Market cap
₹42 Cr
Revenue (TTM)
₹20 Cr
P/E Ratio
18.3
P/B Ratio
1.5
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
|
19.75
|
11.03
|
9.17
|
4.01
|
3.90
|
--
|
|||||
|
Total Income
|
20.24
|
11.71
|
9.18
|
4.04
|
3.90
|
--
|
|||||
|
Total Expenditure
|
13.83
|
7.64
|
5.21
|
3.86
|
3.44
|
--
|
|||||
|
EBITDA
|
5.92
|
3.39
|
3.97
|
0.15
|
0.46
|
--
|
|||||
|
Depreciation
|
1.77
|
0.77
|
0.80
|
-0.41
|
0.72
|
--
|
|||||
|
EBIT
|
4.15
|
2.62
|
3.17
|
0.55
|
-0.26
|
--
|
|||||
|
Interest
|
0.49
|
0.59
|
0.54
|
0.13
|
0.11
|
--
|
|||||
|
Other Income
|
0.49
|
0.68
|
0.00
|
0.03
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
-0.02
|
-0.01
|
-0.14
|
--
|
|||||
|
Profit before Tax
|
4.15
|
2.71
|
2.62
|
0.45
|
-0.51
|
--
|
|||||
|
Provision for Tax
|
0.03
|
0.76
|
0.74
|
0.14
|
0.10
|
--
|
|||||
|
Profit after Tax
|
4.12
|
1.95
|
1.88
|
0.30
|
-0.62
|
--
|
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
|
26.17
|
22.02
|
4.65
|
0.75
|
0.45
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.53
|
5.02
|
5.39
|
1.92
|
1.86
|
--
|
|||||
|
Current Liabilities
|
8.18
|
4.00
|
2.92
|
3.06
|
2.84
|
--
|
|||||
|
Total Liabilities
|
38.59
|
31.04
|
12.95
|
5.81
|
5.36
|
--
|
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
|
34.79
|
17.70
|
10.29
|
4.76
|
3.33
|
--
|
|||||
|
Current Assets
|
3.08
|
13.34
|
2.67
|
0.97
|
1.81
|
--
|
|||||
|
Total Assets
|
38.59
|
31.04
|
12.95
|
5.81
|
5.36
|
--
|
|||||
|
Total Debt*
|
4.65
|
5.11
|
5.53
|
2.10
|
2.04
|
--
|
|||||
|
Net Current Assets
|
-5.10
|
9.34
|
-0.25
|
-2.09
|
-1.03
|
--
|
|||||
|
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
|
0.95
|
0.32
|
3.45
|
0.90
|
0.06
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-7.35
|
-9.36
|
-6.08
|
-1.02
|
0.26
|
--
|
|||||
|
Cash from Financing Activities
|
-0.96
|
14.55
|
4.67
|
-0.07
|
-0.39
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-7.36
|
5.51
|
2.04
|
-0.19
|
-0.07
|
--
|
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 (₹)
|
6.67
|
3.15
|
4.16
|
1.35
|
-2.73
|
--
|
|||||
|
Cash EPS (₹)
|
9.53
|
4.40
|
5.92
|
-0.46
|
0.47
|
--
|
|||||
|
Adjusted Book Value (₹)
|
42.34
|
35.63
|
10.28
|
3.33
|
1.99
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.54
|
0.51
|
8.62
|
4.48
|
0.31
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-9.53
|
-7.62
|
-8.77
|
-2.04
|
-0.77
|
--
|
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 (%)
|
16.04
|
17.67
|
48.43
|
21.66
|
-16.15
|
--
|
|||||
|
ROE (%)
|
17.12
|
14.61
|
69.59
|
50.66
|
-137.62
|
--
|
|||||
|
ROA (%)
|
11.97
|
8.86
|
20.11
|
5.60
|
-12.00
|
--
|
|||||
|
EBIT Margin (%)
|
21.04
|
23.73
|
34.55
|
13.84
|
-6.78
|
--
|
|||||
|
Net Margin (%)
|
20.38
|
16.64
|
20.47
|
7.54
|
-15.82
|
--
|
|||||
|
Cash Profit Margin (%)
|
29.83
|
24.64
|
29.18
|
-2.59
|
2.72
|
--
|
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 (%)
|
79.07
|
20.20
|
128.95
|
2.68
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
58.72
|
-17.42
|
471.65
|
309.52
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
111.70
|
3.69
|
517.21
|
149.30
|
--
|
--
|
|||||
|
EPS Growth (%)
|
111.70
|
-24.16
|
208.60
|
149.30
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
18.82
|
373.92
|
517.01
|
67.84
|
--
|
--
|
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
|
9.37
|
19.76
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.48
|
1.75
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.72
|
8.86
|
1.87
|
22.99
|
8.29
|
--
|
|||||
|
Close Price (₹)
|
62.55
|
62.30
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
200.05
|
122.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
58.40
|
59.65
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
38.66
|
38.50
|
--
|
--
|
--
|
--
|
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
|
0.18
|
0.23
|
1.19
|
2.79
|
4.54
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.22
|
--
|
--
|
|||||
|
Current Ratio
|
0.38
|
3.33
|
0.91
|
0.32
|
0.64
|
--
|
|||||
|
Quick Ratio
|
0.38
|
3.33
|
0.91
|
0.32
|
0.64
|
--
|
|||||
|
Interest Coverage
|
9.40
|
5.61
|
5.86
|
4.36
|
-3.55
|
--
|
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 (%)
|
1.50
|
0.79
|
0.50
|
5.14
|
11.39
|
--
|
|||||
|
Asset Turnover
|
0.57
|
0.50
|
0.98
|
0.74
|
0.76
|
--
|
|||||
|
Receivable days
|
3.54
|
2.20
|
5.02
|
29.63
|
41.58
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|