Market cap
₹24 Cr
Revenue (TTM)
₹125 Cr
P/E Ratio
6.5
P/B Ratio
0.5
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
|
125.30
|
39.80
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
125.85
|
39.88
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
115.40
|
32.79
|
--
|
--
|
--
|
--
|
|||||
|
EBITDA
|
9.90
|
7.01
|
--
|
--
|
--
|
--
|
|||||
|
Depreciation
|
3.03
|
0.84
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
6.88
|
6.17
|
--
|
--
|
--
|
--
|
|||||
|
Interest
|
3.56
|
1.12
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.55
|
0.08
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.87
|
5.13
|
--
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
1.12
|
3.26
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
2.75
|
1.87
|
--
|
--
|
--
|
--
|
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
|
50.57
|
13.89
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32.12
|
42.94
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
25.00
|
24.86
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
107.70
|
81.68
|
--
|
--
|
--
|
--
|
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
|
46.32
|
46.92
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
61.38
|
34.76
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
107.70
|
81.68
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
37.99
|
47.51
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
36.37
|
9.90
|
--
|
--
|
--
|
--
|
|||||
|
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
|
-17.90
|
2.50
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-2.43
|
-4.89
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
20.87
|
2.37
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.54
|
-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 (₹)
|
1.60
|
1.56
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
3.36
|
2.26
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
29.42
|
11.57
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-10.41
|
2.08
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-14.43
|
-5.59
|
--
|
--
|
--
|
--
|
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 (%)
|
9.90
|
10.18
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
8.52
|
13.48
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
2.90
|
2.29
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
5.49
|
15.49
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.18
|
4.69
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
4.61
|
6.82
|
--
|
--
|
--
|
--
|
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 (%)
|
214.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
11.54
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
46.69
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
2.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
264.17
|
--
|
--
|
--
|
--
|
--
|
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
|
17.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.09
|
8.39
|
--
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
27.37
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
83.40
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
27.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
47.05
|
--
|
--
|
--
|
--
|
--
|
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
|
0.75
|
3.42
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.31
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.45
|
1.40
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.54
|
0.84
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
2.09
|
5.58
|
--
|
--
|
--
|
--
|
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 (%)
|
21.82
|
44.72
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.32
|
0.49
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
65.75
|
163.23
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
53.51
|
127.46
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
48.09
|
172.59
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
71.17
|
118.10
|
--
|
--
|
--
|
--
|