Market cap
₹263 Cr
Revenue (TTM)
₹453 Cr
P/E Ratio
30.7
P/B Ratio
4.6
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
|
453.23
|
331.49
|
210.62
|
330.60
|
310.36
|
145.18
|
|||||
|
Total Income
|
453.71
|
332.32
|
212.75
|
336.95
|
314.61
|
149.24
|
|||||
|
Total Expenditure
|
437.11
|
321.78
|
206.31
|
326.29
|
301.43
|
141.56
|
|||||
|
EBITDA
|
16.12
|
9.71
|
4.30
|
4.31
|
8.93
|
3.62
|
|||||
|
Depreciation
|
2.96
|
3.59
|
3.59
|
4.00
|
3.35
|
2.81
|
|||||
|
EBIT
|
13.16
|
6.12
|
0.71
|
0.31
|
5.58
|
0.81
|
|||||
|
Interest
|
2.21
|
1.66
|
0.76
|
1.83
|
1.21
|
0.72
|
|||||
|
Other Income
|
0.48
|
0.82
|
2.14
|
6.35
|
4.25
|
4.06
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
11.43
|
4.99
|
1.71
|
4.82
|
8.63
|
4.15
|
|||||
|
Provision for Tax
|
2.98
|
1.34
|
0.62
|
1.15
|
2.18
|
1.42
|
|||||
|
Profit after Tax
|
8.45
|
3.65
|
1.10
|
3.67
|
6.45
|
2.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.11
|
--
|
--
|
-0.06
|
-0.15
|
--
|
|||||
|
Consolidated Profit
|
8.56
|
3.65
|
1.10
|
3.61
|
6.31
|
2.73
|
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
|
54.07
|
49.68
|
47.77
|
48.40
|
46.51
|
40.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.55
|
1.00
|
3.32
|
6.68
|
6.85
|
5.24
|
|||||
|
Current Liabilities
|
50.67
|
22.75
|
10.29
|
14.31
|
29.42
|
17.42
|
|||||
|
Total Liabilities
|
105.29
|
73.66
|
61.38
|
69.39
|
82.78
|
62.87
|
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
|
16.32
|
16.70
|
20.09
|
23.60
|
25.26
|
17.73
|
|||||
|
Current Assets
|
87.81
|
56.73
|
41.30
|
45.79
|
57.52
|
45.13
|
|||||
|
Total Assets
|
105.29
|
73.66
|
61.38
|
69.39
|
82.78
|
62.87
|
|||||
|
Total Debt*
|
--
|
21.50
|
10.74
|
14.17
|
25.98
|
16.61
|
|||||
|
Net Current Assets
|
37.13
|
33.98
|
31.01
|
31.48
|
28.10
|
27.72
|
|||||
|
Contingent Liabilities
|
--
|
--
|
0.40
|
0.53
|
0.04
|
--
|
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
|
--
|
-10.53
|
11.64
|
18.74
|
-0.20
|
-3.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.97
|
-3.20
|
-3.52
|
-9.09
|
-5.58
|
|||||
|
Cash from Financing Activities
|
--
|
7.38
|
-6.29
|
-15.25
|
8.92
|
9.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-2.17
|
2.15
|
-0.04
|
-0.37
|
-0.09
|
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 (₹)
|
0.31
|
0.08
|
0.02
|
0.08
|
0.14
|
0.06
|
|||||
|
Cash EPS (₹)
|
0.19
|
0.16
|
0.10
|
0.17
|
0.21
|
0.12
|
|||||
|
Adjusted Book Value (₹)
|
1.24
|
1.08
|
1.04
|
1.05
|
1.01
|
0.87
|
|||||
|
Dividend per Share (₹)
|
--
|
0.04
|
0.04
|
0.04
|
0.04
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-9.15
|
10.12
|
16.30
|
-0.18
|
-3.93
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-12.28
|
7.48
|
11.50
|
-8.04
|
-11.55
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.26
|
4.08
|
9.86
|
15.21
|
8.58
|
|||||
|
ROE (%)
|
16.68
|
7.49
|
2.28
|
7.74
|
14.88
|
6.79
|
|||||
|
ROA (%)
|
9.44
|
5.42
|
1.68
|
4.83
|
8.86
|
4.34
|
|||||
|
EBIT Margin (%)
|
2.90
|
1.85
|
0.34
|
0.09
|
1.80
|
0.56
|
|||||
|
Net Margin (%)
|
1.86
|
1.10
|
0.52
|
1.09
|
2.05
|
1.83
|
|||||
|
Cash Profit Margin (%)
|
--
|
2.18
|
2.22
|
2.26
|
3.08
|
3.67
|
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 (%)
|
38.85
|
57.39
|
-36.29
|
6.52
|
113.77
|
--
|
|||||
|
EBIT Growth (%)
|
103.09
|
759.85
|
132.68
|
-94.52
|
585.19
|
--
|
|||||
|
Net Profit Growth (%)
|
151.23
|
233.00
|
-70.15
|
-43.07
|
136.29
|
--
|
|||||
|
EPS Growth (%)
|
186.51
|
233.00
|
-69.66
|
-42.68
|
130.94
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
4.00
|
-1.31
|
4.06
|
15.68
|
--
|
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
|
30.69
|
147.44
|
360.97
|
108.06
|
47.59
|
31.80
|
|||||
|
Price / Book Value
|
4.59
|
10.84
|
8.29
|
8.07
|
6.45
|
2.48
|
|||||
|
Dividend Yield (%)
|
--
|
0.32
|
0.44
|
0.44
|
0.57
|
--
|
|||||
|
EV/EBITDA
|
18.33
|
52.95
|
62.10
|
37.67
|
24.72
|
15.10
|
|||||
|
Close Price (₹)
|
7.30
|
11.70
|
8.60
|
8.49
|
6.52
|
2.17
|
|||||
|
High Price (₹)
|
70.41
|
13.37
|
11.00
|
9.75
|
6.52
|
2.18
|
|||||
|
Low Price (₹)
|
6.64
|
7.26
|
7.37
|
6.15
|
2.11
|
1.13
|
|||||
|
Market Cap (₹ Cr)
|
262.66
|
538.31
|
395.77
|
390.54
|
300.03
|
99.86
|
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
|
--
|
0.43
|
0.22
|
0.29
|
0.56
|
0.41
|
|||||
|
Short term debt to equity ratio
|
--
|
0.38
|
0.13
|
0.13
|
0.36
|
0.26
|
|||||
|
Current Ratio
|
1.73
|
2.49
|
4.01
|
3.20
|
1.96
|
2.59
|
|||||
|
Quick Ratio
|
1.66
|
2.38
|
3.83
|
3.11
|
1.88
|
2.48
|
|||||
|
Interest Coverage
|
6.17
|
4.00
|
3.26
|
3.63
|
8.15
|
6.76
|
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 (%)
|
17.21
|
15.28
|
14.59
|
11.54
|
14.92
|
24.99
|
|||||
|
Asset Turnover
|
5.07
|
4.92
|
3.24
|
4.46
|
4.37
|
2.40
|
|||||
|
Receivable days
|
--
|
44.79
|
59.42
|
45.38
|
47.41
|
87.78
|
|||||
|
Inventory Days
|
--
|
2.41
|
2.78
|
1.97
|
2.43
|
4.60
|
|||||
|
Payable days
|
--
|
1.62
|
1.92
|
2.20
|
2.90
|
4.10
|
|||||
|
Cash Conversion Cycle
|
--
|
45.58
|
60.27
|
45.15
|
46.94
|
88.28
|