Market cap
₹315 Cr
Revenue (TTM)
₹230 Cr
P/E Ratio
51.2
P/B Ratio
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
|
230.30
|
140.55
|
94.66
|
--
|
--
|
--
|
|||||
|
Total Income
|
233.25
|
140.80
|
94.98
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
220.20
|
130.58
|
88.61
|
--
|
--
|
--
|
|||||
|
EBITDA
|
10.10
|
9.97
|
6.05
|
--
|
--
|
--
|
|||||
|
Depreciation
|
1.61
|
0.99
|
0.76
|
--
|
--
|
--
|
|||||
|
EBIT
|
8.48
|
8.98
|
5.28
|
--
|
--
|
--
|
|||||
|
Interest
|
0.82
|
1.78
|
1.15
|
--
|
--
|
--
|
|||||
|
Other Income
|
2.95
|
0.25
|
0.32
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.62
|
7.44
|
4.45
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
2.62
|
2.01
|
1.42
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
8.00
|
5.43
|
3.03
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
8.00
|
5.43
|
3.03
|
--
|
--
|
--
|
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
|
70.10
|
36.89
|
5.53
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.70
|
2.55
|
3.32
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
45.93
|
35.51
|
19.82
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
116.87
|
75.11
|
28.91
|
--
|
--
|
--
|
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
|
4.75
|
2.71
|
1.54
|
--
|
--
|
--
|
|||||
|
Current Assets
|
111.97
|
72.25
|
27.13
|
--
|
--
|
--
|
|||||
|
Total Assets
|
116.87
|
75.11
|
28.91
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
0.53
|
5.24
|
11.04
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
66.04
|
36.74
|
7.31
|
--
|
--
|
--
|
|||||
|
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
|
2.03
|
-1.35
|
-1.86
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-2.58
|
-1.30
|
-0.23
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
19.70
|
18.04
|
2.15
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
19.15
|
15.39
|
0.05
|
--
|
--
|
--
|
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 (₹)
|
6.11
|
4.39
|
3.59
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
7.34
|
5.20
|
4.50
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
52.13
|
29.85
|
6.56
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.55
|
-1.09
|
-24.27
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.05
|
-4.17
|
-51.04
|
--
|
--
|
--
|
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 (%)
|
20.29
|
31.43
|
33.79
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
15.21
|
25.60
|
54.78
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
8.34
|
10.48
|
10.57
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
3.68
|
6.39
|
5.58
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
3.43
|
3.86
|
3.19
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
4.17
|
4.57
|
4.01
|
--
|
--
|
--
|
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 (%)
|
63.86
|
48.48
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-5.51
|
69.94
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
47.26
|
79.21
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
39.01
|
22.34
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
85.00
|
566.91
|
--
|
--
|
--
|
--
|
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
|
25.67
|
37.92
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.01
|
5.58
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.02
|
19.03
|
1.74
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
156.80
|
166.60
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
539.95
|
294.95
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
145.55
|
84.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
205.31
|
205.92
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.14
|
2.00
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.07
|
1.31
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.44
|
2.03
|
1.37
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
2.03
|
1.63
|
0.94
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
14.03
|
5.17
|
4.86
|
--
|
--
|
--
|
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 (%)
|
22.82
|
26.55
|
13.30
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
2.40
|
2.71
|
3.30
|
--
|
--
|
--
|
|||||
|
Receivable days
|
71.22
|
64.80
|
48.54
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
26.32
|
29.66
|
33.04
|
--
|
--
|
--
|
|||||
|
Payable days
|
65.83
|
63.66
|
50.00
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
31.70
|
30.80
|
31.58
|
--
|
--
|
--
|