Market cap
₹275 Cr
Revenue (TTM)
₹157 Cr
P/E Ratio
42.4
P/B Ratio
--
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
|
157.17
|
133.80
|
117.23
|
87.33
|
61.19
|
85.30
|
|||||
|
Total Income
|
158.31
|
133.83
|
117.24
|
87.40
|
61.19
|
85.33
|
|||||
|
Total Expenditure
|
145.84
|
121.59
|
110.15
|
82.95
|
63.23
|
79.97
|
|||||
|
EBITDA
|
11.32
|
12.21
|
7.08
|
4.39
|
-2.04
|
5.33
|
|||||
|
Depreciation
|
2.93
|
2.80
|
2.75
|
2.61
|
2.61
|
2.45
|
|||||
|
EBIT
|
8.39
|
9.41
|
4.33
|
1.78
|
-4.64
|
2.88
|
|||||
|
Interest
|
1.23
|
0.89
|
0.97
|
0.81
|
0.89
|
1.51
|
|||||
|
Other Income
|
1.14
|
0.03
|
0.01
|
0.07
|
--
|
0.03
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.31
|
8.56
|
3.37
|
1.04
|
-5.53
|
1.40
|
|||||
|
Provision for Tax
|
2.25
|
2.39
|
0.92
|
0.37
|
-1.53
|
0.38
|
|||||
|
Profit after Tax
|
6.06
|
6.17
|
2.45
|
0.67
|
-4.00
|
1.03
|
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
|
82.55
|
57.77
|
21.75
|
19.30
|
18.63
|
22.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.96
|
5.74
|
6.24
|
7.07
|
7.30
|
8.78
|
|||||
|
Current Liabilities
|
23.87
|
20.00
|
23.43
|
21.93
|
17.38
|
14.33
|
|||||
|
Total Liabilities
|
114.38
|
83.51
|
51.42
|
48.30
|
43.30
|
45.74
|
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
|
56.17
|
31.47
|
32.06
|
33.63
|
31.79
|
32.57
|
|||||
|
Current Assets
|
58.22
|
52.04
|
19.36
|
14.68
|
11.51
|
13.17
|
|||||
|
Total Assets
|
114.38
|
83.51
|
51.42
|
48.30
|
43.30
|
45.74
|
|||||
|
Total Debt*
|
11.72
|
8.08
|
10.60
|
11.01
|
10.87
|
6.72
|
|||||
|
Net Current Assets
|
34.34
|
32.04
|
-4.07
|
-7.25
|
-5.87
|
-1.16
|
|||||
|
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
|
-1.07
|
5.09
|
3.15
|
5.63
|
-0.87
|
6.44
|
|||||
|
Cash Flow from Investing Activities
|
-24.24
|
-26.20
|
-1.70
|
-5.25
|
-2.11
|
-1.78
|
|||||
|
Cash from Financing Activities
|
21.13
|
26.06
|
-1.38
|
-0.44
|
2.96
|
-4.61
|
|||||
|
Net Cash Inflow / Outflow
|
-4.18
|
4.95
|
0.07
|
-0.06
|
-0.02
|
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 (₹)
|
2.52
|
2.74
|
1.49
|
0.41
|
-2.43
|
0.62
|
|||||
|
Cash EPS (₹)
|
3.73
|
3.98
|
3.15
|
1.99
|
-0.85
|
2.11
|
|||||
|
Adjusted Book Value (₹)
|
34.12
|
25.68
|
13.19
|
11.70
|
11.29
|
13.72
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.45
|
2.26
|
2.54
|
4.54
|
-0.70
|
5.19
|
|||||
|
Free Cash Flow per Share (₹)
|
-6.68
|
1.13
|
-0.58
|
-0.61
|
-1.92
|
2.49
|
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 (%)
|
11.91
|
19.24
|
13.87
|
6.19
|
-15.77
|
9.57
|
|||||
|
ROE (%)
|
8.66
|
15.51
|
11.95
|
3.55
|
-19.41
|
4.63
|
|||||
|
ROA (%)
|
6.13
|
9.14
|
4.92
|
1.47
|
-8.99
|
2.20
|
|||||
|
EBIT Margin (%)
|
5.34
|
7.04
|
3.69
|
2.04
|
-7.58
|
3.38
|
|||||
|
Net Margin (%)
|
3.83
|
4.61
|
2.09
|
0.77
|
-6.54
|
1.20
|
|||||
|
Cash Profit Margin (%)
|
5.72
|
6.70
|
4.43
|
3.75
|
-2.29
|
4.08
|
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 (%)
|
17.46
|
14.14
|
34.23
|
42.73
|
-28.27
|
-7.34
|
|||||
|
EBIT Growth (%)
|
-10.85
|
117.42
|
142.94
|
138.40
|
-261.01
|
-63.08
|
|||||
|
Net Profit Growth (%)
|
-1.71
|
151.50
|
264.66
|
116.79
|
-490.57
|
-76.38
|
|||||
|
EPS Growth (%)
|
-8.18
|
84.39
|
264.65
|
116.79
|
-490.57
|
-76.38
|
|||||
|
Book Value Growth (%)
|
42.24
|
165.59
|
12.70
|
3.61
|
-17.69
|
4.74
|
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
|
43.05
|
26.57
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.18
|
2.84
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
20.23
|
11.74
|
3.22
|
5.23
|
-11.39
|
3.54
|
|||||
|
Close Price (₹)
|
108.35
|
72.82
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
147.00
|
76.65
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
65.73
|
56.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
260.93
|
163.82
|
--
|
--
|
--
|
--
|
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
|
0.14
|
0.14
|
0.49
|
0.57
|
0.58
|
0.30
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.11
|
0.31
|
0.25
|
0.32
|
0.01
|
|||||
|
Current Ratio
|
2.44
|
2.60
|
0.83
|
0.67
|
0.66
|
0.92
|
|||||
|
Quick Ratio
|
1.86
|
2.01
|
0.44
|
0.36
|
0.41
|
0.53
|
|||||
|
Interest Coverage
|
7.77
|
10.64
|
4.46
|
2.29
|
-5.23
|
1.93
|
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 (%)
|
14.51
|
8.43
|
8.18
|
8.64
|
10.67
|
7.03
|
|||||
|
Asset Turnover
|
1.59
|
1.98
|
2.35
|
1.91
|
1.37
|
1.83
|
|||||
|
Receivable days
|
39.58
|
28.48
|
26.68
|
29.42
|
37.36
|
32.69
|
|||||
|
Inventory Days
|
29.59
|
28.55
|
24.68
|
22.97
|
29.51
|
21.91
|
|||||
|
Payable days
|
33.93
|
41.08
|
45.19
|
53.87
|
70.47
|
58.28
|
|||||
|
Cash Conversion Cycle
|
35.24
|
15.95
|
6.17
|
-1.48
|
-3.60
|
-3.68
|