Market cap
₹253 Cr
Revenue (TTM)
₹222 Cr
P/E Ratio
38.8
P/B Ratio
2.1
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
|
221.93
|
189.90
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
226.76
|
195.20
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
207.57
|
184.57
|
--
|
--
|
--
|
--
|
|||||
|
EBITDA
|
14.36
|
5.32
|
--
|
--
|
--
|
--
|
|||||
|
Depreciation
|
3.53
|
1.51
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
10.84
|
3.81
|
--
|
--
|
--
|
--
|
|||||
|
Interest
|
1.81
|
1.54
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
4.82
|
5.30
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
13.85
|
7.58
|
--
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
3.87
|
2.24
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
9.99
|
5.34
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.02
|
0.02
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
10.00
|
5.35
|
--
|
--
|
--
|
--
|
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
|
132.62
|
104.81
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
0.02
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.26
|
4.97
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
46.52
|
34.58
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
183.40
|
144.38
|
--
|
--
|
--
|
--
|
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
|
73.14
|
56.74
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
110.26
|
87.59
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
183.40
|
144.38
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
2.33
|
9.91
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
63.74
|
53.01
|
--
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.20
|
0.05
|
--
|
--
|
--
|
--
|
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
|
-2.40
|
3.44
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.55
|
-12.06
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
3.33
|
8.33
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.63
|
-0.29
|
--
|
--
|
--
|
--
|
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 (₹)
|
9.47
|
5.07
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
12.79
|
6.49
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
113.54
|
99.19
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-2.28
|
3.25
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-4.29
|
-6.53
|
--
|
--
|
--
|
--
|
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 (%)
|
12.55
|
7.95
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
8.89
|
5.09
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
6.09
|
3.70
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
4.88
|
2.01
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
4.40
|
2.73
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
4.97
|
3.02
|
--
|
--
|
--
|
--
|
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 (%)
|
16.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
184.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
87.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
86.84
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
14.47
|
--
|
--
|
--
|
--
|
--
|
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
|
25.97
|
24.81
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.17
|
1.27
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.30
|
10.55
|
--
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
246.00
|
125.80
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
247.00
|
188.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
117.90
|
100.65
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
259.80
|
132.85
|
--
|
--
|
--
|
--
|
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
|
0.09
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.07
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.37
|
2.53
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.70
|
1.98
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
8.67
|
5.93
|
--
|
--
|
--
|
--
|
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 (%)
|
7.61
|
10.83
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.66
|
1.57
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
25.13
|
33.04
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
33.78
|
30.88
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
80.97
|
62.14
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-22.06
|
1.78
|
--
|
--
|
--
|
--
|