Market cap
₹2,596 Cr
Revenue (TTM)
₹210 Cr
P/E Ratio
60.9
P/B Ratio
12.4
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
210.47
|
124.46
|
65.52
|
49.35
|
31.70
|
17.53
|
|||||
|
Total Income
|
213.73
|
127.95
|
66.61
|
49.62
|
31.74
|
17.61
|
|||||
|
Total Expenditure
|
148.42
|
94.80
|
48.34
|
41.67
|
27.79
|
15.34
|
|||||
|
EBITDA
|
62.06
|
29.66
|
17.18
|
7.69
|
3.90
|
2.19
|
|||||
|
Depreciation
|
3.68
|
1.66
|
0.53
|
0.51
|
0.37
|
0.22
|
|||||
|
EBIT
|
58.38
|
28.00
|
16.65
|
7.17
|
3.53
|
1.98
|
|||||
|
Interest
|
2.12
|
2.53
|
0.15
|
0.06
|
0.11
|
0.18
|
|||||
|
Other Income
|
3.26
|
3.49
|
1.09
|
0.27
|
0.04
|
0.08
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
58.46
|
28.44
|
17.36
|
7.38
|
3.46
|
1.87
|
|||||
|
Provision for Tax
|
15.36
|
5.78
|
4.55
|
1.93
|
0.82
|
0.44
|
|||||
|
Profit after Tax
|
43.11
|
22.65
|
12.81
|
5.45
|
2.64
|
1.43
|
|||||
|
Minority Interest
|
-0.46
|
--
|
--
|
--
|
0.00
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
42.65
|
22.65
|
12.81
|
5.45
|
2.64
|
1.43
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
209.29
|
119.18
|
46.19
|
21.23
|
7.47
|
4.95
|
|||||
|
Minority Interest
|
2.49
|
--
|
--
|
0.00
|
0.00
|
0.01
|
|||||
|
Non-Current Liabilities
|
16.58
|
1.13
|
0.32
|
0.48
|
0.65
|
0.60
|
|||||
|
Current Liabilities
|
87.14
|
14.89
|
13.42
|
7.85
|
6.55
|
6.95
|
|||||
|
Total Liabilities
|
315.71
|
135.99
|
60.23
|
29.77
|
14.76
|
12.51
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
80.22
|
39.24
|
11.86
|
5.02
|
3.47
|
1.85
|
|||||
|
Current Assets
|
235.29
|
95.96
|
48.08
|
24.55
|
11.20
|
10.66
|
|||||
|
Total Assets
|
315.71
|
135.99
|
60.23
|
29.77
|
14.76
|
12.51
|
|||||
|
Total Debt*
|
53.98
|
0.34
|
2.71
|
2.81
|
3.16
|
3.23
|
|||||
|
Net Current Assets
|
148.14
|
81.08
|
34.66
|
16.70
|
4.65
|
3.71
|
|||||
|
Contingent Liabilities
|
21.03
|
6.58
|
0.11
|
0.09
|
0.09
|
0.52
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-55.35
|
-6.98
|
7.40
|
-1.99
|
1.59
|
0.49
|
|||||
|
Cash Flow from Investing Activities
|
-44.66
|
-14.34
|
-4.99
|
-1.49
|
-1.38
|
-0.47
|
|||||
|
Cash from Financing Activities
|
103.99
|
21.47
|
-2.40
|
7.76
|
-0.19
|
0.02
|
|||||
|
Net Cash Inflow / Outflow
|
3.97
|
0.16
|
0.01
|
4.28
|
0.02
|
0.03
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
41.08
|
22.47
|
13.38
|
5.96
|
3.93
|
2.13
|
|||||
|
Cash EPS (₹)
|
45.06
|
24.12
|
13.94
|
6.52
|
4.48
|
2.45
|
|||||
|
Adjusted Book Value (₹)
|
201.56
|
118.23
|
48.26
|
23.23
|
11.11
|
7.36
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-53.31
|
-11.08
|
12.37
|
-3.48
|
79.48
|
24.40
|
|||||
|
Free Cash Flow per Share (₹)
|
-64.23
|
-16.26
|
10.91
|
-3.91
|
27.25
|
-6.86
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
31.65
|
36.78
|
48.00
|
42.92
|
37.97
|
29.55
|
|||||
|
ROE (%)
|
26.25
|
27.40
|
38.00
|
37.97
|
42.56
|
33.89
|
|||||
|
ROA (%)
|
19.13
|
23.22
|
28.62
|
24.63
|
19.44
|
13.71
|
|||||
|
EBIT Margin (%)
|
27.74
|
22.50
|
25.41
|
14.54
|
11.14
|
11.28
|
|||||
|
Net Margin (%)
|
20.17
|
17.71
|
19.23
|
10.98
|
8.32
|
8.13
|
|||||
|
Cash Profit Margin (%)
|
22.23
|
19.54
|
20.36
|
12.08
|
9.51
|
9.41
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
69.11
|
89.97
|
32.76
|
55.70
|
80.78
|
10.43
|
|||||
|
EBIT Growth (%)
|
108.49
|
68.18
|
132.11
|
103.13
|
78.62
|
29.90
|
|||||
|
Net Profit Growth (%)
|
90.27
|
76.87
|
135.05
|
106.26
|
84.48
|
36.95
|
|||||
|
EPS Growth (%)
|
82.77
|
67.93
|
124.44
|
51.68
|
84.46
|
36.94
|
|||||
|
Book Value Growth (%)
|
75.60
|
158.03
|
117.54
|
184.34
|
50.89
|
41.30
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
46.28
|
19.45
|
18.07
|
21.49
|
--
|
--
|
|||||
|
Price / Book Value
|
9.43
|
5.92
|
8.02
|
5.52
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
30.80
|
20.83
|
19.12
|
14.53
|
0.83
|
1.47
|
|||||
|
Close Price (₹)
|
1,901.10
|
699.38
|
386.88
|
128.13
|
--
|
--
|
|||||
|
High Price (₹)
|
2,840.00
|
1,288.78
|
625.00
|
186.81
|
--
|
--
|
|||||
|
Low Price (₹)
|
624.38
|
370.31
|
125.00
|
34.38
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
1,974.00
|
705.02
|
370.29
|
117.10
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.26
|
0.00
|
0.06
|
0.13
|
0.42
|
0.65
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.00
|
0.06
|
0.11
|
0.34
|
0.55
|
|||||
|
Current Ratio
|
2.70
|
6.45
|
3.58
|
3.13
|
1.71
|
1.53
|
|||||
|
Quick Ratio
|
1.68
|
3.92
|
3.34
|
2.80
|
0.92
|
1.23
|
|||||
|
Interest Coverage
|
28.61
|
12.24
|
120.30
|
115.17
|
31.86
|
11.36
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
57.58
|
30.23
|
22.79
|
18.24
|
9.35
|
42.91
|
|||||
|
Asset Turnover
|
0.93
|
1.28
|
1.46
|
2.23
|
2.33
|
1.68
|
|||||
|
Receivable days
|
137.70
|
77.06
|
66.67
|
44.25
|
60.39
|
118.75
|
|||||
|
Inventory Days
|
109.40
|
59.91
|
16.22
|
28.64
|
42.19
|
41.50
|
|||||
|
Payable days
|
93.19
|
43.85
|
35.47
|
30.17
|
52.36
|
87.71
|
|||||
|
Cash Conversion Cycle
|
153.92
|
93.12
|
47.42
|
42.73
|
50.22
|
72.53
|