Market cap
₹8 Cr
Revenue (TTM)
₹8 Cr
P/E Ratio
19.2
P/B Ratio
--
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
|
8.23
|
6.40
|
6.35
|
6.38
|
4.55
|
--
|
|||||
|
Total Income
|
8.46
|
6.44
|
6.36
|
6.46
|
4.60
|
--
|
|||||
|
Total Expenditure
|
7.40
|
5.40
|
4.98
|
5.32
|
3.73
|
--
|
|||||
|
EBITDA
|
0.83
|
1.00
|
1.36
|
1.07
|
0.83
|
--
|
|||||
|
Depreciation
|
0.45
|
0.44
|
0.45
|
0.38
|
0.25
|
--
|
|||||
|
EBIT
|
0.38
|
0.56
|
0.92
|
0.69
|
0.58
|
--
|
|||||
|
Interest
|
0.06
|
0.09
|
0.07
|
0.06
|
0.08
|
--
|
|||||
|
Other Income
|
0.23
|
0.04
|
0.02
|
0.07
|
0.04
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.55
|
0.51
|
0.86
|
0.70
|
0.55
|
--
|
|||||
|
Provision for Tax
|
0.16
|
0.13
|
0.25
|
0.19
|
0.14
|
--
|
|||||
|
Profit after Tax
|
0.39
|
0.37
|
0.61
|
0.51
|
0.40
|
--
|
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
|
8.83
|
3.55
|
2.38
|
1.85
|
1.39
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.03
|
0.26
|
1.74
|
0.37
|
0.49
|
--
|
|||||
|
Current Liabilities
|
1.68
|
1.63
|
1.76
|
1.36
|
0.77
|
--
|
|||||
|
Total Liabilities
|
10.71
|
5.61
|
6.03
|
3.69
|
2.73
|
--
|
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
|
3.21
|
2.73
|
3.91
|
2.20
|
1.01
|
--
|
|||||
|
Current Assets
|
7.34
|
2.71
|
1.96
|
1.38
|
1.63
|
--
|
|||||
|
Total Assets
|
10.71
|
5.61
|
6.03
|
3.69
|
2.73
|
--
|
|||||
|
Total Debt*
|
--
|
0.86
|
1.03
|
0.89
|
0.54
|
--
|
|||||
|
Net Current Assets
|
5.66
|
1.08
|
0.21
|
0.02
|
0.86
|
--
|
|||||
|
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
|
-0.88
|
-1.28
|
1.25
|
0.96
|
0.38
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.73
|
0.75
|
-0.65
|
-1.47
|
0.54
|
--
|
|||||
|
Cash from Financing Activities
|
3.98
|
0.45
|
0.09
|
0.29
|
-0.88
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
2.37
|
-0.08
|
0.68
|
-0.22
|
0.04
|
--
|
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 (₹)
|
1.73
|
2.21
|
4.09
|
3.42
|
2.68
|
--
|
|||||
|
Cash EPS (₹)
|
3.70
|
4.82
|
7.06
|
5.96
|
4.32
|
--
|
|||||
|
Adjusted Book Value (₹)
|
38.69
|
21.12
|
15.87
|
12.32
|
9.27
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-3.85
|
-7.63
|
8.31
|
6.37
|
5.64
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-8.28
|
-15.12
|
7.04
|
-3.11
|
4.17
|
--
|
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 (%)
|
9.21
|
15.28
|
30.39
|
32.61
|
32.47
|
--
|
|||||
|
ROE (%)
|
6.38
|
12.52
|
29.00
|
31.66
|
28.94
|
--
|
|||||
|
ROA (%)
|
4.94
|
6.56
|
12.97
|
16.47
|
15.21
|
--
|
|||||
|
EBIT Margin (%)
|
4.64
|
8.77
|
14.46
|
10.77
|
12.81
|
--
|
|||||
|
Net Margin (%)
|
4.66
|
5.76
|
9.63
|
7.94
|
8.75
|
--
|
|||||
|
Cash Profit Margin (%)
|
10.26
|
12.65
|
16.68
|
13.99
|
14.22
|
--
|
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 (%)
|
28.61
|
0.87
|
-0.58
|
40.19
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-31.95
|
-38.81
|
33.51
|
17.81
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
6.33
|
-39.46
|
19.61
|
27.39
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-21.73
|
-45.94
|
19.61
|
27.37
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
148.87
|
49.03
|
28.82
|
32.93
|
--
|
--
|
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
|
23.27
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.77
|
1.78
|
1.27
|
2.00
|
1.01
|
--
|
|||||
|
Close Price (₹)
|
40.24
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
115.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
40.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
9.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.24
|
0.43
|
0.48
|
0.39
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.16
|
0.28
|
0.25
|
0.00
|
--
|
|||||
|
Current Ratio
|
4.36
|
1.66
|
1.12
|
1.02
|
2.13
|
--
|
|||||
|
Quick Ratio
|
4.05
|
1.49
|
1.04
|
0.90
|
2.01
|
--
|
|||||
|
Interest Coverage
|
11.07
|
6.46
|
13.37
|
13.15
|
7.82
|
--
|
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 (%)
|
18.72
|
9.34
|
7.70
|
5.71
|
12.26
|
--
|
|||||
|
Asset Turnover
|
1.03
|
1.13
|
1.34
|
2.05
|
1.72
|
--
|
|||||
|
Receivable days
|
47.42
|
30.99
|
24.53
|
26.37
|
44.75
|
--
|
|||||
|
Inventory Days
|
18.01
|
12.12
|
8.54
|
7.00
|
7.14
|
--
|
|||||
|
Payable days
|
113.97
|
123.30
|
143.70
|
123.36
|
164.86
|
--
|
|||||
|
Cash Conversion Cycle
|
-48.54
|
-80.19
|
-110.63
|
-89.98
|
-112.97
|
--
|