
4.82
|
4.39
|
3.99
|
8.81
|
4.46
|
|||||
|
Net Margin (%)
|
3.27
|
5.15
|
3.42
|
4.24
|
4.48
|
4.79
|
|||||
|
Cash Profit Margin (%)
|
6.33
|
7.51
|
5.76
|
8.32
|
8.48
|
8.95
|
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 (%)
|
-15.95
|
3.96
|
40.83
|
-0.83
|
6.05
|
-12.01
|
|||||
|
EBIT Growth (%)
|
-29.06
|
14.14
|
55.15
|
-55.12
|
109.60
|
-61.02
|
|||||
|
Net Profit Growth (%)
|
-45.26
|
57.61
|
11.81
|
-1.83
|
-5.34
|
-10.85
|
|||||
|
EPS Growth (%)
|
-45.26
|
57.61
|
18.13
|
-2.98
|
-9.34
|
-10.89
|
|||||
|
Book Value Growth (%)
|
4.92
|
11.92
|
7.67
|
7.40
|
7.49
|
9.62
|
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
|
18.73
|
9.01
|
13.59
|
8.78
|
7.44
|
3.18
|
|||||
|
Price / Book Value
|
1.04
|
0.96
|
1.03
|
0.61
|
0.57
|
0.29
|
|||||
|
Dividend Yield (%)
|
--
|
0.95
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.75
|
5.20
|
6.24
|
5.32
|
4.77
|
3.54
|
|||||
|
Close Price (₹)
|
60.10
|
52.80
|
50.55
|
27.65
|
24.15
|
11.40
|
|||||
|
High Price (₹)
|
86.90
|
96.95
|
59.70
|
42.75
|
26.70
|
35.90
|
|||||
|
Low Price (₹)
|
46.00
|
46.50
|
27.95
|
19.15
|
11.40
|
11.35
|
|||||
|
Market Cap (₹ Cr)
|
109.61
|
96.29
|
92.19
|
50.42
|
44.04
|
20.79
|
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
|
0.33
|
0.22
|
0.31
|
0.53
|
0.56
|
0.58
|
|||||
|
Short term debt to equity ratio
|
0.30
|
0.14
|
0.18
|
0.38
|
0.31
|
0.30
|
|||||
|
Current Ratio
|
2.08
|
3.19
|
2.46
|
1.57
|
1.47
|
1.54
|
|||||
|
Quick Ratio
|
1.42
|
2.41
|
1.76
|
1.15
|
0.90
|
1.01
|
|||||
|
Interest Coverage
|
3.68
|
4.14
|
3.56
|
3.48
|
2.93
|
2.67
|
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 (%)
|
10.81
|
19.73
|
18.37
|
29.85
|
17.02
|
16.41
|
|||||
|
Asset Turnover
|
1.09
|
1.44
|
1.30
|
0.90
|
0.98
|
0.97
|
|||||
|
Receivable days
|
62.58
|
68.26
|
72.21
|
85.80
|
59.29
|
66.83
|
|||||
|
Inventory Days
|
64.43
|
43.23
|
49.62
|
76.86
|
72.07
|
60.34
|
|||||
|
Payable days
|
20.83
|
12.42
|
22.14
|
39.16
|
34.40
|
22.81
|
|||||
|
Cash Conversion Cycle
|
106.18
|
99.07
|
99.69
|
123.50
|
96.96
|
104.36
|