Market cap
₹5 Cr
Revenue (TTM)
₹150 Cr
P/E Ratio
11.8
P/B Ratio
--
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
149.50
|
152.89
|
134.38
|
136.32
|
--
|
--
|
|||||
|
Total Income
|
149.91
|
154.23
|
135.02
|
136.49
|
--
|
--
|
|||||
|
Total Expenditure
|
129.53
|
133.91
|
122.79
|
125.67
|
--
|
--
|
|||||
|
EBITDA
|
19.98
|
18.98
|
11.59
|
10.65
|
--
|
--
|
|||||
|
Depreciation
|
2.20
|
1.88
|
1.56
|
1.33
|
--
|
--
|
|||||
|
EBIT
|
17.78
|
17.09
|
10.03
|
9.31
|
--
|
--
|
|||||
|
Interest
|
7.25
|
6.51
|
6.33
|
6.18
|
--
|
--
|
|||||
|
Other Income
|
0.40
|
1.34
|
0.63
|
0.17
|
--
|
--
|
|||||
|
Exceptional Items
|
0.07
|
0.02
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
11.00
|
11.95
|
4.33
|
3.30
|
--
|
--
|
|||||
|
Provision for Tax
|
3.17
|
4.12
|
1.45
|
1.17
|
--
|
--
|
|||||
|
Profit after Tax
|
7.83
|
7.83
|
2.88
|
2.14
|
--
|
--
|
Liabilities (₹ Cr) |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
46.39
|
30.98
|
23.01
|
20.14
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
20.48
|
25.16
|
17.15
|
16.43
|
--
|
--
|
|||||
|
Current Liabilities
|
102.20
|
84.66
|
63.37
|
77.52
|
--
|
--
|
|||||
|
Total Liabilities
|
169.06
|
140.80
|
103.53
|
114.09
|
--
|
--
|
Assets (₹ Cr) |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
24.34
|
24.93
|
15.72
|
14.17
|
--
|
--
|
|||||
|
Current Assets
|
144.48
|
115.78
|
87.81
|
99.91
|
--
|
--
|
|||||
|
Total Assets
|
169.06
|
140.80
|
103.53
|
114.09
|
--
|
--
|
|||||
|
Total Debt*
|
57.68
|
61.59
|
50.82
|
48.93
|
--
|
--
|
|||||
|
Net Current Assets
|
42.28
|
31.12
|
24.44
|
22.40
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.22
|
0.20
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.66
|
4.78
|
8.67
|
7.47
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.69
|
-12.63
|
-3.75
|
-4.84
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
2.10
|
8.05
|
-5.59
|
-1.60
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.25
|
0.20
|
-0.66
|
1.03
|
--
|
--
|
Financials Ratios |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
5.19
|
5.59
|
2.05
|
1.53
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
6.65
|
6.93
|
3.17
|
2.48
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
30.60
|
22.06
|
16.44
|
14.38
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.44
|
3.41
|
8.67
|
7.47
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.42
|
-7.74
|
-0.26
|
-3.89
|
--
|
--
|
Profitability Ratios |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
18.59
|
22.19
|
14.92
|
13.73
|
--
|
--
|
|||||
|
ROE (%)
|
20.33
|
29.04
|
13.33
|
10.61
|
--
|
--
|
|||||
|
ROA (%)
|
5.06
|
6.41
|
2.64
|
1.87
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
11.89
|
11.18
|
7.46
|
6.83
|
--
|
--
|
|||||
|
Net Margin (%)
|
5.23
|
5.07
|
2.13
|
1.56
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
6.42
|
6.21
|
3.30
|
2.54
|
--
|
--
|
Growth Ratios |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-2.22
|
13.77
|
-1.42
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
4.01
|
70.47
|
7.66
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
0.09
|
172.15
|
34.64
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-7.09
|
172.15
|
34.64
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
49.41
|
34.24
|
14.28
|
--
|
--
|
--
|
Valuation Ratios |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.50
|
3.64
|
4.87
|
5.27
|
--
|
--
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.25
|
1.99
|
2.21
|
2.43
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.72
|
1.00
|
1.31
|
1.48
|
--
|
--
|
|||||
|
Current Ratio
|
1.41
|
1.37
|
1.39
|
1.29
|
--
|
--
|
|||||
|
Quick Ratio
|
0.67
|
0.62
|
0.66
|
0.73
|
--
|
--
|
|||||
|
Interest Coverage
|
2.52
|
2.84
|
1.68
|
1.53
|
--
|
--
|
Operating Efficiency Ratios |
Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
37.66
|
29.65
|
28.91
|
38.23
|
--
|
--
|
|||||
|
Asset Turnover
|
1.01
|
1.28
|
1.24
|
1.19
|
--
|
--
|
|||||
|
Receivable days
|
118.69
|
98.22
|
123.54
|
139.55
|
--
|
--
|
|||||
|
Inventory Days
|
162.73
|
126.95
|
120.47
|
115.01
|
--
|
--
|
|||||
|
Payable days
|
166.41
|
109.62
|
122.27
|
158.31
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
115.01
|
115.54
|
121.75
|
96.25
|
--
|
--
|