Market cap
₹36 Cr
Revenue (TTM)
₹228 Cr
P/E Ratio
11.5
P/B Ratio
0.5
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
|
227.54
|
181.02
|
177.71
|
186.99
|
158.13
|
103.54
|
|||||
|
Total Income
|
227.85
|
186.35
|
177.97
|
187.34
|
159.11
|
103.93
|
|||||
|
Total Expenditure
|
212.81
|
168.84
|
164.41
|
169.04
|
143.83
|
93.10
|
|||||
|
EBITDA
|
14.73
|
12.18
|
13.30
|
17.95
|
14.30
|
10.44
|
|||||
|
Depreciation
|
5.11
|
4.89
|
5.34
|
4.75
|
4.77
|
3.06
|
|||||
|
EBIT
|
9.63
|
7.29
|
7.96
|
13.19
|
9.53
|
7.38
|
|||||
|
Interest
|
6.14
|
6.48
|
7.72
|
6.62
|
4.74
|
3.71
|
|||||
|
Other Income
|
0.30
|
5.33
|
0.25
|
0.36
|
0.98
|
0.39
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.79
|
6.13
|
0.50
|
6.93
|
5.76
|
4.06
|
|||||
|
Provision for Tax
|
1.09
|
1.95
|
-0.58
|
2.12
|
1.31
|
0.83
|
|||||
|
Profit after Tax
|
2.70
|
4.19
|
1.07
|
4.82
|
4.45
|
3.22
|
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
|
75.13
|
72.45
|
68.22
|
47.55
|
43.14
|
37.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22.71
|
29.06
|
37.98
|
39.71
|
38.55
|
34.19
|
|||||
|
Current Liabilities
|
80.15
|
68.69
|
57.94
|
64.96
|
58.63
|
40.54
|
|||||
|
Total Liabilities
|
177.99
|
170.21
|
164.14
|
152.22
|
140.32
|
112.61
|
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
|
62.03
|
64.65
|
64.76
|
68.15
|
66.94
|
60.94
|
|||||
|
Current Assets
|
114.14
|
103.08
|
96.29
|
83.66
|
73.24
|
51.67
|
|||||
|
Total Assets
|
177.99
|
170.21
|
164.14
|
152.22
|
140.32
|
112.61
|
|||||
|
Total Debt*
|
65.74
|
66.52
|
73.41
|
74.31
|
65.43
|
54.56
|
|||||
|
Net Current Assets
|
33.99
|
34.39
|
38.35
|
18.70
|
14.61
|
11.13
|
|||||
|
Contingent Liabilities
|
4.07
|
2.26
|
2.26
|
2.17
|
1.80
|
1.80
|
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
|
8.27
|
16.07
|
-5.60
|
3.35
|
-0.32
|
-0.02
|
|||||
|
Cash Flow from Investing Activities
|
-1.95
|
-3.82
|
-4.52
|
-7.92
|
-7.02
|
-26.06
|
|||||
|
Cash from Financing Activities
|
-6.33
|
-12.59
|
10.53
|
3.95
|
7.69
|
26.18
|
|||||
|
Net Cash Inflow / Outflow
|
-0.02
|
-0.34
|
0.41
|
-0.62
|
0.35
|
0.09
|
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 (₹)
|
1.33
|
2.07
|
0.53
|
3.28
|
3.03
|
2.19
|
|||||
|
Cash EPS (₹)
|
3.85
|
4.48
|
3.16
|
6.51
|
6.28
|
4.27
|
|||||
|
Adjusted Book Value (₹)
|
33.70
|
32.06
|
29.67
|
28.69
|
25.93
|
22.35
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
4.08
|
7.93
|
-2.76
|
2.28
|
-0.22
|
-0.01
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.02
|
1.94
|
-7.18
|
-6.41
|
-8.37
|
-17.51
|
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 (%)
|
7.48
|
9.41
|
6.57
|
12.32
|
11.00
|
10.23
|
|||||
|
ROE (%)
|
4.06
|
6.54
|
2.10
|
12.00
|
12.55
|
11.11
|
|||||
|
ROA (%)
|
1.55
|
2.51
|
0.68
|
3.29
|
3.52
|
3.24
|
|||||
|
EBIT Margin (%)
|
4.23
|
4.03
|
4.48
|
7.06
|
6.02
|
7.13
|
|||||
|
Net Margin (%)
|
1.19
|
2.25
|
0.60
|
2.57
|
2.80
|
3.10
|
|||||
|
Cash Profit Margin (%)
|
3.43
|
5.01
|
3.61
|
5.12
|
5.83
|
6.07
|
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 (%)
|
25.70
|
1.86
|
-4.96
|
18.25
|
52.72
|
-0.81
|
|||||
|
EBIT Growth (%)
|
32.06
|
-8.44
|
-39.65
|
38.51
|
29.07
|
-14.73
|
|||||
|
Net Profit Growth (%)
|
-35.46
|
289.67
|
-77.68
|
8.21
|
38.09
|
-24.92
|
|||||
|
EPS Growth (%)
|
-35.46
|
289.70
|
-83.83
|
8.21
|
38.09
|
-33.78
|
|||||
|
Book Value Growth (%)
|
5.13
|
2.86
|
42.71
|
10.64
|
16.02
|
30.28
|
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
|
19.69
|
11.81
|
56.97
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.78
|
0.76
|
1.02
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.88
|
6.60
|
9.81
|
4.79
|
5.19
|
6.20
|
|||||
|
Close Price (₹)
|
26.25
|
24.40
|
30.20
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
45.05
|
46.90
|
50.40
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
24.50
|
24.05
|
28.50
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
53.22
|
49.47
|
61.22
|
--
|
--
|
--
|
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
|
0.96
|
1.02
|
1.22
|
1.76
|
1.72
|
1.66
|
|||||
|
Short term debt to equity ratio
|
0.51
|
0.43
|
0.43
|
0.62
|
0.57
|
0.61
|
|||||
|
Current Ratio
|
1.42
|
1.50
|
1.66
|
1.29
|
1.25
|
1.27
|
|||||
|
Quick Ratio
|
0.47
|
0.50
|
0.53
|
0.33
|
0.45
|
0.50
|
|||||
|
Interest Coverage
|
1.62
|
1.95
|
1.06
|
2.05
|
2.21
|
2.09
|
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 (%)
|
11.39
|
13.70
|
13.13
|
7.97
|
13.41
|
14.05
|
|||||
|
Asset Turnover
|
1.31
|
1.08
|
1.12
|
1.28
|
1.25
|
1.04
|
|||||
|
Receivable days
|
40.68
|
48.53
|
39.27
|
35.25
|
41.26
|
56.32
|
|||||
|
Inventory Days
|
116.34
|
135.31
|
130.94
|
106.20
|
90.17
|
102.01
|
|||||
|
Payable days
|
55.96
|
57.20
|
57.61
|
67.93
|
64.33
|
62.53
|
|||||
|
Cash Conversion Cycle
|
101.06
|
126.63
|
112.60
|
73.51
|
67.10
|
95.81
|