Market cap
₹18 Cr
Revenue (TTM)
₹184 Cr
P/E Ratio
12.2
P/B Ratio
0.6
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
184.01
|
150.85
|
154.69
|
186.36
|
179.79
|
123.98
|
|||||
|
Total Income
|
184.77
|
152.80
|
155.38
|
186.94
|
180.31
|
124.37
|
|||||
|
Total Expenditure
|
175.43
|
146.32
|
149.27
|
179.63
|
173.35
|
118.24
|
|||||
|
EBITDA
|
8.58
|
4.53
|
5.42
|
6.74
|
6.44
|
5.74
|
|||||
|
Depreciation
|
2.83
|
1.73
|
1.57
|
1.53
|
1.48
|
1.47
|
|||||
|
EBIT
|
5.75
|
2.79
|
3.85
|
5.21
|
4.95
|
4.27
|
|||||
|
Interest
|
4.46
|
2.31
|
2.83
|
3.64
|
3.26
|
3.33
|
|||||
|
Other Income
|
0.76
|
1.95
|
0.69
|
0.58
|
0.52
|
0.38
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
1.67
|
--
|
--
|
|||||
|
Profit before Tax
|
2.05
|
2.43
|
1.72
|
3.83
|
2.22
|
1.32
|
|||||
|
Provision for Tax
|
0.58
|
1.02
|
0.38
|
0.64
|
0.64
|
0.37
|
|||||
|
Profit after Tax
|
1.47
|
1.42
|
1.34
|
3.19
|
1.58
|
0.96
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
31.62
|
30.15
|
28.73
|
27.40
|
19.68
|
18.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
27.84
|
25.75
|
17.33
|
16.43
|
20.25
|
17.60
|
|||||
|
Current Liabilities
|
46.41
|
42.33
|
23.43
|
32.38
|
38.42
|
29.07
|
|||||
|
Total Liabilities
|
105.88
|
98.22
|
69.49
|
76.21
|
78.35
|
65.37
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
50.18
|
48.54
|
29.10
|
21.78
|
21.57
|
20.72
|
|||||
|
Current Assets
|
55.69
|
49.68
|
40.39
|
54.43
|
56.77
|
44.65
|
|||||
|
Total Assets
|
105.88
|
98.22
|
69.49
|
76.21
|
78.35
|
65.37
|
|||||
|
Total Debt*
|
65.67
|
58.74
|
34.70
|
42.68
|
48.07
|
41.28
|
|||||
|
Net Current Assets
|
9.28
|
7.35
|
16.97
|
22.05
|
18.36
|
15.58
|
|||||
|
Contingent Liabilities
|
11.87
|
16.14
|
9.79
|
8.07
|
--
|
0.52
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2.22
|
-1.92
|
14.93
|
8.96
|
-1.77
|
3.94
|
|||||
|
Cash Flow from Investing Activities
|
-4.57
|
-19.62
|
-8.83
|
-0.29
|
-2.20
|
0.02
|
|||||
|
Cash from Financing Activities
|
2.47
|
21.72
|
-10.81
|
-4.51
|
3.54
|
-3.19
|
|||||
|
Net Cash Inflow / Outflow
|
0.12
|
0.18
|
-4.71
|
4.17
|
-0.43
|
0.77
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
5.15
|
4.97
|
4.68
|
11.17
|
7.52
|
4.56
|
|||||
|
Cash EPS (₹)
|
15.08
|
11.05
|
10.19
|
16.52
|
14.59
|
11.58
|
|||||
|
Adjusted Book Value (₹)
|
110.80
|
105.64
|
100.67
|
95.99
|
93.73
|
89.02
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
7.77
|
-6.74
|
52.32
|
31.41
|
-126.23
|
281.21
|
|||||
|
Free Cash Flow per Share (₹)
|
-24.60
|
-100.16
|
21.67
|
19.15
|
-533.20
|
22.54
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
6.99
|
6.23
|
6.81
|
10.83
|
8.57
|
7.83
|
|||||
|
ROE (%)
|
4.76
|
4.82
|
4.76
|
13.55
|
8.23
|
5.26
|
|||||
|
ROA (%)
|
1.44
|
1.69
|
1.83
|
4.13
|
2.20
|
1.46
|
|||||
|
EBIT Margin (%)
|
3.12
|
1.85
|
2.49
|
2.80
|
2.75
|
3.44
|
|||||
|
Net Margin (%)
|
0.80
|
0.93
|
0.86
|
1.71
|
0.88
|
0.77
|
|||||
|
Cash Profit Margin (%)
|
2.34
|
2.09
|
1.88
|
2.53
|
1.70
|
1.96
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
21.98
|
-2.48
|
-17.00
|
3.66
|
45.01
|
-18.14
|
|||||
|
EBIT Growth (%)
|
105.79
|
-27.44
|
-26.09
|
5.21
|
15.99
|
-9.31
|
|||||
|
Net Profit Growth (%)
|
3.68
|
6.19
|
-58.11
|
101.82
|
64.82
|
-11.13
|
|||||
|
EPS Growth (%)
|
3.68
|
6.19
|
-58.11
|
48.50
|
64.82
|
-11.13
|
|||||
|
Book Value Growth (%)
|
4.88
|
4.94
|
4.88
|
39.18
|
5.29
|
5.41
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
7.76
|
15.30
|
21.13
|
7.87
|
--
|
--
|
|||||
|
Price / Book Value
|
0.36
|
0.72
|
0.98
|
0.92
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.10
|
12.21
|
10.11
|
8.47
|
6.88
|
6.63
|
|||||
|
Close Price (₹)
|
40.00
|
76.05
|
98.90
|
87.95
|
--
|
--
|
|||||
|
High Price (₹)
|
85.75
|
127.00
|
166.70
|
102.00
|
--
|
--
|
|||||
|
Low Price (₹)
|
40.00
|
67.10
|
77.00
|
60.00
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
11.41
|
21.71
|
28.23
|
25.10
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
2.08
|
1.95
|
1.21
|
1.56
|
2.44
|
2.21
|
|||||
|
Short term debt to equity ratio
|
1.15
|
1.07
|
0.66
|
1.00
|
1.51
|
1.29
|
|||||
|
Current Ratio
|
1.20
|
1.17
|
1.72
|
1.68
|
1.48
|
1.54
|
|||||
|
Quick Ratio
|
0.68
|
0.68
|
1.10
|
1.16
|
0.98
|
1.09
|
|||||
|
Interest Coverage
|
1.46
|
2.05
|
1.61
|
2.05
|
1.68
|
1.40
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.36
|
16.27
|
15.56
|
16.18
|
18.67
|
22.47
|
|||||
|
Asset Turnover
|
1.80
|
1.80
|
2.12
|
2.41
|
2.50
|
1.89
|
|||||
|
Receivable days
|
52.37
|
58.82
|
63.97
|
62.40
|
62.35
|
78.60
|
|||||
|
Inventory Days
|
44.82
|
43.02
|
37.36
|
35.47
|
32.74
|
41.47
|
|||||
|
Payable days
|
3.84
|
3.54
|
0.91
|
5.04
|
4.68
|
4.59
|
|||||
|
Cash Conversion Cycle
|
93.36
|
98.29
|
100.43
|
92.83
|
90.42
|
115.47
|