Market cap
₹21 Cr
Revenue (TTM)
₹120 Cr
P/E Ratio
38.4
P/B Ratio
0.4
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
|
119.63
|
101.11
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
121.72
|
101.84
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
117.67
|
98.30
|
--
|
--
|
--
|
--
|
|||||
|
EBITDA
|
1.96
|
2.81
|
--
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.11
|
0.09
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
1.85
|
2.72
|
--
|
--
|
--
|
--
|
|||||
|
Interest
|
1.72
|
1.53
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
2.09
|
0.73
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.22
|
1.93
|
--
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
1.01
|
0.56
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
1.22
|
1.37
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.02
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.23
|
1.37
|
--
|
--
|
--
|
--
|
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
|
42.20
|
18.28
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
-0.02
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.37
|
3.86
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
22.44
|
19.16
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
66.99
|
41.30
|
--
|
--
|
--
|
--
|
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
|
1.12
|
5.78
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
65.87
|
35.53
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
66.99
|
41.30
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
16.37
|
14.72
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
43.43
|
16.36
|
--
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
1.11
|
0.15
|
--
|
--
|
--
|
--
|
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
|
-24.93
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.20
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
25.48
|
-0.16
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.34
|
-0.17
|
--
|
--
|
--
|
--
|
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 (₹)
|
0.84
|
1.45
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
0.90
|
1.55
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
24.10
|
19.45
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-16.94
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-18.95
|
-1.62
|
--
|
--
|
--
|
--
|
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 (%)
|
8.61
|
10.48
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
4.52
|
7.47
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
2.24
|
3.31
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
1.55
|
2.69
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
1.00
|
1.34
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
1.11
|
1.44
|
--
|
--
|
--
|
--
|
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 (%)
|
18.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-32.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-11.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-42.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
94.07
|
--
|
--
|
--
|
--
|
--
|
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
|
99.75
|
15.74
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.46
|
1.18
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
34.23
|
10.18
|
--
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
83.50
|
22.89
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
111.20
|
35.25
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
23.00
|
22.88
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
122.87
|
21.51
|
--
|
--
|
--
|
--
|
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
|
0.46
|
0.81
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.33
|
0.64
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.94
|
1.85
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
2.07
|
0.80
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
2.30
|
2.26
|
--
|
--
|
--
|
--
|
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 (%)
|
19.22
|
12.46
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
2.21
|
2.45
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
54.30
|
45.49
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
60.49
|
72.96
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
20.18
|
22.58
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
94.61
|
95.87
|
--
|
--
|
--
|
--
|