Market cap
₹36 Cr
Revenue (TTM)
₹59 Cr
P/E Ratio
--
P/B Ratio
0.7
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
|
58.67
|
60.86
|
53.03
|
--
|
--
|
--
|
|||||
|
Total Income
|
60.06
|
62.30
|
53.47
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
57.11
|
57.75
|
48.57
|
--
|
--
|
--
|
|||||
|
EBITDA
|
1.56
|
3.11
|
4.46
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.85
|
0.26
|
0.13
|
--
|
--
|
--
|
|||||
|
EBIT
|
0.71
|
2.85
|
4.33
|
--
|
--
|
--
|
|||||
|
Interest
|
0.20
|
0.09
|
0.67
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.39
|
1.45
|
0.45
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
-0.34
|
-0.38
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.90
|
3.87
|
3.72
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
0.52
|
1.15
|
1.24
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
1.38
|
2.72
|
2.48
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.38
|
2.72
|
2.48
|
--
|
--
|
--
|
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
|
50.22
|
39.29
|
36.58
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.91
|
0.67
|
0.63
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
9.02
|
8.73
|
9.40
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
60.24
|
48.77
|
46.61
|
--
|
--
|
--
|
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
|
4.76
|
3.56
|
1.46
|
--
|
--
|
--
|
|||||
|
Current Assets
|
55.40
|
45.13
|
45.14
|
--
|
--
|
--
|
|||||
|
Total Assets
|
60.24
|
48.77
|
46.61
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
0.19
|
0.14
|
0.19
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
46.37
|
36.40
|
35.75
|
--
|
--
|
--
|
|||||
|
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
|
3.18
|
-5.50
|
-3.99
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.10
|
-1.62
|
0.07
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
9.34
|
-0.14
|
24.44
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
11.41
|
-7.26
|
20.52
|
--
|
--
|
--
|
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 (₹)
|
4.26
|
8.90
|
8.12
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
6.89
|
9.76
|
8.54
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
155.37
|
128.60
|
119.72
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
9.86
|
-18.00
|
-13.06
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
3.20
|
-24.62
|
-19.18
|
--
|
--
|
--
|
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 (%)
|
4.66
|
10.38
|
11.95
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
3.08
|
7.17
|
6.78
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
2.53
|
5.71
|
5.32
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
1.21
|
4.68
|
8.16
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.29
|
4.36
|
4.64
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
3.79
|
4.90
|
4.92
|
--
|
--
|
--
|
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 (%)
|
-3.59
|
14.77
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-75.10
|
-34.20
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-49.44
|
9.67
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-52.12
|
9.67
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
27.58
|
7.42
|
--
|
--
|
--
|
--
|
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
|
96.33
|
50.56
|
51.63
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.64
|
3.50
|
3.50
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
36.45
|
27.15
|
21.81
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
410.55
|
450.00
|
419.00
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
979.30
|
551.00
|
636.50
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
380.20
|
344.80
|
263.00
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
132.45
|
137.49
|
128.01
|
--
|
--
|
--
|
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
|
0.00
|
0.00
|
0.01
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
6.14
|
5.17
|
4.80
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
6.15
|
5.17
|
4.80
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
10.54
|
45.26
|
6.53
|
--
|
--
|
--
|
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 (%)
|
42.24
|
43.72
|
37.08
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.08
|
1.28
|
1.14
|
--
|
--
|
--
|
|||||
|
Receivable days
|
159.85
|
138.76
|
135.35
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|