Market cap
₹501 Cr
Revenue (TTM)
₹70 Cr
P/E Ratio
34.3
P/B Ratio
3.3
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
70.23
|
12.01
|
6.35
|
--
|
--
|
--
|
|||||
|
Total Income
|
70.74
|
12.06
|
6.37
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
53.85
|
10.75
|
5.63
|
--
|
--
|
--
|
|||||
|
EBITDA
|
16.37
|
1.26
|
0.73
|
--
|
--
|
--
|
|||||
|
Depreciation
|
4.25
|
0.51
|
0.35
|
--
|
--
|
--
|
|||||
|
EBIT
|
12.12
|
0.75
|
0.38
|
--
|
--
|
--
|
|||||
|
Interest
|
2.22
|
0.32
|
0.01
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.52
|
0.05
|
0.02
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.42
|
0.49
|
0.39
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
2.73
|
0.06
|
0.23
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
7.68
|
0.42
|
0.15
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
-1.38
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
6.30
|
0.42
|
0.16
|
--
|
--
|
--
|
Liabilities (₹ Cr) |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
86.81
|
0.88
|
-0.53
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
5.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32.56
|
0.27
|
0.27
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
35.42
|
19.87
|
14.60
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
160.76
|
21.02
|
14.33
|
--
|
--
|
--
|
Assets (₹ Cr) |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
115.32
|
14.33
|
11.79
|
--
|
--
|
--
|
|||||
|
Current Assets
|
45.44
|
6.69
|
2.54
|
--
|
--
|
--
|
|||||
|
Total Assets
|
160.76
|
21.02
|
14.33
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
50.29
|
17.35
|
11.22
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
10.02
|
-13.19
|
-12.06
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
1.05
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
10.50
|
-5.15
|
1.35
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-60.17
|
-1.77
|
-6.06
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
53.57
|
6.80
|
4.82
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
3.90
|
-0.12
|
0.11
|
--
|
--
|
--
|
Financials Ratios |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
6.31
|
1.31
|
22.31
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
11.96
|
2.89
|
71.57
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
86.98
|
2.72
|
-76.37
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
10.52
|
-111.86
|
1,352.70
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-4.60
|
-145.15
|
-4,544.10
|
--
|
--
|
--
|
Profitability Ratios |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
16.27
|
5.57
|
3.72
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
17.53
|
246.22
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
8.45
|
2.39
|
1.07
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
17.26
|
6.28
|
5.95
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
10.86
|
3.50
|
2.40
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
17.00
|
7.74
|
7.88
|
--
|
--
|
--
|
Growth Ratios |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
484.69
|
89.00
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
99.52
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
1,721.19
|
175.57
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
381.87
|
-94.13
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
9,794.72
|
264.10
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
36.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.67
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.40
|
12.78
|
14.87
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
232.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
375.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
143.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
231.78
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.58
|
19.77
|
-20.98
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.14
|
12.76
|
-14.85
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.28
|
0.34
|
0.17
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.21
|
0.34
|
0.17
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
5.70
|
2.52
|
36.79
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Mar-25 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
41.09
|
18.33
|
18.92
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.77
|
0.68
|
0.44
|
--
|
--
|
--
|
|||||
|
Receivable days
|
80.71
|
51.71
|
69.06
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
13.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|