Market cap
₹134 Cr
Revenue (TTM)
₹111 Cr
P/E Ratio
9.3
P/B Ratio
2.7
Div. Yield
0.9 %
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
|
111.42
|
78.05
|
65.39
|
--
|
--
|
--
|
|||||
|
Total Income
|
111.48
|
78.12
|
65.45
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
93.91
|
64.74
|
57.60
|
--
|
--
|
--
|
|||||
|
EBITDA
|
17.51
|
13.31
|
7.79
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.39
|
0.37
|
0.32
|
--
|
--
|
--
|
|||||
|
EBIT
|
17.12
|
12.93
|
7.47
|
--
|
--
|
--
|
|||||
|
Interest
|
1.00
|
0.81
|
0.60
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.07
|
0.07
|
0.06
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
16.18
|
12.20
|
6.93
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
4.40
|
3.11
|
1.76
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
11.79
|
9.09
|
5.17
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
11.79
|
9.09
|
5.17
|
--
|
--
|
--
|
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
|
49.48
|
17.59
|
8.79
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.31
|
1.93
|
2.94
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
32.54
|
21.55
|
16.85
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
86.33
|
41.07
|
28.57
|
--
|
--
|
--
|
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
|
3.99
|
2.43
|
2.42
|
--
|
--
|
--
|
|||||
|
Current Assets
|
82.34
|
38.64
|
26.15
|
--
|
--
|
--
|
|||||
|
Total Assets
|
86.33
|
41.07
|
28.57
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
16.77
|
9.91
|
11.69
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
49.80
|
17.09
|
9.30
|
--
|
--
|
--
|
|||||
|
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
|
-24.23
|
3.22
|
-0.28
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.92
|
-0.35
|
0.15
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
26.03
|
-2.58
|
0.00
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.12
|
0.28
|
-0.14
|
--
|
--
|
--
|
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 (₹)
|
10.22
|
10.79
|
6.14
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
10.56
|
11.23
|
6.53
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
42.90
|
20.89
|
10.44
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-21.01
|
3.82
|
-142.10
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-22.06
|
2.99
|
-528.70
|
--
|
--
|
--
|
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 (%)
|
36.65
|
54.23
|
36.75
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
35.15
|
68.89
|
58.82
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
18.50
|
26.09
|
18.09
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
15.36
|
16.57
|
11.42
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
10.57
|
11.63
|
7.90
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
10.93
|
12.12
|
8.40
|
--
|
--
|
--
|
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 (%)
|
42.75
|
19.37
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
32.34
|
73.21
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
29.73
|
75.75
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-5.31
|
75.75
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
181.34
|
100.12
|
--
|
--
|
--
|
--
|
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
|
16.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.14
|
1.33
|
1.45
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
170.85
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
592.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
75.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
197.08
|
--
|
--
|
--
|
--
|
--
|
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
|
0.34
|
0.56
|
1.33
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.26
|
0.41
|
0.75
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.53
|
1.79
|
1.55
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.74
|
1.46
|
1.54
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
17.22
|
16.13
|
12.59
|
--
|
--
|
--
|
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 (%)
|
31.94
|
33.85
|
34.07
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.75
|
2.24
|
2.29
|
--
|
--
|
--
|
|||||
|
Receivable days
|
101.56
|
113.88
|
124.37
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
53.82
|
17.03
|
0.80
|
--
|
--
|
--
|
|||||
|
Payable days
|
80.16
|
98.36
|
44.84
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
75.23
|
32.54
|
80.33
|
--
|
--
|
--
|