Market cap
₹82 Cr
Revenue (TTM)
₹33 Cr
P/E Ratio
21.5
P/B Ratio
5.5
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
|
33.49
|
17.69
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
33.64
|
17.85
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
29.72
|
15.72
|
--
|
--
|
--
|
--
|
|||||
|
EBITDA
|
3.77
|
1.97
|
--
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.24
|
0.14
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
3.53
|
1.83
|
--
|
--
|
--
|
--
|
|||||
|
Interest
|
1.36
|
0.42
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.15
|
0.16
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.32
|
1.57
|
--
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
0.66
|
0.50
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
1.66
|
1.07
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.66
|
1.07
|
--
|
--
|
--
|
--
|
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
|
11.24
|
9.58
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.26
|
0.66
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
23.67
|
8.27
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
40.17
|
18.51
|
--
|
--
|
--
|
--
|
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
|
4.32
|
2.38
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
35.85
|
16.13
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
40.17
|
18.51
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
14.39
|
5.70
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
12.18
|
7.86
|
--
|
--
|
--
|
--
|
|||||
|
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
|
-5.14
|
-10.39
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-2.05
|
-0.59
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
7.35
|
11.29
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.16
|
0.30
|
--
|
--
|
--
|
--
|
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 (₹)
|
7.14
|
4.63
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.18
|
5.22
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
48.46
|
41.32
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-22.16
|
-44.82
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-37.47
|
-54.40
|
--
|
--
|
--
|
--
|
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 (%)
|
18.02
|
13.06
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
15.91
|
11.19
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
5.65
|
5.79
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
10.55
|
10.37
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
4.92
|
6.01
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
5.66
|
6.84
|
--
|
--
|
--
|
--
|
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 (%)
|
89.33
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
92.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
54.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
54.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
17.29
|
--
|
--
|
--
|
--
|
--
|
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
|
38.47
|
45.99
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.67
|
5.15
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.78
|
25.65
|
--
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
274.75
|
212.70
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
909.20
|
338.70
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
222.75
|
83.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
63.71
|
49.32
|
--
|
--
|
--
|
--
|
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
|
1.28
|
0.59
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.86
|
0.58
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.51
|
1.95
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.99
|
1.26
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
2.70
|
4.72
|
--
|
--
|
--
|
--
|
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 (%)
|
57.19
|
41.96
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.14
|
0.96
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
144.83
|
153.16
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
98.92
|
118.45
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
-1,021.69
|
-126.97
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
1,265.43
|
398.58
|
--
|
--
|
--
|
--
|