Market cap
₹10 Cr
Revenue (TTM)
₹67 Cr
P/E Ratio
5.6
P/B Ratio
0.4
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
|
67.15
|
63.39
|
62.17
|
48.78
|
44.55
|
50.62
|
|||||
|
Total Income
|
67.72
|
63.87
|
62.75
|
48.87
|
44.61
|
50.68
|
|||||
|
Total Expenditure
|
62.44
|
58.05
|
57.57
|
44.44
|
40.60
|
46.08
|
|||||
|
EBITDA
|
4.71
|
5.34
|
4.60
|
4.34
|
3.95
|
4.54
|
|||||
|
Depreciation
|
0.85
|
0.30
|
0.14
|
0.21
|
0.30
|
0.45
|
|||||
|
EBIT
|
3.86
|
5.05
|
4.46
|
4.13
|
3.65
|
4.09
|
|||||
|
Interest
|
1.86
|
2.63
|
2.39
|
2.77
|
2.77
|
2.54
|
|||||
|
Other Income
|
0.57
|
0.48
|
0.58
|
0.10
|
0.06
|
0.06
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.57
|
2.90
|
2.65
|
1.45
|
0.94
|
1.61
|
|||||
|
Provision for Tax
|
0.68
|
0.25
|
0.31
|
0.35
|
0.27
|
0.41
|
|||||
|
Profit after Tax
|
1.88
|
2.65
|
2.34
|
1.10
|
0.67
|
1.20
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
0.00
|
-0.01
|
-0.01
|
|||||
|
Consolidated Profit
|
1.88
|
2.65
|
2.34
|
1.10
|
0.66
|
1.19
|
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
|
23.22
|
21.94
|
7.53
|
5.18
|
4.08
|
3.43
|
|||||
|
Minority Interest
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
|||||
|
Non-Current Liabilities
|
9.09
|
11.28
|
11.64
|
13.64
|
13.87
|
6.79
|
|||||
|
Current Liabilities
|
11.48
|
5.63
|
8.65
|
8.12
|
9.42
|
16.68
|
|||||
|
Total Liabilities
|
43.78
|
39.12
|
28.11
|
27.20
|
27.60
|
27.11
|
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
|
18.21
|
13.45
|
10.49
|
12.28
|
12.54
|
13.24
|
|||||
|
Current Assets
|
25.57
|
25.38
|
17.32
|
14.65
|
14.82
|
13.64
|
|||||
|
Total Assets
|
43.78
|
39.12
|
28.11
|
27.20
|
27.60
|
27.11
|
|||||
|
Total Debt*
|
16.92
|
14.28
|
16.54
|
17.72
|
19.53
|
19.90
|
|||||
|
Net Current Assets
|
14.09
|
19.75
|
8.66
|
6.53
|
5.40
|
-3.04
|
|||||
|
Contingent Liabilities
|
3.95
|
3.48
|
0.20
|
0.20
|
0.20
|
--
|
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
|
3.42
|
-3.86
|
4.05
|
4.81
|
4.07
|
1.22
|
|||||
|
Cash Flow from Investing Activities
|
-5.35
|
-3.36
|
0.46
|
-0.25
|
-0.61
|
-9.84
|
|||||
|
Cash from Financing Activities
|
1.43
|
7.47
|
-3.46
|
-4.42
|
-2.71
|
9.33
|
|||||
|
Net Cash Inflow / Outflow
|
-0.51
|
0.25
|
1.05
|
0.14
|
0.75
|
0.71
|
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 (₹)
|
2.20
|
3.09
|
3.90
|
0.09
|
1.10
|
1.98
|
|||||
|
Cash EPS (₹)
|
3.19
|
3.44
|
4.13
|
0.11
|
1.61
|
2.74
|
|||||
|
Adjusted Book Value (₹)
|
27.08
|
25.58
|
12.55
|
0.43
|
6.81
|
5.71
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
3.99
|
-4.50
|
20.27
|
240.73
|
4,067.80
|
1,220.60
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.55
|
-9.87
|
9.11
|
99.32
|
1,980.50
|
-526.90
|
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 (%)
|
11.60
|
18.33
|
21.47
|
18.16
|
15.81
|
17.83
|
|||||
|
ROE (%)
|
8.34
|
18.01
|
36.80
|
23.72
|
17.76
|
35.01
|
|||||
|
ROA (%)
|
4.56
|
7.96
|
8.54
|
4.05
|
2.46
|
4.46
|
|||||
|
EBIT Margin (%)
|
5.75
|
7.96
|
7.18
|
8.46
|
8.19
|
8.09
|
|||||
|
Net Margin (%)
|
2.78
|
4.15
|
3.73
|
2.25
|
1.50
|
2.37
|
|||||
|
Cash Profit Margin (%)
|
4.08
|
4.65
|
3.99
|
2.68
|
2.17
|
3.25
|
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 (%)
|
5.92
|
1.97
|
27.45
|
9.50
|
-11.99
|
--
|
|||||
|
EBIT Growth (%)
|
-23.54
|
13.11
|
8.10
|
13.13
|
-10.89
|
--
|
|||||
|
Net Profit Growth (%)
|
-29.00
|
13.48
|
112.82
|
64.70
|
-44.38
|
--
|
|||||
|
EPS Growth (%)
|
-29.00
|
-20.69
|
4,168.81
|
-91.67
|
-44.45
|
--
|
|||||
|
Book Value Growth (%)
|
5.85
|
191.42
|
45.28
|
26.85
|
19.22
|
--
|
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
|
7.28
|
7.98
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.59
|
0.97
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.20
|
5.43
|
2.88
|
3.51
|
4.33
|
4.01
|
|||||
|
Close Price (₹)
|
16.00
|
24.70
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
35.00
|
60.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
16.00
|
24.50
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
13.72
|
21.18
|
--
|
--
|
--
|
--
|
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
|
0.73
|
0.65
|
2.20
|
3.42
|
4.78
|
5.81
|
|||||
|
Short term debt to equity ratio
|
0.21
|
0.10
|
0.29
|
0.52
|
0.98
|
2.57
|
|||||
|
Current Ratio
|
2.23
|
4.50
|
2.00
|
1.80
|
1.57
|
0.82
|
|||||
|
Quick Ratio
|
2.23
|
4.50
|
2.00
|
1.80
|
1.57
|
0.82
|
|||||
|
Interest Coverage
|
2.38
|
2.10
|
2.11
|
1.52
|
1.34
|
1.63
|
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 (%)
|
15.53
|
14.23
|
7.37
|
8.84
|
10.05
|
9.15
|
|||||
|
Asset Turnover
|
1.63
|
1.90
|
2.27
|
1.80
|
1.64
|
1.88
|
|||||
|
Receivable days
|
52.86
|
39.17
|
26.12
|
32.89
|
37.32
|
33.39
|
|||||
|
Inventory Days
|
--
|
--
|
0.07
|
0.17
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
4,231.49
|
--
|
--
|
3,846.28
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-4,205.31
|
33.06
|
--
|
-3,812.88
|