Market cap
₹34 Cr
Revenue (TTM)
₹172 Cr
P/E Ratio
8.6
P/B Ratio
0.5
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
|
171.87
|
132.95
|
107.82
|
33.96
|
--
|
--
|
|||||
|
Total Income
|
171.87
|
132.95
|
107.82
|
33.96
|
--
|
--
|
|||||
|
Total Expenditure
|
166.95
|
129.32
|
105.50
|
32.77
|
--
|
--
|
|||||
|
EBITDA
|
4.92
|
3.63
|
2.32
|
1.19
|
--
|
--
|
|||||
|
Depreciation
|
0.16
|
0.15
|
0.13
|
0.04
|
--
|
--
|
|||||
|
EBIT
|
4.76
|
3.48
|
2.19
|
1.15
|
--
|
--
|
|||||
|
Interest
|
0.41
|
0.13
|
0.11
|
0.03
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.35
|
3.35
|
2.07
|
1.12
|
--
|
--
|
|||||
|
Provision for Tax
|
1.10
|
0.84
|
0.56
|
0.29
|
--
|
--
|
|||||
|
Profit after Tax
|
3.26
|
2.51
|
1.51
|
0.83
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
-0.01
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3.26
|
2.51
|
1.51
|
0.81
|
--
|
--
|
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
|
34.36
|
26.91
|
24.40
|
10.89
|
--
|
--
|
|||||
|
Minority Interest
|
0.01
|
0.01
|
0.01
|
0.01
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.80
|
1.64
|
0.39
|
0.02
|
--
|
--
|
|||||
|
Current Liabilities
|
16.09
|
5.08
|
2.48
|
3.90
|
--
|
--
|
|||||
|
Total Liabilities
|
52.27
|
33.64
|
27.28
|
14.83
|
--
|
--
|
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
|
6.58
|
3.00
|
2.32
|
1.59
|
--
|
--
|
|||||
|
Current Assets
|
45.69
|
30.65
|
24.96
|
13.24
|
--
|
--
|
|||||
|
Total Assets
|
52.27
|
33.64
|
27.28
|
14.83
|
--
|
--
|
|||||
|
Total Debt*
|
7.56
|
2.51
|
1.26
|
0.85
|
--
|
--
|
|||||
|
Net Current Assets
|
29.60
|
25.57
|
22.48
|
9.34
|
--
|
--
|
|||||
|
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
|
-5.45
|
-1.16
|
-12.20
|
-8.11
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-3.51
|
--
|
-0.86
|
-1.63
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
8.87
|
1.14
|
12.30
|
10.90
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.10
|
-0.02
|
-0.76
|
1.15
|
--
|
--
|
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 (₹)
|
0.83
|
0.72
|
0.43
|
0.51
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
0.87
|
0.76
|
0.47
|
0.55
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
8.71
|
7.69
|
6.97
|
6.84
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-2.20
|
-0.53
|
-5.54
|
-8.10
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-2.49
|
-0.58
|
-6.12
|
-10.04
|
--
|
--
|
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 (%)
|
13.35
|
12.63
|
11.70
|
9.76
|
--
|
--
|
|||||
|
ROE (%)
|
10.63
|
9.77
|
8.56
|
7.61
|
--
|
--
|
|||||
|
ROA (%)
|
7.58
|
8.23
|
7.18
|
5.59
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
2.77
|
2.62
|
2.03
|
3.37
|
--
|
--
|
|||||
|
Net Margin (%)
|
1.89
|
1.89
|
1.40
|
2.44
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
1.99
|
2.00
|
1.52
|
2.56
|
--
|
--
|
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 (%)
|
29.28
|
23.31
|
217.49
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
36.91
|
59.02
|
90.97
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
29.90
|
65.87
|
82.42
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
15.25
|
65.87
|
-15.66
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
27.71
|
10.27
|
124.10
|
--
|
--
|
--
|
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
|
28.65
|
2.10
|
9.00
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.32
|
0.31
|
0.56
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
31.63
|
2.90
|
6.24
|
8.17
|
--
|
--
|
|||||
|
Close Price (₹)
|
37.59
|
2.39
|
3.89
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
61.17
|
4.69
|
7.06
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
2.43
|
2.18
|
3.65
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
148.31
|
8.36
|
13.61
|
--
|
--
|
--
|
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
|
0.22
|
0.09
|
0.05
|
0.08
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.03
|
0.04
|
0.08
|
--
|
--
|
|||||
|
Current Ratio
|
2.84
|
6.04
|
10.05
|
3.39
|
--
|
--
|
|||||
|
Quick Ratio
|
2.33
|
5.18
|
9.06
|
3.24
|
--
|
--
|
|||||
|
Interest Coverage
|
11.63
|
26.86
|
19.16
|
44.05
|
--
|
--
|
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 (%)
|
18.45
|
18.67
|
8.61
|
8.10
|
--
|
--
|
|||||
|
Asset Turnover
|
4.00
|
4.36
|
5.12
|
2.29
|
--
|
--
|
|||||
|
Receivable days
|
60.04
|
46.82
|
20.37
|
29.57
|
--
|
--
|
|||||
|
Inventory Days
|
13.34
|
9.38
|
5.22
|
6.62
|
--
|
--
|
|||||
|
Payable days
|
11.07
|
4.34
|
2.79
|
14.14
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
62.31
|
51.86
|
22.80
|
22.05
|
--
|
--
|