Market cap
₹59 Cr
Revenue (TTM)
₹21 Cr
P/E Ratio
18.6
P/B Ratio
1.1
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
|
21.04
|
26.19
|
21.03
|
12.63
|
7.61
|
--
|
|||||
|
Total Income
|
21.44
|
27.08
|
21.13
|
12.72
|
7.69
|
--
|
|||||
|
Total Expenditure
|
16.41
|
20.42
|
14.19
|
9.62
|
4.69
|
--
|
|||||
|
EBITDA
|
4.63
|
5.77
|
6.84
|
3.01
|
2.93
|
--
|
|||||
|
Depreciation
|
1.77
|
0.85
|
0.89
|
0.71
|
0.78
|
--
|
|||||
|
EBIT
|
2.85
|
4.92
|
5.96
|
2.30
|
2.14
|
--
|
|||||
|
Interest
|
2.37
|
3.00
|
2.61
|
2.18
|
2.44
|
--
|
|||||
|
Other Income
|
0.40
|
0.89
|
0.10
|
0.09
|
0.08
|
--
|
|||||
|
Exceptional Items
|
--
|
-0.13
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.89
|
2.67
|
3.44
|
0.21
|
-0.22
|
--
|
|||||
|
Provision for Tax
|
0.02
|
0.15
|
1.01
|
0.07
|
-0.05
|
--
|
|||||
|
Profit after Tax
|
0.86
|
2.53
|
2.43
|
0.14
|
-0.17
|
--
|
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
|
25.68
|
24.82
|
4.90
|
2.37
|
2.23
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.61
|
1.56
|
4.50
|
4.37
|
3.79
|
--
|
|||||
|
Current Liabilities
|
17.88
|
14.48
|
19.05
|
18.15
|
17.79
|
--
|
|||||
|
Total Liabilities
|
47.32
|
40.92
|
28.55
|
24.97
|
23.87
|
--
|
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
|
11.87
|
8.62
|
8.21
|
7.54
|
5.10
|
--
|
|||||
|
Current Assets
|
35.31
|
32.24
|
20.25
|
17.35
|
18.70
|
--
|
|||||
|
Total Assets
|
47.32
|
40.92
|
28.55
|
24.97
|
23.87
|
--
|
|||||
|
Total Debt*
|
16.01
|
14.15
|
17.55
|
17.97
|
17.75
|
--
|
|||||
|
Net Current Assets
|
17.43
|
17.76
|
1.19
|
-0.80
|
0.91
|
--
|
|||||
|
Contingent Liabilities
|
7.28
|
7.72
|
0.04
|
7.08
|
7.34
|
--
|
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
|
-3.21
|
-1.37
|
5.68
|
4.52
|
1.35
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-5.16
|
-0.79
|
-1.36
|
-3.06
|
-1.04
|
--
|
|||||
|
Cash from Financing Activities
|
-0.51
|
11.14
|
-4.13
|
-1.96
|
1.08
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-8.88
|
8.98
|
0.19
|
-0.49
|
1.38
|
--
|
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 (₹)
|
1.12
|
3.28
|
5.45
|
0.31
|
-0.38
|
--
|
|||||
|
Cash EPS (₹)
|
3.42
|
4.38
|
7.43
|
1.91
|
1.38
|
--
|
|||||
|
Adjusted Book Value (₹)
|
33.32
|
32.20
|
10.97
|
5.31
|
4.99
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-4.17
|
-1.78
|
25.42
|
20.24
|
6.03
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-13.23
|
-4.47
|
3.48
|
-3.36
|
-10.08
|
--
|
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 (%)
|
8.08
|
18.49
|
28.31
|
11.86
|
11.13
|
--
|
|||||
|
ROE (%)
|
3.42
|
16.99
|
66.93
|
6.11
|
-7.59
|
--
|
|||||
|
ROA (%)
|
1.96
|
7.29
|
9.13
|
0.58
|
-0.71
|
--
|
|||||
|
EBIT Margin (%)
|
13.57
|
18.78
|
28.32
|
18.20
|
28.14
|
--
|
|||||
|
Net Margin (%)
|
4.03
|
9.33
|
11.52
|
1.11
|
-2.20
|
--
|
|||||
|
Cash Profit Margin (%)
|
12.53
|
12.90
|
15.79
|
6.75
|
8.08
|
--
|
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 (%)
|
-19.67
|
24.53
|
66.54
|
65.86
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-41.99
|
-17.40
|
159.16
|
7.27
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-65.79
|
3.73
|
1,631.72
|
183.00
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-65.79
|
-39.84
|
1,631.74
|
183.00
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
3.48
|
406.17
|
106.71
|
6.30
|
--
|
--
|
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
|
92.64
|
36.84
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.65
|
3.18
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.52
|
14.41
|
2.53
|
5.90
|
5.85
|
--
|
|||||
|
Close Price (₹)
|
88.20
|
102.51
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
153.30
|
178.35
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
68.24
|
61.15
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
80.04
|
93.03
|
--
|
--
|
--
|
--
|
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
|
0.62
|
0.57
|
3.58
|
7.58
|
7.95
|
--
|
|||||
|
Short term debt to equity ratio
|
0.28
|
0.44
|
2.36
|
4.86
|
5.89
|
--
|
|||||
|
Current Ratio
|
1.97
|
2.23
|
1.06
|
0.96
|
1.05
|
--
|
|||||
|
Quick Ratio
|
1.24
|
1.44
|
0.49
|
0.37
|
0.45
|
--
|
|||||
|
Interest Coverage
|
1.38
|
1.89
|
2.32
|
1.10
|
0.91
|
--
|
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 (%)
|
78.56
|
25.78
|
24.94
|
23.17
|
42.45
|
--
|
|||||
|
Asset Turnover
|
0.48
|
0.76
|
0.79
|
0.52
|
0.32
|
--
|
|||||
|
Receivable days
|
201.95
|
83.60
|
70.90
|
88.99
|
154.94
|
--
|
|||||
|
Inventory Days
|
213.18
|
155.00
|
186.57
|
308.73
|
514.60
|
--
|
|||||
|
Payable days
|
93.92
|
89.46
|
146.10
|
229.59
|
1,729.67
|
--
|
|||||
|
Cash Conversion Cycle
|
321.21
|
149.15
|
111.36
|
168.13
|
-1,060.12
|
--
|