Market cap
₹163 Cr
Revenue (TTM)
₹178 Cr
P/E Ratio
19.7
P/B Ratio
2.9
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
177.63
|
117.38
|
87.32
|
82.32
|
--
|
--
|
|||||
|
Total Income
|
178.14
|
117.66
|
87.56
|
82.45
|
--
|
--
|
|||||
|
Total Expenditure
|
155.15
|
99.12
|
75.89
|
72.03
|
--
|
--
|
|||||
|
EBITDA
|
22.48
|
18.27
|
11.44
|
10.30
|
--
|
--
|
|||||
|
Depreciation
|
7.45
|
5.89
|
3.23
|
2.79
|
--
|
--
|
|||||
|
EBIT
|
15.03
|
12.37
|
8.20
|
7.51
|
--
|
--
|
|||||
|
Interest
|
6.60
|
5.43
|
3.95
|
3.64
|
--
|
--
|
|||||
|
Other Income
|
0.51
|
0.28
|
0.23
|
0.13
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.94
|
7.22
|
4.49
|
4.00
|
--
|
--
|
|||||
|
Provision for Tax
|
0.67
|
1.47
|
1.13
|
0.72
|
--
|
--
|
|||||
|
Profit after Tax
|
8.27
|
5.74
|
3.36
|
3.28
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
8.27
|
5.74
|
3.36
|
3.28
|
--
|
--
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
53.20
|
45.49
|
39.74
|
27.38
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
110.37
|
70.07
|
54.24
|
40.22
|
--
|
--
|
|||||
|
Current Liabilities
|
62.10
|
40.33
|
30.51
|
28.64
|
--
|
--
|
|||||
|
Total Liabilities
|
225.67
|
155.89
|
124.49
|
96.25
|
--
|
--
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
138.90
|
101.97
|
81.43
|
55.43
|
--
|
--
|
|||||
|
Current Assets
|
85.39
|
53.92
|
43.06
|
40.81
|
--
|
--
|
|||||
|
Total Assets
|
225.67
|
155.89
|
124.49
|
96.25
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
71.15
|
60.25
|
32.95
|
--
|
--
|
|||||
|
Net Current Assets
|
23.29
|
13.59
|
12.55
|
12.17
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
0.90
|
1.00
|
1.46
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
22.07
|
-6.65
|
-6.41
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-27.68
|
-29.11
|
-59.60
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
5.47
|
32.39
|
69.61
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.14
|
-3.37
|
3.60
|
--
|
--
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
3.13
|
2.18
|
1.27
|
1.51
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
--
|
4.41
|
2.50
|
2.79
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
--
|
17.25
|
15.07
|
12.58
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
8.37
|
-5.04
|
-5.89
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-3.95
|
-30.58
|
-67.25
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.68
|
10.52
|
12.65
|
--
|
--
|
|||||
|
ROE (%)
|
15.98
|
13.48
|
10.01
|
11.97
|
--
|
--
|
|||||
|
ROA (%)
|
4.34
|
4.10
|
3.04
|
3.40
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
8.46
|
10.54
|
9.39
|
9.12
|
--
|
--
|
|||||
|
Net Margin (%)
|
4.64
|
4.88
|
3.84
|
3.97
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
9.92
|
7.55
|
7.37
|
--
|
--
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
34.89
|
34.42
|
6.07
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
10.18
|
50.83
|
9.29
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
11.03
|
70.96
|
2.55
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
11.03
|
70.95
|
-15.33
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
14.46
|
45.13
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
19.71
|
33.85
|
13.24
|
8.44
|
--
|
--
|
|||||
|
Price / Book Value
|
2.90
|
4.27
|
2.24
|
1.01
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.12
|
14.15
|
12.63
|
5.32
|
--
|
--
|
|||||
|
Close Price (₹)
|
63.70
|
73.75
|
33.75
|
12.70
|
--
|
--
|
|||||
|
High Price (₹)
|
95.25
|
105.00
|
48.00
|
23.50
|
--
|
--
|
|||||
|
Low Price (₹)
|
44.05
|
23.25
|
12.58
|
12.58
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
162.94
|
194.45
|
88.98
|
27.64
|
--
|
--
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.07
|
1.56
|
1.52
|
1.20
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.37
|
0.30
|
0.38
|
--
|
--
|
|||||
|
Current Ratio
|
1.38
|
1.34
|
1.41
|
1.43
|
--
|
--
|
|||||
|
Quick Ratio
|
0.81
|
0.69
|
0.76
|
0.88
|
--
|
--
|
|||||
|
Interest Coverage
|
2.35
|
2.33
|
2.14
|
2.10
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.98
|
12.50
|
13.40
|
16.20
|
--
|
--
|
|||||
|
Asset Turnover
|
0.93
|
0.84
|
0.79
|
0.86
|
--
|
--
|
|||||
|
Receivable days
|
--
|
41.00
|
52.33
|
59.14
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
71.31
|
73.71
|
68.67
|
--
|
--
|
|||||
|
Payable days
|
--
|
36.29
|
45.88
|
52.99
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
76.02
|
80.16
|
74.83
|
--
|
--
|