Market cap
₹5 Cr
Revenue (TTM)
₹125 Cr
P/E Ratio
5.4
P/B Ratio
--
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
125.18
|
120.86
|
86.96
|
74.70
|
99.31
|
--
|
|||||
|
Total Income
|
125.23
|
120.97
|
86.98
|
74.76
|
99.34
|
--
|
|||||
|
Total Expenditure
|
118.99
|
112.68
|
81.44
|
69.17
|
93.50
|
--
|
|||||
|
EBITDA
|
6.19
|
8.18
|
5.52
|
5.53
|
5.80
|
--
|
|||||
|
Depreciation
|
0.87
|
1.00
|
1.18
|
1.31
|
1.50
|
--
|
|||||
|
EBIT
|
5.32
|
7.18
|
4.34
|
4.23
|
4.30
|
--
|
|||||
|
Interest
|
4.12
|
4.24
|
3.80
|
3.84
|
3.92
|
--
|
|||||
|
Other Income
|
0.05
|
0.10
|
0.03
|
0.05
|
0.03
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.25
|
3.05
|
0.56
|
0.43
|
0.40
|
--
|
|||||
|
Provision for Tax
|
0.31
|
0.77
|
0.14
|
0.11
|
0.11
|
--
|
|||||
|
Profit after Tax
|
0.94
|
2.27
|
0.42
|
0.32
|
0.29
|
--
|
Liabilities (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
33.79
|
19.84
|
14.37
|
13.96
|
13.64
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.91
|
15.21
|
18.19
|
16.33
|
10.44
|
--
|
|||||
|
Current Liabilities
|
39.63
|
37.65
|
37.42
|
36.83
|
40.69
|
--
|
|||||
|
Total Liabilities
|
85.33
|
72.70
|
69.99
|
67.12
|
64.76
|
--
|
Assets (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11.15
|
8.43
|
9.43
|
10.38
|
11.66
|
--
|
|||||
|
Current Assets
|
74.18
|
64.27
|
60.55
|
56.73
|
53.10
|
--
|
|||||
|
Total Assets
|
85.33
|
72.70
|
69.99
|
67.12
|
64.76
|
--
|
|||||
|
Total Debt*
|
36.17
|
40.14
|
42.44
|
40.27
|
35.37
|
--
|
|||||
|
Net Current Assets
|
34.55
|
26.62
|
23.13
|
19.91
|
12.42
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-7.30
|
-1.03
|
3.12
|
-1.00
|
4.23
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-3.20
|
0.10
|
-0.20
|
0.02
|
0.03
|
--
|
|||||
|
Cash from Financing Activities
|
9.10
|
0.90
|
-1.63
|
1.06
|
-4.80
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-1.40
|
-0.03
|
1.29
|
0.08
|
-0.54
|
--
|
Financials Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
--
|
0.72
|
2.62
|
0.57
|
0.43
|
0.40
|
|||||
|
Cash EPS (₹)
|
--
|
1.38
|
3.77
|
2.15
|
2.20
|
2.42
|
|||||
|
Adjusted Book Value (₹)
|
--
|
25.66
|
22.83
|
19.39
|
18.83
|
18.40
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-5.54
|
-1.18
|
4.22
|
-1.34
|
5.71
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-5.47
|
-1.05
|
-1.18
|
-6.50
|
0.44
|
Profitability Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.27
|
12.47
|
7.86
|
8.29
|
8.97
|
|||||
|
ROE (%)
|
--
|
3.52
|
13.29
|
2.96
|
2.33
|
2.19
|
|||||
|
ROA (%)
|
--
|
1.19
|
3.19
|
0.61
|
0.49
|
0.42
|
|||||
|
EBIT Margin (%)
|
--
|
4.25
|
5.94
|
4.99
|
5.66
|
4.33
|
|||||
|
Net Margin (%)
|
--
|
0.75
|
1.88
|
0.48
|
0.43
|
0.30
|
|||||
|
Cash Profit Margin (%)
|
--
|
1.45
|
2.71
|
1.83
|
2.18
|
1.81
|
Growth Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
3.57
|
38.99
|
16.40
|
-24.77
|
-10.62
|
|||||
|
EBIT Growth (%)
|
--
|
-25.92
|
65.49
|
2.69
|
-1.73
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
-58.48
|
442.53
|
30.37
|
9.62
|
-90.02
|
|||||
|
EPS Growth (%)
|
--
|
-72.59
|
362.63
|
30.37
|
9.62
|
-90.02
|
|||||
|
Book Value Growth (%)
|
--
|
70.25
|
38.05
|
2.97
|
2.36
|
3.93
|
Valuation Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
27.00
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
0.75
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
9.83
|
5.68
|
8.68
|
8.46
|
7.27
|
|||||
|
Close Price (₹)
|
--
|
19.35
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
35.40
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
18.70
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
25.49
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.07
|
2.02
|
2.95
|
2.88
|
2.59
|
|||||
|
Short term debt to equity ratio
|
--
|
0.72
|
1.27
|
1.70
|
1.73
|
1.85
|
|||||
|
Current Ratio
|
--
|
1.87
|
1.71
|
1.62
|
1.54
|
1.31
|
|||||
|
Quick Ratio
|
--
|
1.16
|
1.10
|
1.20
|
1.04
|
0.90
|
|||||
|
Interest Coverage
|
--
|
1.30
|
1.72
|
1.15
|
1.11
|
1.10
|
Operating Efficiency Ratios |
Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
36.22
|
32.51
|
49.35
|
50.35
|
36.15
|
|||||
|
Asset Turnover
|
--
|
1.58
|
1.69
|
1.27
|
1.13
|
1.41
|
|||||
|
Receivable days
|
--
|
123.37
|
124.12
|
169.00
|
179.58
|
140.41
|
|||||
|
Inventory Days
|
--
|
74.67
|
58.35
|
71.70
|
85.75
|
66.51
|
|||||
|
Payable days
|
--
|
39.33
|
39.21
|
58.25
|
73.00
|
84.63
|
|||||
|
Cash Conversion Cycle
|
--
|
158.71
|
143.26
|
182.46
|
192.33
|
122.28
|