Market cap
₹173 Cr
Revenue (TTM)
₹353 Cr
P/E Ratio
8.5
P/B Ratio
0.9
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
|
352.58
|
329.74
|
274.39
|
252.19
|
198.56
|
--
|
|||||
|
Total Income
|
359.49
|
334.70
|
277.29
|
254.29
|
199.65
|
--
|
|||||
|
Total Expenditure
|
304.08
|
288.40
|
241.24
|
218.98
|
172.66
|
--
|
|||||
|
EBITDA
|
48.50
|
41.34
|
33.16
|
33.21
|
25.89
|
--
|
|||||
|
Depreciation
|
18.27
|
17.34
|
15.55
|
13.92
|
11.04
|
--
|
|||||
|
EBIT
|
30.22
|
23.99
|
17.61
|
19.29
|
14.85
|
--
|
|||||
|
Interest
|
10.29
|
9.54
|
8.38
|
7.01
|
3.10
|
--
|
|||||
|
Other Income
|
6.91
|
4.96
|
2.90
|
2.10
|
1.10
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
26.85
|
12.98
|
11.93
|
14.34
|
12.85
|
--
|
|||||
|
Provision for Tax
|
6.42
|
5.01
|
3.29
|
3.68
|
3.28
|
--
|
|||||
|
Profit after Tax
|
20.43
|
7.96
|
8.64
|
10.66
|
9.57
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
20.43
|
7.96
|
8.64
|
10.66
|
9.57
|
--
|
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
|
180.54
|
161.38
|
153.32
|
130.07
|
115.75
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
43.44
|
47.19
|
37.27
|
39.51
|
27.06
|
--
|
|||||
|
Current Liabilities
|
118.15
|
118.01
|
95.91
|
96.48
|
49.35
|
--
|
|||||
|
Total Liabilities
|
342.13
|
326.59
|
286.50
|
266.05
|
192.16
|
--
|
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
|
164.49
|
179.47
|
163.16
|
141.82
|
112.46
|
--
|
|||||
|
Current Assets
|
155.69
|
147.11
|
123.34
|
124.23
|
79.70
|
--
|
|||||
|
Total Assets
|
342.13
|
326.59
|
286.50
|
266.05
|
192.16
|
--
|
|||||
|
Total Debt*
|
--
|
103.97
|
73.46
|
73.94
|
38.38
|
--
|
|||||
|
Net Current Assets
|
37.53
|
29.10
|
27.43
|
27.75
|
30.34
|
--
|
|||||
|
Contingent Liabilities
|
--
|
122.34
|
114.46
|
2.68
|
2.43
|
--
|
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
|
--
|
18.10
|
20.86
|
13.81
|
0.41
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-35.87
|
-33.79
|
-39.29
|
-19.18
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
22.03
|
7.23
|
33.25
|
17.83
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
4.26
|
-5.70
|
7.76
|
-0.94
|
--
|
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 (₹)
|
2.75
|
1.09
|
1.18
|
1.55
|
1.42
|
--
|
|||||
|
Cash EPS (₹)
|
2.75
|
3.45
|
3.30
|
3.58
|
3.06
|
--
|
|||||
|
Adjusted Book Value (₹)
|
25.29
|
21.77
|
20.69
|
18.93
|
17.17
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
0.08
|
0.08
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
2.47
|
5.69
|
12.06
|
0.36
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.29
|
-1.75
|
-23.30
|
-40.69
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.15
|
9.43
|
11.92
|
10.35
|
--
|
|||||
|
ROE (%)
|
11.59
|
5.11
|
6.13
|
8.67
|
8.27
|
--
|
|||||
|
ROA (%)
|
6.17
|
2.60
|
3.13
|
4.65
|
4.98
|
--
|
|||||
|
EBIT Margin (%)
|
8.57
|
7.28
|
6.42
|
7.65
|
7.48
|
--
|
|||||
|
Net Margin (%)
|
5.68
|
2.38
|
3.12
|
4.19
|
4.79
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
7.67
|
8.79
|
9.72
|
10.37
|
--
|
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 (%)
|
5.71
|
20.17
|
8.80
|
27.01
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
28.72
|
36.25
|
-8.73
|
29.89
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
41.12
|
-7.87
|
-18.94
|
11.37
|
--
|
--
|
|||||
|
EPS Growth (%)
|
39.87
|
-7.92
|
-24.04
|
9.28
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
5.29
|
16.60
|
12.36
|
--
|
--
|
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
|
8.47
|
20.82
|
17.32
|
2.51
|
21.94
|
--
|
|||||
|
Price / Book Value
|
0.92
|
1.04
|
1.97
|
1.24
|
1.81
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
0.36
|
0.27
|
--
|
|||||
|
EV/EBITDA
|
4.95
|
5.64
|
10.23
|
6.40
|
9.15
|
--
|
|||||
|
Close Price (₹)
|
21.63
|
22.60
|
40.83
|
23.41
|
31.15
|
--
|
|||||
|
High Price (₹)
|
28.95
|
48.50
|
64.75
|
44.67
|
47.33
|
--
|
|||||
|
Low Price (₹)
|
14.25
|
19.56
|
23.17
|
22.93
|
13.65
|
--
|
|||||
|
Market Cap (₹ Cr)
|
172.91
|
165.76
|
299.25
|
160.80
|
209.95
|
--
|
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
|
0.13
|
0.65
|
0.48
|
0.57
|
0.33
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.44
|
0.35
|
0.38
|
0.21
|
--
|
|||||
|
Current Ratio
|
1.32
|
1.25
|
1.29
|
1.29
|
1.61
|
--
|
|||||
|
Quick Ratio
|
0.59
|
0.67
|
0.54
|
0.60
|
0.75
|
--
|
|||||
|
Interest Coverage
|
3.61
|
2.36
|
2.42
|
3.05
|
5.14
|
--
|
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 (%)
|
16.16
|
19.54
|
14.88
|
16.13
|
14.67
|
--
|
|||||
|
Asset Turnover
|
1.06
|
1.08
|
1.00
|
1.10
|
1.03
|
--
|
|||||
|
Receivable days
|
--
|
58.20
|
54.09
|
50.36
|
53.47
|
--
|
|||||
|
Inventory Days
|
--
|
77.15
|
91.44
|
78.65
|
78.51
|
--
|
|||||
|
Payable days
|
--
|
37.79
|
43.23
|
48.10
|
49.91
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
97.56
|
102.29
|
80.91
|
82.07
|
--
|