Market cap
₹133 Cr
Revenue (TTM)
₹134 Cr
P/E Ratio
129.9
P/B Ratio
1.3
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
|
133.90
|
98.27
|
116.74
|
57.61
|
--
|
--
|
|||||
|
Total Income
|
135.98
|
101.61
|
116.89
|
57.87
|
--
|
--
|
|||||
|
Total Expenditure
|
122.62
|
98.08
|
101.96
|
46.09
|
--
|
--
|
|||||
|
EBITDA
|
11.28
|
0.20
|
14.78
|
11.52
|
--
|
--
|
|||||
|
Depreciation
|
4.97
|
2.63
|
2.32
|
0.70
|
--
|
--
|
|||||
|
EBIT
|
6.31
|
-2.44
|
12.47
|
10.83
|
--
|
--
|
|||||
|
Interest
|
2.17
|
1.25
|
1.12
|
0.48
|
--
|
--
|
|||||
|
Other Income
|
2.08
|
3.33
|
0.14
|
0.26
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6.21
|
-0.35
|
11.48
|
10.60
|
--
|
--
|
|||||
|
Provision for Tax
|
2.15
|
0.95
|
3.43
|
2.70
|
--
|
--
|
|||||
|
Profit after Tax
|
4.06
|
-1.30
|
8.05
|
7.90
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
4.06
|
-1.30
|
8.05
|
7.90
|
--
|
--
|
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
|
92.14
|
84.34
|
89.61
|
14.62
|
--
|
--
|
|||||
|
Minority Interest
|
0.60
|
0.05
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
40.90
|
16.46
|
22.71
|
21.45
|
--
|
--
|
|||||
|
Current Liabilities
|
47.99
|
36.61
|
25.39
|
45.18
|
--
|
--
|
|||||
|
Total Liabilities
|
181.64
|
137.45
|
137.72
|
81.25
|
--
|
--
|
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
|
106.58
|
79.47
|
44.70
|
20.57
|
--
|
--
|
|||||
|
Current Assets
|
75.06
|
57.98
|
93.02
|
60.68
|
--
|
--
|
|||||
|
Total Assets
|
181.64
|
137.45
|
137.72
|
81.25
|
--
|
--
|
|||||
|
Total Debt*
|
48.14
|
25.78
|
28.80
|
36.33
|
--
|
--
|
|||||
|
Net Current Assets
|
27.07
|
21.38
|
67.62
|
15.50
|
--
|
--
|
|||||
|
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
|
6.16
|
13.97
|
-8.30
|
-13.22
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-30.34
|
-35.44
|
-25.72
|
1.05
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
24.52
|
-8.56
|
58.29
|
18.18
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.33
|
-30.03
|
24.27
|
6.01
|
--
|
--
|
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 (₹)
|
1.69
|
-0.54
|
3.36
|
4.70
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
3.77
|
0.56
|
4.33
|
5.12
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
38.47
|
35.21
|
37.41
|
8.70
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
0.50
|
0.50
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
2.57
|
5.83
|
-3.47
|
-19.67
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-16.87
|
-2.60
|
-7.79
|
-33.26
|
--
|
--
|
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 (%)
|
6.70
|
0.78
|
14.89
|
21.75
|
--
|
--
|
|||||
|
ROE (%)
|
4.60
|
-1.50
|
15.45
|
54.03
|
--
|
--
|
|||||
|
ROA (%)
|
2.54
|
-0.95
|
7.35
|
9.72
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
4.71
|
-2.48
|
10.68
|
18.79
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.98
|
-1.28
|
6.89
|
13.65
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
6.74
|
1.35
|
8.88
|
14.92
|
--
|
--
|
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 (%)
|
36.26
|
-15.82
|
102.63
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
358.74
|
-119.55
|
15.14
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
411.44
|
-116.17
|
1.94
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
411.46
|
-116.17
|
-28.49
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
9.25
|
-5.88
|
512.98
|
--
|
--
|
--
|
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
|
29.62
|
--
|
22.86
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.30
|
2.02
|
2.05
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
0.70
|
0.65
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.54
|
55.38
|
12.22
|
3.13
|
--
|
--
|
|||||
|
Close Price (₹)
|
50.15
|
71.00
|
76.85
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
115.40
|
129.00
|
172.00
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
48.10
|
67.05
|
76.00
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
120.11
|
170.05
|
184.07
|
--
|
--
|
--
|
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
|
0.52
|
0.31
|
0.32
|
2.49
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.10
|
0.06
|
0.96
|
--
|
--
|
|||||
|
Current Ratio
|
1.56
|
1.58
|
3.66
|
1.34
|
--
|
--
|
|||||
|
Quick Ratio
|
1.28
|
1.24
|
3.13
|
1.14
|
--
|
--
|
|||||
|
Interest Coverage
|
3.86
|
0.72
|
11.22
|
22.89
|
--
|
--
|
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 (%)
|
35.09
|
39.97
|
32.76
|
72.43
|
--
|
--
|
|||||
|
Asset Turnover
|
0.84
|
0.71
|
1.07
|
0.71
|
--
|
--
|
|||||
|
Receivable days
|
117.58
|
143.97
|
125.02
|
264.37
|
--
|
--
|
|||||
|
Inventory Days
|
35.82
|
48.49
|
35.21
|
57.36
|
--
|
--
|
|||||
|
Payable days
|
99.82
|
92.16
|
90.83
|
264.94
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
53.57
|
100.30
|
69.40
|
56.80
|
--
|
--
|