Market cap
₹94 Cr
Revenue (TTM)
₹248 Cr
P/E Ratio
9.5
P/B Ratio
1.4
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
|
248.20
|
233.36
|
203.39
|
172.55
|
--
|
--
|
|||||
|
Total Income
|
248.54
|
233.76
|
203.90
|
173.01
|
--
|
--
|
|||||
|
Total Expenditure
|
221.85
|
208.20
|
183.89
|
156.19
|
--
|
--
|
|||||
|
EBITDA
|
26.35
|
25.16
|
19.49
|
16.37
|
--
|
--
|
|||||
|
Depreciation
|
7.01
|
4.35
|
3.52
|
3.05
|
--
|
--
|
|||||
|
EBIT
|
19.34
|
20.81
|
15.97
|
13.31
|
--
|
--
|
|||||
|
Interest
|
7.48
|
9.55
|
8.07
|
6.52
|
--
|
--
|
|||||
|
Other Income
|
0.34
|
0.40
|
0.51
|
0.46
|
--
|
--
|
|||||
|
Exceptional Items
|
1.01
|
-0.15
|
-0.07
|
-0.01
|
--
|
--
|
|||||
|
Profit before Tax
|
13.22
|
11.51
|
8.33
|
7.24
|
--
|
--
|
|||||
|
Provision for Tax
|
3.27
|
2.86
|
2.30
|
1.72
|
--
|
--
|
|||||
|
Profit after Tax
|
9.95
|
8.65
|
6.03
|
5.52
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
9.95
|
8.65
|
6.03
|
5.52
|
--
|
--
|
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
|
64.47
|
54.65
|
46.15
|
40.26
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
56.93
|
44.80
|
57.32
|
41.52
|
--
|
--
|
|||||
|
Current Liabilities
|
136.41
|
125.62
|
108.31
|
80.33
|
--
|
--
|
|||||
|
Total Liabilities
|
257.82
|
225.07
|
211.77
|
162.11
|
--
|
--
|
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
|
68.90
|
61.92
|
55.58
|
40.55
|
--
|
--
|
|||||
|
Current Assets
|
187.20
|
163.15
|
156.19
|
121.56
|
--
|
--
|
|||||
|
Total Assets
|
257.82
|
225.07
|
211.77
|
162.11
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
124.16
|
121.16
|
90.00
|
--
|
--
|
|||||
|
Net Current Assets
|
50.79
|
37.52
|
47.89
|
41.23
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
0.54
|
0.54
|
0.35
|
--
|
--
|
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
|
--
|
13.22
|
-0.71
|
7.72
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-10.83
|
-18.53
|
-5.56
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-6.19
|
23.09
|
-2.64
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-3.80
|
3.85
|
-0.48
|
--
|
--
|
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 (₹)
|
30.77
|
28.81
|
20.11
|
18.40
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
33.15
|
43.30
|
31.84
|
28.57
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
223.12
|
182.11
|
153.78
|
134.15
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
44.05
|
-2.36
|
25.72
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-23.06
|
-92.59
|
-24.28
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.17
|
11.03
|
10.56
|
--
|
--
|
|||||
|
ROE (%)
|
14.98
|
17.15
|
13.97
|
13.72
|
--
|
--
|
|||||
|
ROA (%)
|
4.12
|
3.96
|
3.23
|
3.41
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
7.79
|
8.92
|
7.85
|
7.72
|
--
|
--
|
|||||
|
Net Margin (%)
|
4.00
|
3.70
|
2.96
|
3.19
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
5.57
|
4.70
|
4.97
|
--
|
--
|
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 (%)
|
3.99
|
14.74
|
17.87
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-1.59
|
30.31
|
19.96
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-8.00
|
43.27
|
9.28
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
2.64
|
43.27
|
9.28
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
18.42
|
14.63
|
--
|
--
|
--
|
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
|
9.50
|
0.52
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.41
|
0.08
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.65
|
5.02
|
6.01
|
5.52
|
--
|
--
|
|||||
|
Close Price (₹)
|
304.70
|
15.00
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
304.70
|
15.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
31.19
|
15.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
94.47
|
4.50
|
--
|
--
|
--
|
--
|
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
|
0.77
|
2.27
|
2.63
|
2.24
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
1.37
|
1.26
|
1.13
|
--
|
--
|
|||||
|
Current Ratio
|
1.37
|
1.30
|
1.44
|
1.51
|
--
|
--
|
|||||
|
Quick Ratio
|
0.71
|
0.63
|
0.80
|
0.87
|
--
|
--
|
|||||
|
Interest Coverage
|
2.77
|
2.20
|
2.03
|
2.11
|
--
|
--
|
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 (%)
|
32.43
|
27.82
|
30.98
|
28.91
|
--
|
--
|
|||||
|
Asset Turnover
|
1.03
|
1.07
|
1.09
|
1.06
|
--
|
--
|
|||||
|
Receivable days
|
--
|
100.04
|
101.30
|
105.53
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
120.50
|
109.29
|
109.38
|
--
|
--
|
|||||
|
Payable days
|
--
|
146.26
|
144.97
|
122.91
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
74.28
|
65.62
|
92.00
|
--
|
--
|