Market cap
₹25 Cr
Revenue (TTM)
₹167 Cr
P/E Ratio
25
P/B Ratio
1.5
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
|
167.30
|
161.95
|
121.41
|
88.26
|
66.85
|
39.86
|
|||||
|
Total Income
|
167.30
|
161.95
|
121.42
|
88.28
|
66.85
|
39.86
|
|||||
|
Total Expenditure
|
164.86
|
159.97
|
119.98
|
87.13
|
66.01
|
39.35
|
|||||
|
EBITDA
|
2.44
|
1.98
|
1.43
|
1.14
|
0.84
|
0.51
|
|||||
|
Depreciation
|
0.09
|
0.09
|
0.09
|
0.12
|
0.10
|
0.05
|
|||||
|
EBIT
|
2.35
|
1.90
|
1.34
|
1.02
|
0.73
|
0.47
|
|||||
|
Interest
|
1.05
|
0.93
|
0.53
|
0.30
|
0.19
|
0.09
|
|||||
|
Other Income
|
--
|
0.00
|
0.01
|
0.02
|
0.01
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.31
|
0.97
|
0.82
|
0.74
|
0.55
|
0.37
|
|||||
|
Provision for Tax
|
0.33
|
0.22
|
0.16
|
0.20
|
0.14
|
0.09
|
|||||
|
Profit after Tax
|
0.98
|
0.75
|
0.66
|
0.54
|
0.41
|
0.28
|
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
|
15.93
|
15.08
|
14.35
|
13.69
|
13.14
|
12.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
-0.08
|
-0.06
|
-0.03
|
-0.02
|
-0.02
|
|||||
|
Current Liabilities
|
14.92
|
8.87
|
9.13
|
1.33
|
1.29
|
1.99
|
|||||
|
Total Liabilities
|
30.85
|
23.96
|
23.49
|
15.03
|
14.42
|
14.74
|
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
|
0.27
|
0.26
|
0.34
|
0.32
|
0.29
|
0.68
|
|||||
|
Current Assets
|
30.58
|
23.62
|
23.09
|
14.67
|
14.11
|
14.04
|
|||||
|
Total Assets
|
30.85
|
23.96
|
23.49
|
15.03
|
14.42
|
14.74
|
|||||
|
Total Debt*
|
--
|
8.21
|
8.36
|
1.02
|
0.39
|
1.19
|
|||||
|
Net Current Assets
|
15.66
|
14.74
|
13.96
|
13.34
|
12.83
|
12.05
|
|||||
|
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
|
--
|
3.38
|
0.71
|
0.05
|
0.34
|
0.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
0.03
|
0.11
|
0.34
|
-0.49
|
|||||
|
Cash from Financing Activities
|
--
|
-0.98
|
-0.17
|
-0.30
|
-0.22
|
-0.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
2.40
|
0.57
|
-0.14
|
0.47
|
-0.02
|
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
|
0.06
|
0.05
|
0.04
|
0.03
|
0.02
|
|||||
|
Cash EPS (₹)
|
0.08
|
0.07
|
0.06
|
0.05
|
0.04
|
0.03
|
|||||
|
Adjusted Book Value (₹)
|
1.29
|
1.19
|
1.14
|
1.08
|
1.04
|
1.01
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.27
|
0.06
|
0.05
|
0.34
|
0.56
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.19
|
0.02
|
-0.23
|
0.18
|
-0.02
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.25
|
7.21
|
7.34
|
5.41
|
3.44
|
|||||
|
ROE (%)
|
6.19
|
5.13
|
4.71
|
4.01
|
3.15
|
2.25
|
|||||
|
ROA (%)
|
3.58
|
3.19
|
3.44
|
3.66
|
2.80
|
2.01
|
|||||
|
EBIT Margin (%)
|
1.41
|
1.17
|
1.10
|
1.15
|
1.10
|
1.17
|
|||||
|
Net Margin (%)
|
0.59
|
0.47
|
0.54
|
0.61
|
0.61
|
0.71
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
0.52
|
0.62
|
0.74
|
0.76
|
0.83
|
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 (%)
|
-1.27
|
33.39
|
37.56
|
32.04
|
67.69
|
14.88
|
|||||
|
EBIT Growth (%)
|
27.52
|
41.77
|
31.19
|
38.90
|
57.53
|
13.80
|
|||||
|
Net Profit Growth (%)
|
25.90
|
14.10
|
22.84
|
31.85
|
44.05
|
21.92
|
|||||
|
EPS Growth (%)
|
25.93
|
14.15
|
22.77
|
31.89
|
44.20
|
21.74
|
|||||
|
Book Value Growth (%)
|
--
|
5.07
|
4.85
|
4.19
|
3.05
|
2.23
|
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
|
24.97
|
49.92
|
132.10
|
13.71
|
--
|
--
|
|||||
|
Price / Book Value
|
1.51
|
2.50
|
6.08
|
6.74
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.27
|
21.42
|
65.80
|
80.55
|
11.79
|
21.90
|
|||||
|
Close Price (₹)
|
2.16
|
2.98
|
6.91
|
7.30
|
--
|
--
|
|||||
|
High Price (₹)
|
3.63
|
7.14
|
15.70
|
7.30
|
--
|
--
|
|||||
|
Low Price (₹)
|
1.64
|
2.75
|
4.76
|
1.62
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
24.52
|
37.65
|
87.33
|
92.22
|
--
|
--
|
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
|
--
|
0.54
|
0.58
|
0.07
|
0.03
|
0.09
|
|||||
|
Short term debt to equity ratio
|
--
|
0.54
|
0.58
|
0.07
|
0.03
|
0.09
|
|||||
|
Current Ratio
|
2.05
|
2.66
|
2.53
|
10.99
|
10.98
|
7.04
|
|||||
|
Quick Ratio
|
0.39
|
0.82
|
0.35
|
2.15
|
2.73
|
0.61
|
|||||
|
Interest Coverage
|
2.25
|
2.05
|
2.53
|
3.47
|
3.82
|
5.11
|
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 (%)
|
2.05
|
1.86
|
0.69
|
2.39
|
3.73
|
1.68
|
|||||
|
Asset Turnover
|
6.10
|
6.85
|
6.32
|
6.00
|
4.59
|
2.83
|
|||||
|
Receivable days
|
--
|
4.33
|
4.44
|
9.52
|
8.63
|
17.10
|
|||||
|
Inventory Days
|
--
|
40.85
|
47.64
|
46.34
|
63.97
|
102.59
|
|||||
|
Payable days
|
--
|
0.55
|
0.79
|
0.67
|
0.73
|
0.62
|
|||||
|
Cash Conversion Cycle
|
--
|
44.64
|
51.29
|
55.19
|
71.87
|
119.07
|