Market cap
₹44 Cr
Revenue (TTM)
₹38 Cr
P/E Ratio
18.9
P/B Ratio
1.8
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
|
38.39
|
31.07
|
27.86
|
36.50
|
40.70
|
--
|
|||||
|
Total Income
|
39.71
|
32.32
|
28.25
|
36.79
|
40.78
|
--
|
|||||
|
Total Expenditure
|
34.26
|
27.74
|
24.70
|
33.82
|
36.11
|
--
|
|||||
|
EBITDA
|
4.13
|
3.33
|
3.17
|
2.69
|
4.59
|
--
|
|||||
|
Depreciation
|
0.83
|
0.56
|
0.71
|
0.54
|
0.28
|
--
|
|||||
|
EBIT
|
3.30
|
2.77
|
2.46
|
2.15
|
4.31
|
--
|
|||||
|
Interest
|
0.32
|
0.52
|
0.50
|
0.41
|
0.21
|
--
|
|||||
|
Other Income
|
1.32
|
1.25
|
0.39
|
0.29
|
0.08
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.30
|
3.50
|
2.34
|
2.04
|
4.18
|
--
|
|||||
|
Provision for Tax
|
0.96
|
0.87
|
0.81
|
0.57
|
1.05
|
--
|
|||||
|
Profit after Tax
|
3.34
|
2.63
|
1.53
|
1.47
|
3.13
|
--
|
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
|
24.07
|
10.00
|
7.74
|
6.21
|
4.74
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.87
|
1.13
|
3.37
|
3.28
|
1.10
|
--
|
|||||
|
Current Liabilities
|
4.69
|
6.60
|
4.52
|
6.08
|
7.80
|
--
|
|||||
|
Total Liabilities
|
29.89
|
17.95
|
15.66
|
15.81
|
13.93
|
--
|
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
|
12.47
|
6.25
|
6.78
|
6.04
|
3.37
|
--
|
|||||
|
Current Assets
|
17.17
|
11.48
|
8.85
|
9.52
|
10.27
|
--
|
|||||
|
Total Assets
|
29.89
|
17.95
|
15.66
|
15.81
|
13.93
|
--
|
|||||
|
Total Debt*
|
2.64
|
5.46
|
4.70
|
4.34
|
1.37
|
--
|
|||||
|
Net Current Assets
|
12.47
|
4.88
|
4.33
|
3.44
|
2.47
|
--
|
|||||
|
Contingent Liabilities
|
0.92
|
0.52
|
--
|
--
|
--
|
--
|
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
|
-0.32
|
-0.66
|
0.98
|
-0.25
|
3.38
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-5.84
|
0.48
|
-1.39
|
-3.07
|
-1.98
|
--
|
|||||
|
Cash from Financing Activities
|
7.59
|
0.24
|
0.26
|
2.59
|
-0.65
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
1.43
|
0.06
|
-0.15
|
-0.72
|
0.76
|
--
|
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 (₹)
|
3.86
|
4.13
|
2.41
|
2.31
|
4.91
|
--
|
|||||
|
Cash EPS (₹)
|
4.82
|
5.01
|
3.53
|
3.15
|
5.36
|
--
|
|||||
|
Adjusted Book Value (₹)
|
27.80
|
15.72
|
12.16
|
9.75
|
7.45
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.37
|
-1.04
|
353.13
|
-90.71
|
1,221.86
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-2.20
|
-1.49
|
251.64
|
-972.50
|
787.57
|
--
|
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 (%)
|
21.89
|
28.84
|
24.73
|
29.32
|
71.91
|
--
|
|||||
|
ROE (%)
|
19.60
|
29.65
|
22.00
|
26.81
|
65.98
|
--
|
|||||
|
ROA (%)
|
14.10
|
15.76
|
9.84
|
10.05
|
22.92
|
--
|
|||||
|
EBIT Margin (%)
|
8.59
|
8.93
|
8.81
|
5.89
|
10.58
|
--
|
|||||
|
Net Margin (%)
|
8.41
|
8.14
|
5.43
|
3.99
|
7.67
|
--
|
|||||
|
Cash Profit Margin (%)
|
10.86
|
10.25
|
8.05
|
5.49
|
8.38
|
--
|
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 (%)
|
23.56
|
11.50
|
-23.67
|
-10.31
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
18.82
|
12.96
|
14.23
|
-50.09
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
26.94
|
71.42
|
4.57
|
-53.08
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-6.68
|
71.44
|
4.57
|
-53.08
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
140.61
|
29.21
|
24.72
|
30.96
|
--
|
--
|
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
|
10.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.52
|
2.56
|
1.39
|
1.48
|
0.15
|
--
|
|||||
|
Close Price (₹)
|
39.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
120.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
36.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
34.41
|
--
|
--
|
--
|
--
|
--
|
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
|
0.11
|
0.55
|
0.61
|
0.70
|
0.29
|
--
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.37
|
0.13
|
0.14
|
0.00
|
--
|
|||||
|
Current Ratio
|
3.66
|
1.74
|
1.96
|
1.57
|
1.32
|
--
|
|||||
|
Quick Ratio
|
1.93
|
0.89
|
1.38
|
1.24
|
1.28
|
--
|
|||||
|
Interest Coverage
|
14.57
|
7.70
|
5.70
|
6.02
|
20.54
|
--
|
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 (%)
|
15.66
|
12.84
|
13.30
|
9.96
|
10.05
|
--
|
|||||
|
Asset Turnover
|
1.62
|
1.86
|
1.79
|
2.50
|
2.98
|
--
|
|||||
|
Receivable days
|
47.54
|
45.19
|
48.07
|
38.62
|
36.68
|
--
|
|||||
|
Inventory Days
|
65.31
|
48.30
|
30.08
|
11.36
|
2.58
|
--
|
|||||
|
Payable days
|
32.60
|
37.58
|
71.04
|
72.85
|
82.74
|
--
|
|||||
|
Cash Conversion Cycle
|
80.25
|
55.91
|
7.11
|
-22.88
|
-43.48
|
--
|