Market cap
₹99 Cr
Revenue (TTM)
₹211 Cr
P/E Ratio
10.9
P/B Ratio
2.5
Div. Yield
0.3 %
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
|
210.64
|
60.69
|
30.22
|
--
|
--
|
--
|
|||||
|
Total Income
|
210.64
|
61.07
|
30.77
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
198.26
|
54.20
|
28.90
|
--
|
--
|
--
|
|||||
|
EBITDA
|
12.39
|
6.50
|
1.32
|
--
|
--
|
--
|
|||||
|
Depreciation
|
1.44
|
0.94
|
0.68
|
--
|
--
|
--
|
|||||
|
EBIT
|
10.95
|
5.56
|
0.65
|
--
|
--
|
--
|
|||||
|
Interest
|
0.43
|
0.36
|
0.34
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.00
|
0.37
|
0.55
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.52
|
5.57
|
0.86
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
3.11
|
1.38
|
0.11
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
7.41
|
4.19
|
0.75
|
--
|
--
|
--
|
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
|
39.04
|
13.21
|
2.10
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.69
|
1.58
|
2.74
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
18.06
|
6.04
|
7.06
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
57.78
|
20.87
|
11.91
|
--
|
--
|
--
|
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
|
7.85
|
2.00
|
0.94
|
--
|
--
|
--
|
|||||
|
Current Assets
|
49.91
|
18.80
|
10.91
|
--
|
--
|
--
|
|||||
|
Total Assets
|
57.78
|
20.87
|
11.91
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
3.91
|
1.57
|
2.74
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
31.85
|
12.76
|
3.85
|
--
|
--
|
--
|
|||||
|
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
|
-8.51
|
-3.52
|
0.60
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-7.16
|
-1.99
|
2.75
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
20.33
|
5.40
|
-3.34
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
4.66
|
-0.11
|
0.01
|
--
|
--
|
--
|
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 (₹)
|
14.06
|
10.82
|
2.53
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
16.79
|
13.25
|
4.83
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
58.48
|
34.06
|
6.96
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
0.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-16.15
|
-9.11
|
3.24
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-32.27
|
-16.51
|
2.71
|
--
|
--
|
--
|
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 (%)
|
37.96
|
60.68
|
24.98
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
33.68
|
54.98
|
36.34
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
18.84
|
25.57
|
6.27
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
5.20
|
9.15
|
2.14
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
3.52
|
6.86
|
2.43
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
4.20
|
8.45
|
4.72
|
--
|
--
|
--
|
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 (%)
|
247.06
|
100.83
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
96.99
|
761.03
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
76.92
|
460.80
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
29.91
|
328.01
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
133.84
|
541.35
|
--
|
--
|
--
|
--
|
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
|
17.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.14
|
0.78
|
2.36
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
240.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
476.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
79.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
126.45
|
--
|
--
|
--
|
--
|
--
|
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
|
0.13
|
0.12
|
1.33
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.76
|
3.11
|
1.55
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.64
|
2.61
|
1.53
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
25.59
|
16.39
|
3.54
|
--
|
--
|
--
|
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 (%)
|
7.55
|
19.40
|
9.05
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
5.36
|
3.71
|
2.54
|
--
|
--
|
--
|
|||||
|
Receivable days
|
23.99
|
43.64
|
33.03
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
20.21
|
9.64
|
1.72
|
--
|
--
|
--
|
|||||
|
Payable days
|
14.68
|
31.90
|
53.77
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
29.51
|
21.37
|
-19.01
|
--
|
--
|
--
|