Market cap
₹4,715 Cr
Revenue (TTM)
₹239 Cr
P/E Ratio
38.7
P/B Ratio
7.3
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
|
238.72
|
147.55
|
84.14
|
48.27
|
13.89
|
--
|
|||||
|
Total Income
|
242.54
|
148.18
|
84.90
|
48.67
|
13.89
|
--
|
|||||
|
Total Expenditure
|
173.43
|
111.81
|
65.75
|
38.76
|
19.87
|
--
|
|||||
|
EBITDA
|
65.29
|
35.74
|
18.40
|
9.52
|
-5.98
|
--
|
|||||
|
Depreciation
|
0.57
|
0.08
|
0.06
|
0.05
|
0.03
|
--
|
|||||
|
EBIT
|
64.72
|
35.66
|
18.34
|
9.47
|
-6.01
|
--
|
|||||
|
Interest
|
3.33
|
1.97
|
0.94
|
1.49
|
0.07
|
--
|
|||||
|
Other Income
|
3.82
|
0.64
|
0.76
|
0.40
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
-0.03
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
65.21
|
34.28
|
18.15
|
8.38
|
-6.09
|
--
|
|||||
|
Provision for Tax
|
16.79
|
8.84
|
4.57
|
3.23
|
-1.88
|
--
|
|||||
|
Profit after Tax
|
48.42
|
25.44
|
13.59
|
5.15
|
-4.20
|
--
|
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
|
220.37
|
103.25
|
73.31
|
22.02
|
-3.37
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
29.79
|
0.46
|
0.05
|
0.04
|
10.97
|
--
|
|||||
|
Current Liabilities
|
25.28
|
33.83
|
9.48
|
3.09
|
1.41
|
--
|
|||||
|
Total Liabilities
|
275.44
|
137.60
|
82.85
|
25.15
|
11.76
|
--
|
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
|
108.83
|
45.33
|
17.78
|
0.28
|
0.28
|
--
|
|||||
|
Current Assets
|
101.95
|
69.08
|
65.05
|
24.87
|
8.72
|
--
|
|||||
|
Total Assets
|
275.44
|
137.60
|
82.85
|
25.15
|
11.76
|
--
|
|||||
|
Total Debt*
|
26.05
|
18.48
|
0.48
|
0.04
|
14.71
|
--
|
|||||
|
Net Current Assets
|
76.67
|
35.25
|
55.58
|
21.78
|
7.31
|
--
|
|||||
|
Contingent Liabilities
|
7.30
|
7.98
|
--
|
--
|
--
|
--
|
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
|
27.38
|
31.14
|
-18.94
|
-3.74
|
-13.22
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-103.96
|
-55.48
|
-12.27
|
-0.04
|
-0.20
|
--
|
|||||
|
Cash from Financing Activities
|
73.56
|
20.73
|
37.39
|
4.21
|
13.36
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-3.01
|
-3.62
|
6.18
|
0.43
|
-0.07
|
--
|
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 (₹)
|
19.48
|
14.12
|
7.72
|
3.75
|
-3.59
|
--
|
|||||
|
Cash EPS (₹)
|
19.71
|
14.16
|
7.75
|
3.78
|
-3.57
|
--
|
|||||
|
Adjusted Book Value (₹)
|
62.64
|
44.46
|
41.64
|
15.87
|
-2.88
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
11.02
|
17.28
|
-10.76
|
-14.98
|
-62.14
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
6.19
|
13.37
|
-20.02
|
-32.92
|
-54.24
|
--
|
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 (%)
|
48.90
|
42.07
|
39.85
|
59.09
|
-53.01
|
--
|
|||||
|
ROE (%)
|
41.07
|
33.16
|
28.57
|
55.82
|
--
|
--
|
|||||
|
ROA (%)
|
23.45
|
23.09
|
25.16
|
30.15
|
-46.71
|
--
|
|||||
|
EBIT Margin (%)
|
27.11
|
24.17
|
21.80
|
19.62
|
-43.29
|
--
|
|||||
|
Net Margin (%)
|
19.96
|
17.17
|
16.00
|
10.58
|
-30.27
|
--
|
|||||
|
Cash Profit Margin (%)
|
20.52
|
17.30
|
16.21
|
10.76
|
-30.05
|
--
|
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 (%)
|
61.79
|
75.35
|
74.31
|
247.62
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
81.51
|
94.42
|
93.64
|
257.53
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
90.33
|
87.26
|
163.91
|
222.48
|
--
|
--
|
|||||
|
EPS Growth (%)
|
37.98
|
82.92
|
106.04
|
204.29
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
94.34
|
9.30
|
236.01
|
747.01
|
--
|
--
|
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
|
35.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
11.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.36
|
0.92
|
0.59
|
0.20
|
-2.80
|
--
|
|||||
|
Close Price (₹)
|
694.65
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
1,268.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
108.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
1,726.74
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
0.23
|
0.01
|
0.00
|
-4.36
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.18
|
0.01
|
--
|
-0.30
|
--
|
|||||
|
Current Ratio
|
4.03
|
2.04
|
6.87
|
8.05
|
6.20
|
--
|
|||||
|
Quick Ratio
|
3.41
|
1.58
|
5.89
|
8.05
|
6.20
|
--
|
|||||
|
Interest Coverage
|
20.58
|
18.37
|
20.26
|
6.64
|
-81.46
|
--
|
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 (%)
|
26.16
|
15.34
|
17.02
|
32.24
|
4.09
|
--
|
|||||
|
Asset Turnover
|
1.16
|
1.34
|
1.56
|
2.83
|
1.54
|
--
|
|||||
|
Receivable days
|
65.04
|
45.71
|
64.82
|
60.98
|
14.93
|
--
|
|||||
|
Inventory Days
|
24.08
|
30.80
|
39.95
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|