Market cap
₹555 Cr
Revenue (TTM)
₹149 Cr
P/E Ratio
27.2
P/B Ratio
5.3
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
|
148.72
|
113.46
|
99.76
|
--
|
--
|
--
|
|||||
|
Total Income
|
149.54
|
113.59
|
99.91
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
120.47
|
90.26
|
81.60
|
--
|
--
|
--
|
|||||
|
EBITDA
|
28.25
|
23.20
|
18.16
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.47
|
0.39
|
0.31
|
--
|
--
|
--
|
|||||
|
EBIT
|
27.77
|
22.81
|
17.84
|
--
|
--
|
--
|
|||||
|
Interest
|
2.54
|
3.20
|
2.67
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.82
|
0.13
|
0.15
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
26.05
|
19.74
|
15.32
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
7.12
|
5.44
|
4.24
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
18.93
|
14.30
|
11.08
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
-0.33
|
-0.30
|
-0.26
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
18.60
|
14.00
|
10.82
|
--
|
--
|
--
|
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
|
92.50
|
73.90
|
18.06
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
3.69
|
3.38
|
3.55
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.58
|
4.14
|
4.86
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
52.07
|
39.44
|
42.55
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
157.83
|
120.86
|
69.01
|
--
|
--
|
--
|
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
|
69.54
|
29.09
|
7.32
|
--
|
--
|
--
|
|||||
|
Current Assets
|
88.29
|
91.77
|
61.69
|
--
|
--
|
--
|
|||||
|
Total Assets
|
157.83
|
120.86
|
69.01
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
18.75
|
9.23
|
20.00
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
36.22
|
52.33
|
19.14
|
--
|
--
|
--
|
|||||
|
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
|
39.36
|
-10.73
|
5.25
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-40.57
|
-22.16
|
0.23
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
6.95
|
27.40
|
-0.37
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
5.74
|
-5.49
|
5.11
|
--
|
--
|
--
|
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 (₹)
|
7.44
|
5.60
|
6.08
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
7.76
|
5.88
|
6.40
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
37.01
|
29.57
|
10.14
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
15.75
|
-4.29
|
132.70
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.34
|
-14.26
|
10.80
|
--
|
--
|
--
|
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 (%)
|
29.42
|
37.86
|
47.28
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
22.75
|
31.10
|
61.35
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
13.58
|
15.06
|
16.05
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
18.68
|
20.11
|
17.88
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
12.66
|
12.59
|
11.09
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
13.05
|
12.94
|
11.42
|
--
|
--
|
--
|
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 (%)
|
31.08
|
13.73
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
21.76
|
27.85
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
32.39
|
29.05
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
32.84
|
-7.80
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
25.17
|
309.25
|
--
|
--
|
--
|
--
|
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
|
14.88
|
20.71
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.99
|
3.92
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.97
|
12.83
|
1.01
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
110.75
|
116.05
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
420.00
|
204.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
100.00
|
65.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
276.78
|
290.03
|
--
|
--
|
--
|
--
|
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
|
0.20
|
0.12
|
1.11
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.05
|
0.79
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.70
|
2.33
|
1.45
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.09
|
1.82
|
0.97
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
11.25
|
7.16
|
6.73
|
--
|
--
|
--
|
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 (%)
|
30.36
|
57.88
|
32.69
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.07
|
1.20
|
1.45
|
--
|
--
|
--
|
|||||
|
Receivable days
|
135.99
|
158.08
|
119.32
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
63.47
|
65.30
|
74.69
|
--
|
--
|
--
|
|||||
|
Payable days
|
88.59
|
99.35
|
103.55
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
110.87
|
124.03
|
90.46
|
--
|
--
|
--
|