Market cap
₹49 Cr
Revenue (TTM)
₹110 Cr
P/E Ratio
15
P/B Ratio
1.1
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
110.20
|
79.73
|
70.98
|
46.84
|
36.27
|
19.59
|
|||||
|
Total Income
|
110.26
|
79.80
|
71.29
|
46.90
|
36.27
|
19.60
|
|||||
|
Total Expenditure
|
104.63
|
75.44
|
62.09
|
42.62
|
33.90
|
18.46
|
|||||
|
EBITDA
|
5.57
|
4.29
|
8.89
|
4.22
|
2.37
|
1.13
|
|||||
|
Depreciation
|
0.34
|
0.26
|
0.15
|
0.05
|
0.10
|
0.08
|
|||||
|
EBIT
|
5.23
|
4.03
|
8.74
|
4.17
|
2.27
|
1.05
|
|||||
|
Interest
|
1.01
|
0.85
|
0.69
|
0.37
|
0.37
|
0.33
|
|||||
|
Other Income
|
0.06
|
0.07
|
0.31
|
0.06
|
0.01
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.28
|
3.24
|
8.36
|
3.86
|
1.90
|
0.73
|
|||||
|
Provision for Tax
|
0.99
|
0.99
|
2.25
|
1.07
|
0.78
|
0.19
|
|||||
|
Profit after Tax
|
3.29
|
2.26
|
6.11
|
2.79
|
1.12
|
0.54
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
37.42
|
34.13
|
13.31
|
6.12
|
2.77
|
1.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.53
|
0.70
|
2.93
|
1.15
|
1.08
|
1.52
|
|||||
|
Current Liabilities
|
34.73
|
25.19
|
25.95
|
22.26
|
15.34
|
6.66
|
|||||
|
Total Liabilities
|
72.69
|
60.02
|
42.19
|
29.53
|
19.19
|
9.82
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
8.93
|
7.76
|
4.99
|
3.14
|
2.85
|
2.22
|
|||||
|
Current Assets
|
63.75
|
52.26
|
37.20
|
26.39
|
16.34
|
7.60
|
|||||
|
Total Assets
|
72.69
|
60.02
|
42.19
|
29.53
|
19.19
|
9.82
|
|||||
|
Total Debt*
|
4.80
|
8.76
|
11.04
|
5.27
|
2.81
|
2.31
|
|||||
|
Net Current Assets
|
29.02
|
27.07
|
11.25
|
4.14
|
0.99
|
0.94
|
|||||
|
Contingent Liabilities
|
--
|
--
|
0.87
|
0.87
|
0.03
|
0.02
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
6.12
|
-15.04
|
-3.62
|
-2.03
|
0.72
|
0.20
|
|||||
|
Cash Flow from Investing Activities
|
-0.81
|
-1.06
|
-2.32
|
-0.37
|
-0.72
|
0.08
|
|||||
|
Cash from Financing Activities
|
-4.98
|
15.44
|
6.75
|
2.46
|
0.30
|
-0.41
|
|||||
|
Net Cash Inflow / Outflow
|
0.32
|
-0.66
|
0.82
|
0.05
|
0.30
|
-0.13
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
7.72
|
5.30
|
17.89
|
8.45
|
3.40
|
1.63
|
|||||
|
Cash EPS (₹)
|
8.52
|
5.91
|
18.33
|
8.60
|
3.69
|
1.88
|
|||||
|
Adjusted Book Value (₹)
|
87.88
|
80.15
|
38.95
|
18.56
|
8.39
|
4.99
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
14.37
|
-35.32
|
-10.59
|
-184.76
|
65.82
|
18.45
|
|||||
|
Free Cash Flow per Share (₹)
|
12.48
|
-38.05
|
-16.65
|
-244.31
|
-56.95
|
-11.44
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
12.43
|
12.19
|
50.65
|
49.83
|
47.75
|
26.72
|
|||||
|
ROE (%)
|
9.19
|
9.51
|
62.90
|
62.73
|
50.77
|
32.61
|
|||||
|
ROA (%)
|
4.96
|
4.41
|
17.04
|
11.45
|
7.73
|
5.47
|
|||||
|
EBIT Margin (%)
|
4.75
|
5.05
|
12.32
|
8.90
|
6.26
|
5.35
|
|||||
|
Net Margin (%)
|
2.98
|
2.83
|
8.57
|
5.95
|
3.09
|
2.74
|
|||||
|
Cash Profit Margin (%)
|
3.29
|
3.16
|
8.82
|
6.06
|
3.36
|
3.17
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
38.23
|
12.32
|
51.54
|
29.15
|
85.11
|
--
|
|||||
|
EBIT Growth (%)
|
30.00
|
-53.95
|
109.67
|
83.77
|
116.63
|
--
|
|||||
|
Net Profit Growth (%)
|
45.80
|
-63.09
|
119.11
|
148.82
|
108.64
|
--
|
|||||
|
EPS Growth (%)
|
45.80
|
-70.39
|
111.67
|
148.82
|
108.64
|
--
|
|||||
|
Book Value Growth (%)
|
9.63
|
156.52
|
117.28
|
121.22
|
68.03
|
--
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
9.71
|
24.93
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.85
|
1.65
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.31
|
14.77
|
1.47
|
1.23
|
1.07
|
2.04
|
|||||
|
Close Price (₹)
|
75.00
|
132.05
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
196.95
|
666.60
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
74.00
|
132.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
31.94
|
56.23
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.13
|
0.26
|
0.83
|
0.86
|
1.02
|
1.40
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.25
|
0.63
|
0.66
|
0.75
|
0.53
|
|||||
|
Current Ratio
|
1.84
|
2.07
|
1.43
|
1.19
|
1.06
|
1.14
|
|||||
|
Quick Ratio
|
1.24
|
1.30
|
1.20
|
0.72
|
0.64
|
0.80
|
|||||
|
Interest Coverage
|
5.23
|
4.80
|
13.05
|
11.48
|
6.10
|
3.21
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
32.52
|
32.81
|
22.13
|
27.66
|
21.26
|
23.81
|
|||||
|
Asset Turnover
|
1.66
|
1.56
|
1.98
|
1.92
|
2.50
|
1.99
|
|||||
|
Receivable days
|
102.66
|
95.82
|
73.69
|
80.53
|
62.28
|
86.92
|
|||||
|
Inventory Days
|
66.59
|
58.91
|
42.23
|
65.42
|
44.09
|
42.59
|
|||||
|
Payable days
|
72.52
|
69.19
|
111.31
|
141.45
|
113.79
|
131.14
|
|||||
|
Cash Conversion Cycle
|
96.73
|
85.53
|
4.61
|
4.50
|
-7.41
|
-1.62
|