Market cap
₹45 Cr
Revenue (TTM)
₹22 Cr
P/E Ratio
59.7
P/B Ratio
0.6
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
|
22.03
|
77.06
|
90.33
|
82.85
|
57.25
|
37.07
|
|||||
|
Total Income
|
24.36
|
80.26
|
92.68
|
85.10
|
60.08
|
38.88
|
|||||
|
Total Expenditure
|
22.74
|
73.18
|
79.17
|
74.60
|
53.61
|
34.11
|
|||||
|
EBITDA
|
-0.71
|
3.88
|
11.15
|
8.25
|
3.65
|
2.96
|
|||||
|
Depreciation
|
0.55
|
0.54
|
0.50
|
0.44
|
0.27
|
0.19
|
|||||
|
EBIT
|
-1.26
|
3.34
|
10.65
|
7.82
|
3.38
|
2.77
|
|||||
|
Interest
|
0.00
|
0.14
|
0.17
|
0.10
|
0.15
|
0.30
|
|||||
|
Other Income
|
2.33
|
3.20
|
2.36
|
2.24
|
2.82
|
1.81
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
-0.42
|
--
|
--
|
|||||
|
Profit before Tax
|
1.07
|
6.40
|
12.84
|
9.54
|
6.05
|
4.27
|
|||||
|
Provision for Tax
|
0.31
|
1.64
|
3.27
|
2.42
|
1.68
|
1.19
|
|||||
|
Profit after Tax
|
0.76
|
4.75
|
9.57
|
7.12
|
4.38
|
3.08
|
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
|
72.16
|
71.62
|
67.44
|
45.53
|
22.03
|
17.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.37
|
0.39
|
0.47
|
0.13
|
0.04
|
-0.04
|
|||||
|
Current Liabilities
|
5.70
|
6.38
|
8.43
|
11.54
|
6.46
|
4.41
|
|||||
|
Total Liabilities
|
78.24
|
78.39
|
76.34
|
57.19
|
28.53
|
22.19
|
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
|
7.23
|
33.51
|
36.30
|
19.03
|
5.42
|
2.57
|
|||||
|
Current Assets
|
44.78
|
44.89
|
40.04
|
38.17
|
23.11
|
19.59
|
|||||
|
Total Assets
|
78.24
|
78.39
|
76.34
|
57.19
|
28.53
|
22.19
|
|||||
|
Total Debt*
|
--
|
0.34
|
--
|
--
|
--
|
1.46
|
|||||
|
Net Current Assets
|
39.08
|
38.51
|
31.62
|
26.63
|
16.65
|
15.17
|
|||||
|
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
|
--
|
-6.18
|
4.33
|
0.19
|
5.39
|
-1.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.96
|
-16.21
|
-17.08
|
-2.59
|
-0.42
|
|||||
|
Cash from Financing Activities
|
--
|
0.28
|
12.71
|
16.36
|
-1.62
|
1.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-1.95
|
0.84
|
-0.53
|
1.18
|
-0.18
|
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 (₹)
|
0.57
|
3.56
|
7.17
|
6.12
|
4.22
|
2.97
|
|||||
|
Cash EPS (₹)
|
0.57
|
3.97
|
7.54
|
6.50
|
4.47
|
3.15
|
|||||
|
Adjusted Book Value (₹)
|
54.13
|
53.64
|
50.51
|
35.52
|
21.22
|
17.13
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-4.63
|
3.24
|
0.16
|
5.19
|
-4.56
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-5.71
|
1.11
|
-0.53
|
2.95
|
-6.22
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.38
|
23.02
|
28.53
|
30.07
|
26.98
|
|||||
|
ROE (%)
|
1.06
|
6.84
|
17.60
|
22.48
|
21.98
|
18.99
|
|||||
|
ROA (%)
|
0.97
|
6.14
|
14.33
|
16.60
|
17.26
|
15.70
|
|||||
|
EBIT Margin (%)
|
-5.71
|
4.34
|
11.79
|
9.44
|
5.90
|
7.46
|
|||||
|
Net Margin (%)
|
3.13
|
5.92
|
10.32
|
8.36
|
7.28
|
7.93
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
6.87
|
11.15
|
9.12
|
8.11
|
8.83
|
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 (%)
|
-65.54
|
-14.68
|
9.02
|
44.71
|
54.46
|
59.63
|
|||||
|
EBIT Growth (%)
|
-186.39
|
-68.62
|
36.18
|
131.29
|
22.21
|
309.53
|
|||||
|
Net Profit Growth (%)
|
-78.38
|
-50.31
|
34.46
|
62.64
|
41.90
|
42.41
|
|||||
|
EPS Growth (%)
|
-78.38
|
-50.31
|
17.00
|
45.26
|
41.90
|
42.41
|
|||||
|
Book Value Growth (%)
|
--
|
6.20
|
63.40
|
87.40
|
23.88
|
21.00
|
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
|
59.69
|
23.98
|
22.71
|
23.23
|
14.99
|
2.00
|
|||||
|
Price / Book Value
|
0.63
|
1.59
|
3.22
|
4.00
|
2.98
|
1.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
27.66
|
16.14
|
15.93
|
15.64
|
9.87
|
5.37
|
|||||
|
Close Price (₹)
|
39.07
|
85.38
|
162.70
|
142.25
|
63.20
|
23.79
|
|||||
|
High Price (₹)
|
104.90
|
198.00
|
300.05
|
232.40
|
84.00
|
24.71
|
|||||
|
Low Price (₹)
|
31.50
|
82.50
|
137.15
|
61.85
|
20.04
|
16.70
|
|||||
|
Market Cap (₹ Cr)
|
45.48
|
114.01
|
217.26
|
165.28
|
65.58
|
24.69
|
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
|
--
|
0.00
|
--
|
--
|
--
|
0.08
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
--
|
--
|
--
|
0.08
|
|||||
|
Current Ratio
|
7.85
|
7.04
|
4.75
|
3.31
|
3.58
|
4.44
|
|||||
|
Quick Ratio
|
1.66
|
2.08
|
2.30
|
2.73
|
2.56
|
3.26
|
|||||
|
Interest Coverage
|
269.00
|
46.02
|
77.32
|
98.54
|
40.47
|
15.14
|
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 (%)
|
13.86
|
8.44
|
12.15
|
18.57
|
8.44
|
11.61
|
|||||
|
Asset Turnover
|
0.28
|
1.00
|
1.35
|
1.93
|
2.26
|
1.89
|
|||||
|
Receivable days
|
--
|
41.38
|
53.25
|
44.53
|
29.12
|
36.42
|
|||||
|
Inventory Days
|
--
|
123.70
|
55.16
|
29.13
|
37.46
|
37.09
|
|||||
|
Payable days
|
--
|
18.06
|
28.37
|
26.09
|
23.54
|
31.10
|
|||||
|
Cash Conversion Cycle
|
--
|
147.02
|
80.04
|
47.56
|
43.04
|
42.41
|