Market cap
₹167 Cr
Revenue (TTM)
₹12 Cr
P/E Ratio
20.1
P/B Ratio
4.3
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12.18
|
7.77
|
5.21
|
--
|
--
|
--
|
|||||
|
Total Income
|
12.42
|
7.78
|
5.27
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
5.30
|
4.94
|
3.86
|
--
|
--
|
--
|
|||||
|
EBITDA
|
6.88
|
2.83
|
1.35
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.63
|
0.49
|
0.47
|
--
|
--
|
--
|
|||||
|
EBIT
|
6.26
|
2.34
|
0.88
|
--
|
--
|
--
|
|||||
|
Interest
|
0.29
|
0.15
|
0.07
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.24
|
0.01
|
0.06
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6.20
|
2.21
|
0.87
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
1.72
|
0.55
|
0.24
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
4.48
|
1.66
|
0.63
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
4.48
|
1.66
|
0.63
|
--
|
--
|
--
|
Liabilities (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
35.61
|
16.81
|
7.59
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.42
|
0.44
|
0.37
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
6.83
|
2.07
|
2.22
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
42.86
|
19.33
|
10.19
|
--
|
--
|
--
|
Assets (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
12.79
|
9.18
|
5.17
|
--
|
--
|
--
|
|||||
|
Current Assets
|
30.07
|
10.15
|
5.01
|
--
|
--
|
--
|
|||||
|
Total Assets
|
42.86
|
19.33
|
10.19
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
0.64
|
1.82
|
0.80
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
23.24
|
8.08
|
2.79
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-9.19
|
-3.72
|
2.57
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-4.19
|
-4.49
|
-2.55
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
14.04
|
7.49
|
0.72
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.66
|
-0.72
|
0.75
|
--
|
--
|
--
|
Financials Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
4.18
|
1.84
|
1.07
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
4.77
|
2.37
|
1.87
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
29.52
|
18.64
|
12.94
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-8.57
|
-12.38
|
13.15
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-14.43
|
-16.76
|
-1.25
|
--
|
--
|
--
|
Profitability Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
23.66
|
17.45
|
11.17
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
18.50
|
13.57
|
8.26
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
14.41
|
11.22
|
6.16
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
51.34
|
30.17
|
16.89
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
36.08
|
21.28
|
11.89
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
41.92
|
27.56
|
21.11
|
--
|
--
|
--
|
Growth Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
56.82
|
49.02
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
166.84
|
166.27
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
170.61
|
164.10
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
127.77
|
71.90
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
88.14
|
121.36
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
25.11
|
13.92
|
6.38
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.56
|
4.11
|
1.58
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.80
|
24.95
|
8.52
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
105.00
|
76.67
|
20.43
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
159.00
|
90.67
|
30.67
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
54.00
|
18.00
|
16.03
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
112.50
|
69.15
|
11.99
|
--
|
--
|
--
|
Solvency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.02
|
0.11
|
0.11
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.08
|
0.06
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
4.40
|
4.90
|
2.26
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
4.40
|
4.90
|
2.26
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
22.36
|
15.53
|
13.32
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
47.32
|
52.90
|
16.88
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.39
|
0.53
|
0.51
|
--
|
--
|
--
|
|||||
|
Receivable days
|
147.92
|
117.22
|
61.62
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|