Market cap
₹31 Cr
Revenue (TTM)
₹21 Cr
P/E Ratio
19.3
P/B Ratio
--
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
|
21.04
|
15.16
|
7.45
|
2.53
|
5.47
|
8.33
|
|||||
|
Total Income
|
21.23
|
15.17
|
7.47
|
2.62
|
5.49
|
8.35
|
|||||
|
Total Expenditure
|
15.33
|
10.79
|
5.69
|
2.03
|
5.23
|
7.59
|
|||||
|
EBITDA
|
5.71
|
4.36
|
1.76
|
0.50
|
0.24
|
0.74
|
|||||
|
Depreciation
|
0.17
|
0.10
|
0.09
|
0.12
|
0.10
|
0.06
|
|||||
|
EBIT
|
5.54
|
4.27
|
1.68
|
0.38
|
0.15
|
0.68
|
|||||
|
Interest
|
0.21
|
0.10
|
0.05
|
0.00
|
0.01
|
0.00
|
|||||
|
Other Income
|
0.19
|
0.02
|
0.01
|
0.09
|
0.03
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.51
|
4.18
|
1.64
|
0.47
|
0.17
|
0.70
|
|||||
|
Provision for Tax
|
1.27
|
1.16
|
0.45
|
0.12
|
0.04
|
0.18
|
|||||
|
Profit after Tax
|
4.24
|
3.02
|
1.19
|
0.35
|
0.12
|
0.52
|
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
|
18.24
|
7.39
|
4.37
|
1.64
|
1.29
|
1.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.52
|
0.42
|
0.29
|
-0.03
|
-0.02
|
-0.01
|
|||||
|
Current Liabilities
|
4.00
|
1.54
|
0.87
|
0.58
|
0.19
|
0.72
|
|||||
|
Total Liabilities
|
22.78
|
9.39
|
5.57
|
2.22
|
1.49
|
1.89
|
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
|
4.41
|
0.97
|
1.78
|
0.34
|
0.68
|
0.77
|
|||||
|
Current Assets
|
18.34
|
8.38
|
3.75
|
1.85
|
0.79
|
1.11
|
|||||
|
Total Assets
|
22.78
|
9.39
|
5.57
|
2.22
|
1.49
|
1.89
|
|||||
|
Total Debt*
|
2.35
|
0.46
|
0.33
|
0.00
|
0.00
|
0.00
|
|||||
|
Net Current Assets
|
14.34
|
6.84
|
2.88
|
1.27
|
0.59
|
0.39
|
|||||
|
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
|
3.83
|
-0.34
|
0.94
|
-0.08
|
-0.18
|
0.93
|
|||||
|
Cash Flow from Investing Activities
|
-8.57
|
-0.46
|
-1.50
|
0.29
|
0.02
|
-0.67
|
|||||
|
Cash from Financing Activities
|
6.24
|
0.87
|
0.99
|
0.00
|
0.00
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
1.50
|
0.08
|
0.43
|
0.21
|
-0.17
|
0.26
|
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 (₹)
|
9.53
|
6.97
|
2.74
|
0.01
|
0.41
|
1.70
|
|||||
|
Cash EPS (₹)
|
9.91
|
7.19
|
2.94
|
0.02
|
0.72
|
1.90
|
|||||
|
Adjusted Book Value (₹)
|
31.07
|
17.07
|
10.10
|
0.03
|
4.26
|
3.85
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
8.60
|
-0.78
|
4.03
|
-0.50
|
-1,818.00
|
9,321.00
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.06
|
1.28
|
-1.35
|
0.10
|
-2,448.00
|
6,773.00
|
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 (%)
|
40.29
|
68.27
|
53.32
|
32.08
|
13.94
|
76.49
|
|||||
|
ROE (%)
|
39.98
|
51.32
|
39.46
|
23.85
|
10.01
|
56.59
|
|||||
|
ROA (%)
|
26.42
|
40.55
|
30.70
|
19.13
|
7.36
|
39.96
|
|||||
|
EBIT Margin (%)
|
26.34
|
28.15
|
22.52
|
15.10
|
2.68
|
8.14
|
|||||
|
Net Margin (%)
|
19.98
|
19.89
|
15.89
|
13.35
|
2.24
|
6.18
|
|||||
|
Cash Profit Margin (%)
|
20.96
|
20.54
|
17.06
|
18.46
|
4.00
|
6.93
|
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 (%)
|
38.81
|
103.37
|
194.25
|
-53.67
|
-34.40
|
1,034.24
|
|||||
|
EBIT Growth (%)
|
29.86
|
154.17
|
339.04
|
161.03
|
-78.40
|
391.52
|
|||||
|
Net Profit Growth (%)
|
40.55
|
154.34
|
238.93
|
184.12
|
-76.12
|
395.58
|
|||||
|
EPS Growth (%)
|
36.71
|
154.34
|
--
|
-98.27
|
-76.12
|
395.58
|
|||||
|
Book Value Growth (%)
|
87.18
|
69.04
|
166.05
|
27.08
|
10.53
|
78.92
|
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
|
25.71
|
20.71
|
8.64
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
7.88
|
8.46
|
4.34
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.63
|
14.16
|
10.36
|
2.02
|
-0.88
|
-0.53
|
|||||
|
Close Price (₹)
|
245.00
|
144.35
|
43.78
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
546.00
|
207.95
|
72.00
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
133.50
|
41.62
|
27.73
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
109.04
|
62.49
|
18.95
|
--
|
--
|
--
|
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
|
0.17
|
0.06
|
0.08
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.10
|
--
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
4.59
|
5.44
|
4.30
|
3.19
|
4.06
|
1.53
|
|||||
|
Quick Ratio
|
3.98
|
4.85
|
4.30
|
3.19
|
4.06
|
1.53
|
|||||
|
Interest Coverage
|
26.83
|
42.03
|
33.75
|
286.89
|
33.02
|
2,324.67
|
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 (%)
|
30.75
|
25.17
|
19.13
|
40.42
|
2.46
|
6.41
|
|||||
|
Asset Turnover
|
1.31
|
2.04
|
1.93
|
1.38
|
3.27
|
6.45
|
|||||
|
Receivable days
|
89.20
|
63.09
|
59.98
|
83.47
|
22.32
|
13.38
|
|||||
|
Inventory Days
|
28.97
|
22.04
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
1.64
|
51.77
|
45.15
|
133.25
|
36.53
|
28.20
|
|||||
|
Cash Conversion Cycle
|
116.53
|
33.36
|
14.83
|
-49.78
|
-14.21
|
-14.82
|