Market cap
₹11 Cr
Revenue (TTM)
₹26 Cr
P/E Ratio
7.2
P/B Ratio
0.6
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
|
26.26
|
21.00
|
18.54
|
18.84
|
12.32
|
11.04
|
|||||
|
Total Income
|
26.88
|
21.64
|
19.36
|
19.38
|
12.50
|
11.27
|
|||||
|
Total Expenditure
|
23.67
|
19.04
|
15.71
|
17.88
|
11.57
|
10.89
|
|||||
|
EBITDA
|
2.59
|
1.95
|
2.83
|
0.96
|
0.75
|
0.14
|
|||||
|
Depreciation
|
0.03
|
0.09
|
0.10
|
0.14
|
0.13
|
0.21
|
|||||
|
EBIT
|
2.56
|
1.86
|
2.73
|
0.82
|
0.63
|
-0.06
|
|||||
|
Interest
|
1.16
|
0.81
|
0.94
|
0.76
|
0.42
|
0.16
|
|||||
|
Other Income
|
0.62
|
0.64
|
0.82
|
0.54
|
0.18
|
0.23
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.03
|
1.70
|
2.60
|
0.60
|
0.39
|
0.01
|
|||||
|
Provision for Tax
|
0.52
|
0.43
|
0.66
|
0.18
|
0.10
|
0.01
|
|||||
|
Profit after Tax
|
1.51
|
1.27
|
1.95
|
0.42
|
0.29
|
0.00
|
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
|
18.35
|
16.84
|
3.58
|
1.64
|
0.75
|
0.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.76
|
4.92
|
6.23
|
6.61
|
5.18
|
1.13
|
|||||
|
Current Liabilities
|
11.85
|
3.64
|
7.56
|
1.69
|
4.10
|
2.65
|
|||||
|
Total Liabilities
|
35.03
|
25.48
|
17.44
|
10.00
|
10.09
|
4.29
|
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
|
0.30
|
0.35
|
0.39
|
0.36
|
0.40
|
0.44
|
|||||
|
Current Assets
|
34.65
|
25.05
|
16.98
|
9.58
|
9.62
|
3.81
|
|||||
|
Total Assets
|
35.03
|
25.48
|
17.44
|
10.00
|
10.09
|
4.29
|
|||||
|
Total Debt*
|
12.59
|
5.89
|
10.79
|
7.48
|
6.74
|
2.70
|
|||||
|
Net Current Assets
|
22.80
|
21.41
|
9.42
|
7.90
|
5.52
|
1.16
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-8.12
|
-3.08
|
-2.34
|
-0.25
|
-4.17
|
0.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.03
|
--
|
0.38
|
-0.09
|
-0.18
|
|||||
|
Cash from Financing Activities
|
5.70
|
6.32
|
2.38
|
0.00
|
3.64
|
0.18
|
|||||
|
Net Cash Inflow / Outflow
|
-2.42
|
3.21
|
0.04
|
0.13
|
-0.62
|
0.54
|
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 (₹)
|
5.69
|
4.77
|
11.93
|
2.54
|
3.42
|
0.02
|
|||||
|
Cash EPS (₹)
|
5.79
|
5.11
|
12.54
|
3.40
|
4.91
|
2.48
|
|||||
|
Adjusted Book Value (₹)
|
69.09
|
63.40
|
21.96
|
10.01
|
8.90
|
5.48
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-30.56
|
-11.61
|
-14.34
|
-2.59
|
-83.47
|
10.87
|
|||||
|
Free Cash Flow per Share (₹)
|
-36.17
|
-15.38
|
-24.10
|
-11.10
|
-92.94
|
4.90
|
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 (%)
|
11.87
|
13.50
|
30.22
|
16.38
|
15.24
|
5.44
|
|||||
|
ROE (%)
|
8.58
|
12.41
|
74.61
|
34.83
|
47.55
|
0.35
|
|||||
|
ROA (%)
|
5.00
|
5.92
|
14.26
|
4.16
|
4.03
|
0.04
|
|||||
|
EBIT Margin (%)
|
9.75
|
8.87
|
14.74
|
4.33
|
5.09
|
-0.57
|
|||||
|
Net Margin (%)
|
5.62
|
5.85
|
10.05
|
2.14
|
2.30
|
0.01
|
|||||
|
Cash Profit Margin (%)
|
5.86
|
6.47
|
11.03
|
2.95
|
3.35
|
1.89
|
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 (%)
|
25.05
|
13.24
|
-1.57
|
52.95
|
11.59
|
--
|
|||||
|
EBIT Growth (%)
|
37.41
|
-31.81
|
234.82
|
30.18
|
1,098.25
|
--
|
|||||
|
Net Profit Growth (%)
|
19.20
|
-34.91
|
369.01
|
44.45
|
--
|
--
|
|||||
|
EPS Growth (%)
|
19.20
|
-60.03
|
369.94
|
-25.76
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
8.97
|
370.10
|
119.02
|
118.71
|
62.39
|
--
|
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
|
5.77
|
10.50
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.47
|
0.79
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.31
|
6.06
|
3.34
|
5.50
|
7.65
|
6.61
|
|||||
|
Close Price (₹)
|
32.80
|
50.09
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
88.00
|
128.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
31.82
|
46.29
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
8.71
|
13.30
|
--
|
--
|
--
|
--
|
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
|
0.69
|
0.35
|
3.01
|
4.57
|
9.01
|
5.86
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.27
|
0.18
|
2.00
|
3.29
|
|||||
|
Current Ratio
|
2.92
|
6.87
|
2.25
|
5.68
|
2.35
|
1.44
|
|||||
|
Quick Ratio
|
2.25
|
5.48
|
1.57
|
2.64
|
1.33
|
0.81
|
|||||
|
Interest Coverage
|
2.75
|
3.11
|
3.76
|
1.79
|
1.91
|
1.05
|
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 (%)
|
45.58
|
24.65
|
6.77
|
0.46
|
10.94
|
1.35
|
|||||
|
Asset Turnover
|
0.87
|
0.98
|
1.36
|
1.89
|
1.73
|
2.60
|
|||||
|
Receivable days
|
119.17
|
55.91
|
13.21
|
13.89
|
22.17
|
4.91
|
|||||
|
Inventory Days
|
90.87
|
88.60
|
100.62
|
89.87
|
86.20
|
54.98
|
|||||
|
Payable days
|
6.20
|
9.13
|
14.27
|
17.30
|
26.88
|
15.52
|
|||||
|
Cash Conversion Cycle
|
203.83
|
135.38
|
99.56
|
86.46
|
81.49
|
44.37
|