Market cap
₹87 Cr
Revenue (TTM)
₹59 Cr
P/E Ratio
12.6
P/B Ratio
0.9
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
|
59.11
|
29.30
|
9.64
|
--
|
--
|
--
|
|||||
|
Total Income
|
60.25
|
29.77
|
9.65
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
49.19
|
25.56
|
8.78
|
--
|
--
|
--
|
|||||
|
EBITDA
|
9.93
|
3.74
|
0.86
|
--
|
--
|
--
|
|||||
|
Depreciation
|
1.34
|
0.36
|
0.10
|
--
|
--
|
--
|
|||||
|
EBIT
|
8.59
|
3.37
|
0.76
|
--
|
--
|
--
|
|||||
|
Interest
|
1.22
|
0.37
|
0.09
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.13
|
0.47
|
0.01
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.50
|
3.47
|
0.68
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
1.31
|
0.63
|
0.16
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
7.19
|
2.84
|
0.51
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
7.18
|
2.84
|
0.51
|
--
|
--
|
--
|
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
|
66.52
|
16.52
|
3.15
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
2.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.16
|
0.34
|
0.72
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
21.23
|
9.47
|
1.64
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
90.98
|
26.37
|
5.51
|
--
|
--
|
--
|
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
|
18.14
|
2.62
|
0.79
|
--
|
--
|
--
|
|||||
|
Current Assets
|
72.03
|
23.71
|
4.72
|
--
|
--
|
--
|
|||||
|
Total Assets
|
90.98
|
26.37
|
5.51
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
14.36
|
6.60
|
1.32
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
50.81
|
14.23
|
3.08
|
--
|
--
|
--
|
|||||
|
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
|
-26.52
|
-9.82
|
0.49
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-24.70
|
-2.13
|
-0.67
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
57.61
|
15.85
|
0.47
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
6.39
|
3.91
|
0.28
|
--
|
--
|
--
|
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 (₹)
|
11.88
|
6.75
|
1.85
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
14.11
|
7.61
|
2.22
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
110.06
|
39.25
|
11.37
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-43.88
|
-23.32
|
4.40
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-65.62
|
-28.12
|
-3.07
|
--
|
--
|
--
|
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 (%)
|
18.70
|
27.88
|
17.16
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
17.31
|
28.89
|
16.29
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
12.34
|
17.84
|
9.31
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
14.53
|
11.52
|
7.87
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
11.93
|
9.54
|
5.32
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
8.66
|
7.23
|
6.38
|
--
|
--
|
--
|
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 (%)
|
101.77
|
203.82
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
154.55
|
344.64
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
153.07
|
453.55
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
76.01
|
264.39
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
302.76
|
424.27
|
--
|
--
|
--
|
--
|
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
|
29.17
|
17.85
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.15
|
3.07
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.24
|
12.51
|
1.92
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
346.65
|
120.50
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
437.15
|
206.80
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
114.95
|
86.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
209.53
|
50.71
|
--
|
--
|
--
|
--
|
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
|
0.22
|
0.40
|
0.42
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.37
|
0.16
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
3.39
|
2.50
|
2.88
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.64
|
1.28
|
1.00
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
7.98
|
10.31
|
8.46
|
--
|
--
|
--
|
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 (%)
|
10.03
|
14.64
|
3.55
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.69
|
2.78
|
1.75
|
--
|
--
|
--
|
|||||
|
Receivable days
|
18.95
|
19.07
|
12.96
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
90.65
|
60.39
|
116.81
|
--
|
--
|
--
|
|||||
|
Payable days
|
41.31
|
31.50
|
35.01
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
68.29
|
47.95
|
94.76
|
--
|
--
|
--
|