Market cap
₹75 Cr
Revenue (TTM)
₹21 Cr
P/E Ratio
25.1
P/B Ratio
2.1
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
|
21.19
|
15.68
|
15.67
|
4.21
|
--
|
--
|
|||||
|
Total Income
|
22.79
|
16.52
|
15.76
|
4.21
|
--
|
--
|
|||||
|
Total Expenditure
|
18.73
|
12.57
|
12.65
|
2.76
|
--
|
--
|
|||||
|
EBITDA
|
2.45
|
3.11
|
3.02
|
1.45
|
--
|
--
|
|||||
|
Depreciation
|
0.60
|
0.29
|
1.07
|
0.03
|
--
|
--
|
|||||
|
EBIT
|
1.86
|
2.82
|
1.95
|
1.42
|
--
|
--
|
|||||
|
Interest
|
0.00
|
0.03
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
1.61
|
0.84
|
0.09
|
0.00
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.46
|
3.63
|
2.05
|
1.42
|
--
|
--
|
|||||
|
Provision for Tax
|
0.87
|
0.94
|
0.51
|
0.37
|
--
|
--
|
|||||
|
Profit after Tax
|
2.59
|
2.70
|
1.53
|
1.05
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.59
|
2.70
|
1.53
|
1.05
|
--
|
--
|
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
|
36.09
|
33.49
|
17.99
|
5.02
|
--
|
--
|
|||||
|
Minority Interest
|
0.03
|
0.03
|
0.03
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.65
|
0.41
|
0.16
|
0.42
|
--
|
--
|
|||||
|
Current Liabilities
|
2.42
|
1.48
|
1.43
|
1.62
|
--
|
--
|
|||||
|
Total Liabilities
|
39.18
|
35.41
|
19.60
|
7.05
|
--
|
--
|
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
|
15.92
|
13.11
|
11.90
|
0.93
|
--
|
--
|
|||||
|
Current Assets
|
23.26
|
22.30
|
7.70
|
6.12
|
--
|
--
|
|||||
|
Total Assets
|
39.18
|
35.41
|
19.60
|
7.05
|
--
|
--
|
|||||
|
Total Debt*
|
0.09
|
0.09
|
0.10
|
0.40
|
--
|
--
|
|||||
|
Net Current Assets
|
20.84
|
20.82
|
6.27
|
4.50
|
--
|
--
|
|||||
|
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
|
2.35
|
3.37
|
2.58
|
-0.11
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.09
|
-1.09
|
-12.02
|
-0.02
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-2.26
|
12.40
|
10.66
|
0.76
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-1.00
|
14.68
|
1.22
|
0.63
|
--
|
--
|
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 (₹)
|
1.88
|
1.96
|
1.53
|
2.67
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
2.31
|
2.16
|
2.61
|
2.74
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
26.19
|
24.31
|
18.02
|
12.71
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.70
|
2.45
|
2.58
|
-0.28
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
0.78
|
1.47
|
-9.50
|
-0.38
|
--
|
--
|
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 (%)
|
9.93
|
14.19
|
17.42
|
26.25
|
--
|
--
|
|||||
|
ROE (%)
|
7.46
|
10.48
|
13.32
|
21.00
|
--
|
--
|
|||||
|
ROA (%)
|
6.95
|
9.80
|
11.49
|
14.93
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
8.76
|
18.00
|
12.46
|
33.76
|
--
|
--
|
|||||
|
Net Margin (%)
|
11.38
|
16.32
|
9.72
|
25.05
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
15.05
|
19.02
|
16.60
|
25.76
|
--
|
--
|
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 (%)
|
35.14
|
0.05
|
272.60
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-34.24
|
44.50
|
37.53
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-3.82
|
76.05
|
45.41
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-3.82
|
27.59
|
-42.50
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
7.74
|
86.14
|
258.69
|
--
|
--
|
--
|
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
|
37.92
|
21.71
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.73
|
1.75
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.79
|
9.99
|
1.80
|
0.84
|
--
|
--
|
|||||
|
Close Price (₹)
|
71.40
|
42.50
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
81.00
|
49.65
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
35.20
|
36.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
98.37
|
58.55
|
--
|
--
|
--
|
--
|
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
|
0.08
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
9.62
|
15.09
|
5.40
|
3.79
|
--
|
--
|
|||||
|
Quick Ratio
|
9.15
|
14.56
|
4.99
|
3.63
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
113.82
|
--
|
--
|
--
|
--
|
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 (%)
|
13.92
|
14.36
|
15.05
|
55.73
|
--
|
--
|
|||||
|
Asset Turnover
|
0.57
|
0.57
|
1.18
|
0.60
|
--
|
--
|
|||||
|
Receivable days
|
44.80
|
53.66
|
54.76
|
203.42
|
--
|
--
|
|||||
|
Inventory Days
|
16.36
|
15.81
|
9.75
|
22.01
|
--
|
--
|
|||||
|
Payable days
|
51.85
|
60.37
|
43.37
|
454.87
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
9.30
|
9.09
|
21.14
|
-229.43
|
--
|
--
|