Market cap
₹26 Cr
Revenue (TTM)
₹35 Cr
P/E Ratio
14.8
P/B Ratio
2.5
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
|
35.41
|
28.32
|
13.09
|
5.77
|
--
|
--
|
|||||
|
Total Income
|
35.58
|
28.51
|
13.42
|
5.77
|
--
|
--
|
|||||
|
Total Expenditure
|
30.24
|
26.87
|
12.18
|
4.81
|
--
|
--
|
|||||
|
EBITDA
|
5.17
|
1.46
|
0.91
|
0.97
|
--
|
--
|
|||||
|
Depreciation
|
1.81
|
0.84
|
0.17
|
0.12
|
--
|
--
|
|||||
|
EBIT
|
3.36
|
0.61
|
0.74
|
0.84
|
--
|
--
|
|||||
|
Interest
|
0.67
|
0.37
|
0.23
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.18
|
0.19
|
0.32
|
0.00
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.87
|
0.44
|
0.83
|
0.85
|
--
|
--
|
|||||
|
Provision for Tax
|
1.01
|
0.37
|
0.20
|
0.22
|
--
|
--
|
|||||
|
Profit after Tax
|
1.86
|
0.07
|
0.63
|
0.63
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.86
|
0.07
|
0.63
|
0.63
|
--
|
--
|
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
|
8.78
|
6.92
|
7.03
|
0.80
|
--
|
--
|
|||||
|
Minority Interest
|
0.86
|
0.06
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.10
|
8.24
|
1.35
|
0.12
|
--
|
--
|
|||||
|
Current Liabilities
|
6.43
|
0.73
|
0.18
|
1.13
|
--
|
--
|
|||||
|
Total Liabilities
|
22.16
|
15.95
|
8.64
|
2.11
|
--
|
--
|
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
|
6.17
|
4.02
|
2.20
|
0.32
|
--
|
--
|
|||||
|
Current Assets
|
15.98
|
11.92
|
6.36
|
1.74
|
--
|
--
|
|||||
|
Total Assets
|
22.16
|
15.95
|
8.64
|
2.11
|
--
|
--
|
|||||
|
Total Debt*
|
11.01
|
8.24
|
1.43
|
0.64
|
--
|
--
|
|||||
|
Net Current Assets
|
9.56
|
11.20
|
6.18
|
0.61
|
--
|
--
|
|||||
|
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
|
0.01
|
-3.19
|
1.02
|
0.13
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-4.00
|
-2.43
|
-2.12
|
-0.05
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
4.37
|
3.88
|
4.28
|
-0.25
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.38
|
-1.74
|
3.18
|
-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 (₹)
|
6.99
|
0.27
|
2.37
|
11.46
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
13.79
|
3.43
|
3.01
|
13.66
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
32.95
|
25.96
|
26.39
|
14.57
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.05
|
-11.98
|
3.81
|
131.00
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-22.18
|
-23.25
|
-5.51
|
-83.90
|
--
|
--
|
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 (%)
|
20.24
|
6.83
|
21.46
|
58.58
|
--
|
--
|
|||||
|
ROE (%)
|
23.74
|
1.02
|
16.11
|
78.64
|
--
|
--
|
|||||
|
ROA (%)
|
9.77
|
0.58
|
11.88
|
30.72
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
9.48
|
2.17
|
5.63
|
14.64
|
--
|
--
|
|||||
|
Net Margin (%)
|
5.23
|
0.25
|
4.70
|
10.92
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
10.37
|
3.22
|
6.12
|
13.02
|
--
|
--
|
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 (%)
|
25.01
|
116.34
|
126.81
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
447.11
|
-16.81
|
-12.70
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
2,518.57
|
-88.73
|
0.05
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
2,518.50
|
-88.72
|
-79.34
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
26.92
|
-1.62
|
776.72
|
--
|
--
|
--
|
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
|
21.45
|
187.27
|
28.89
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.55
|
1.93
|
2.59
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.17
|
12.16
|
13.30
|
0.59
|
--
|
--
|
|||||
|
Close Price (₹)
|
149.95
|
50.00
|
68.40
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
266.50
|
113.50
|
84.80
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
50.00
|
50.00
|
62.05
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
39.93
|
13.32
|
18.21
|
--
|
--
|
--
|
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
|
1.25
|
1.19
|
0.20
|
0.80
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.58
|
--
|
--
|
0.57
|
--
|
--
|
|||||
|
Current Ratio
|
2.49
|
16.40
|
34.49
|
1.54
|
--
|
--
|
|||||
|
Quick Ratio
|
2.49
|
16.40
|
34.49
|
1.54
|
--
|
--
|
|||||
|
Interest Coverage
|
5.29
|
2.19
|
4.65
|
--
|
--
|
--
|
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 (%)
|
33.48
|
20.39
|
8.21
|
20.46
|
--
|
--
|
|||||
|
Asset Turnover
|
1.86
|
2.31
|
2.47
|
2.81
|
--
|
--
|
|||||
|
Receivable days
|
90.86
|
44.13
|
31.45
|
74.69
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
3.68
|
2.49
|
7.84
|
28.03
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
87.18
|
41.64
|
23.61
|
46.66
|
--
|
--
|