Market cap
₹976 Cr
Revenue (TTM)
₹167 Cr
P/E Ratio
14.4
P/B Ratio
5.5
Div. Yield
0.1 %
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
|
167.45
|
69.05
|
24.14
|
--
|
--
|
--
|
|||||
|
Total Income
|
169.24
|
69.29
|
24.14
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
111.22
|
45.80
|
14.47
|
--
|
--
|
--
|
|||||
|
EBITDA
|
56.23
|
23.24
|
9.67
|
--
|
--
|
--
|
|||||
|
Depreciation
|
1.27
|
0.27
|
0.17
|
--
|
--
|
--
|
|||||
|
EBIT
|
54.96
|
22.97
|
9.51
|
--
|
--
|
--
|
|||||
|
Interest
|
0.87
|
0.14
|
0.64
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.79
|
0.24
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
55.88
|
23.08
|
8.87
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
16.68
|
4.87
|
2.66
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
39.20
|
18.21
|
6.21
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
-3.74
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
35.47
|
18.21
|
6.21
|
--
|
--
|
--
|
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
|
176.04
|
56.38
|
10.58
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
12.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.95
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
62.48
|
39.65
|
13.55
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
251.61
|
96.05
|
24.13
|
--
|
--
|
--
|
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
|
67.87
|
35.60
|
0.96
|
--
|
--
|
--
|
|||||
|
Current Assets
|
183.74
|
60.45
|
23.17
|
--
|
--
|
--
|
|||||
|
Total Assets
|
251.61
|
96.05
|
24.13
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
12.16
|
12.64
|
4.77
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
121.25
|
20.80
|
9.62
|
--
|
--
|
--
|
|||||
|
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
|
-48.35
|
34.28
|
0.93
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-35.04
|
-21.63
|
0.23
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
79.10
|
13.22
|
-3.12
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-4.29
|
25.87
|
-1.96
|
--
|
--
|
--
|
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 (₹)
|
33.44
|
18.98
|
9.28
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
38.16
|
19.26
|
9.53
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
166.01
|
58.76
|
15.82
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-54.71
|
42.87
|
1.67
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-77.05
|
13.21
|
0.97
|
--
|
--
|
--
|
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 (%)
|
44.13
|
55.03
|
61.96
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
33.73
|
54.39
|
58.68
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
22.55
|
30.31
|
25.72
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
32.82
|
33.27
|
39.38
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
23.16
|
26.28
|
25.71
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
24.17
|
26.76
|
26.40
|
--
|
--
|
--
|
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 (%)
|
142.51
|
186.00
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
139.25
|
141.61
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
115.27
|
193.43
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
76.23
|
104.44
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
212.22
|
433.13
|
--
|
--
|
--
|
--
|
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
|
30.01
|
36.41
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
6.05
|
11.76
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.05
|
28.33
|
1.06
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
1,003.63
|
690.94
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
1,779.17
|
920.76
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
592.43
|
109.90
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
1,064.30
|
678.66
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.22
|
0.45
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.22
|
0.45
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.94
|
1.52
|
1.71
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
2.84
|
1.21
|
0.74
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
65.03
|
170.20
|
14.80
|
--
|
--
|
--
|
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 (%)
|
52.88
|
28.99
|
29.84
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.96
|
1.15
|
1.00
|
--
|
--
|
--
|
|||||
|
Receivable days
|
118.33
|
71.95
|
108.91
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
20.54
|
67.90
|
199.08
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
6,809.42
|
-366.51
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-6,669.57
|
674.50
|
--
|
--
|
--
|