Market cap
₹220 Cr
Revenue (TTM)
₹419 Cr
P/E Ratio
7.4
P/B Ratio
1.6
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
|
419.19
|
329.79
|
201.17
|
185.36
|
66.77
|
61.93
|
|||||
|
Total Income
|
421.08
|
330.82
|
201.72
|
185.80
|
67.29
|
62.20
|
|||||
|
Total Expenditure
|
367.41
|
287.59
|
176.79
|
174.03
|
62.87
|
58.91
|
|||||
|
EBITDA
|
51.78
|
42.21
|
24.38
|
11.33
|
3.90
|
3.02
|
|||||
|
Depreciation
|
1.51
|
1.32
|
1.16
|
1.24
|
1.33
|
1.18
|
|||||
|
EBIT
|
50.27
|
40.89
|
23.22
|
10.09
|
2.57
|
1.84
|
|||||
|
Interest
|
11.11
|
4.13
|
4.17
|
1.97
|
1.68
|
1.12
|
|||||
|
Other Income
|
1.89
|
1.03
|
0.54
|
0.44
|
0.52
|
0.27
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
41.06
|
37.79
|
19.59
|
8.56
|
1.42
|
0.99
|
|||||
|
Provision for Tax
|
10.73
|
9.79
|
6.21
|
2.08
|
0.39
|
0.29
|
|||||
|
Profit after Tax
|
30.32
|
28.01
|
13.37
|
6.48
|
1.03
|
0.71
|
|||||
|
Minority Interest
|
-0.75
|
-0.46
|
-0.21
|
-0.13
|
0.00
|
-0.11
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
29.57
|
27.54
|
13.16
|
6.35
|
1.02
|
0.60
|
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
|
138.14
|
108.62
|
33.03
|
16.42
|
10.02
|
9.27
|
|||||
|
Minority Interest
|
1.83
|
1.01
|
0.59
|
0.32
|
--
|
0.40
|
|||||
|
Non-Current Liabilities
|
47.64
|
11.74
|
3.41
|
3.99
|
6.50
|
5.53
|
|||||
|
Current Liabilities
|
287.73
|
182.11
|
111.57
|
69.91
|
44.40
|
19.38
|
|||||
|
Total Liabilities
|
479.29
|
304.14
|
149.36
|
90.81
|
61.03
|
34.64
|
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
|
106.94
|
47.03
|
9.66
|
9.54
|
8.28
|
9.82
|
|||||
|
Current Assets
|
368.40
|
256.46
|
138.95
|
81.11
|
52.65
|
24.76
|
|||||
|
Total Assets
|
479.29
|
304.14
|
149.36
|
90.81
|
61.03
|
34.64
|
|||||
|
Total Debt*
|
175.53
|
57.40
|
56.79
|
13.59
|
17.06
|
15.01
|
|||||
|
Net Current Assets
|
80.67
|
74.34
|
27.38
|
11.20
|
8.24
|
5.38
|
|||||
|
Contingent Liabilities
|
45.46
|
26.79
|
20.72
|
10.11
|
9.48
|
10.16
|
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
|
-78.30
|
-46.76
|
-34.77
|
9.55
|
-1.66
|
4.03
|
|||||
|
Cash Flow from Investing Activities
|
-29.34
|
-0.26
|
-0.34
|
-0.87
|
0.16
|
-2.58
|
|||||
|
Cash from Financing Activities
|
107.84
|
45.40
|
44.27
|
-7.38
|
0.65
|
-1.84
|
|||||
|
Net Cash Inflow / Outflow
|
0.19
|
-1.62
|
9.16
|
1.30
|
-0.85
|
-0.39
|
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 (₹)
|
13.46
|
12.54
|
8.16
|
4.05
|
0.65
|
0.38
|
|||||
|
Cash EPS (₹)
|
14.49
|
13.35
|
9.01
|
4.93
|
1.50
|
1.20
|
|||||
|
Adjusted Book Value (₹)
|
62.87
|
49.44
|
20.48
|
10.49
|
6.40
|
5.92
|
|||||
|
Dividend per Share (₹)
|
--
|
0.50
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-35.64
|
-42.56
|
-43.10
|
12.20
|
-3.19
|
7.72
|
|||||
|
Free Cash Flow per Share (₹)
|
-53.60
|
-46.11
|
-45.59
|
11.49
|
-6.80
|
1.13
|
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 (%)
|
21.75
|
32.77
|
39.65
|
36.89
|
12.05
|
8.71
|
|||||
|
ROE (%)
|
24.58
|
39.54
|
54.08
|
49.04
|
10.62
|
7.61
|
|||||
|
ROA (%)
|
7.79
|
12.39
|
11.18
|
8.56
|
2.15
|
2.04
|
|||||
|
EBIT Margin (%)
|
11.99
|
12.40
|
11.54
|
5.44
|
3.85
|
2.98
|
|||||
|
Net Margin (%)
|
7.20
|
8.47
|
6.63
|
3.49
|
1.52
|
1.13
|
|||||
|
Cash Profit Margin (%)
|
7.59
|
8.89
|
7.23
|
4.17
|
3.52
|
3.04
|
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 (%)
|
27.11
|
63.93
|
8.53
|
177.61
|
7.81
|
--
|
|||||
|
EBIT Growth (%)
|
22.94
|
76.13
|
130.17
|
291.90
|
39.53
|
--
|
|||||
|
Net Profit Growth (%)
|
8.26
|
109.43
|
106.25
|
532.58
|
45.23
|
--
|
|||||
|
EPS Growth (%)
|
7.37
|
53.66
|
101.24
|
520.51
|
70.96
|
--
|
|||||
|
Book Value Growth (%)
|
27.18
|
228.82
|
101.14
|
63.90
|
8.04
|
--
|
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
|
6.85
|
7.42
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.47
|
3.77
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
0.27
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.85
|
10.55
|
2.13
|
1.61
|
4.80
|
5.56
|
|||||
|
Close Price (₹)
|
92.25
|
186.13
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
323.55
|
395.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
91.00
|
90.00
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
202.68
|
408.94
|
--
|
--
|
--
|
--
|
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
|
1.27
|
0.53
|
1.72
|
0.83
|
1.70
|
1.62
|
|||||
|
Short term debt to equity ratio
|
0.24
|
0.50
|
1.60
|
0.51
|
0.79
|
0.91
|
|||||
|
Current Ratio
|
1.28
|
1.41
|
1.25
|
1.16
|
1.19
|
1.28
|
|||||
|
Quick Ratio
|
1.20
|
1.28
|
1.11
|
0.99
|
0.94
|
0.77
|
|||||
|
Interest Coverage
|
4.70
|
10.16
|
5.70
|
5.34
|
1.84
|
1.88
|
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 (%)
|
76.94
|
59.67
|
44.02
|
28.94
|
55.81
|
14.51
|
|||||
|
Asset Turnover
|
1.08
|
1.46
|
1.68
|
2.45
|
1.40
|
1.79
|
|||||
|
Receivable days
|
226.09
|
157.91
|
129.01
|
89.51
|
126.40
|
52.95
|
|||||
|
Inventory Days
|
20.00
|
20.94
|
24.39
|
22.61
|
57.44
|
58.26
|
|||||
|
Payable days
|
132.49
|
113.40
|
118.58
|
97.29
|
132.52
|
59.33
|
|||||
|
Cash Conversion Cycle
|
113.60
|
65.45
|
34.83
|
14.84
|
51.32
|
51.88
|