Market cap
₹174 Cr
Revenue (TTM)
₹884 Cr
P/E Ratio
8
P/B Ratio
1.2
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
|
884.03
|
714.87
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
885.84
|
717.52
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
865.15
|
692.79
|
--
|
--
|
--
|
--
|
|||||
|
EBITDA
|
18.88
|
22.08
|
--
|
--
|
--
|
--
|
|||||
|
Depreciation
|
3.05
|
1.64
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
15.83
|
20.44
|
--
|
--
|
--
|
--
|
|||||
|
Interest
|
7.05
|
5.32
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.81
|
2.65
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.58
|
17.78
|
--
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
3.27
|
5.67
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
7.31
|
12.10
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
1.38
|
1.01
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
8.69
|
13.12
|
--
|
--
|
--
|
--
|
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
|
148.32
|
80.70
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
16.87
|
18.24
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14.98
|
17.28
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
110.61
|
137.62
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
292.61
|
255.24
|
--
|
--
|
--
|
--
|
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
|
77.52
|
52.06
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
213.27
|
201.79
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
292.61
|
255.24
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
61.97
|
88.04
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
102.66
|
64.17
|
--
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
135.55
|
129.42
|
--
|
--
|
--
|
--
|
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
|
10.52
|
-33.08
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-36.24
|
-34.00
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
25.81
|
67.36
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.10
|
0.28
|
--
|
--
|
--
|
--
|
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 (₹)
|
3.48
|
7.21
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
4.15
|
7.55
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
59.35
|
44.38
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
4.21
|
-18.19
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-8.23
|
-44.42
|
--
|
--
|
--
|
--
|
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 (%)
|
9.31
|
13.69
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
6.38
|
15.00
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
2.68
|
4.77
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
1.79
|
2.86
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
0.83
|
1.69
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
1.17
|
1.92
|
--
|
--
|
--
|
--
|
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 (%)
|
23.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-22.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-39.60
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-51.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
83.79
|
--
|
--
|
--
|
--
|
--
|
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
|
13.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.76
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.34
|
3.79
|
--
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
45.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
197.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
42.40
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
112.98
|
--
|
--
|
--
|
--
|
--
|
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
|
0.42
|
1.09
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.30
|
0.84
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.93
|
1.47
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.42
|
0.83
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
2.50
|
4.34
|
--
|
--
|
--
|
--
|
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 (%)
|
11.89
|
11.14
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
3.25
|
2.82
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
38.14
|
40.64
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
29.82
|
44.87
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
23.47
|
29.21
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
44.50
|
56.30
|
--
|
--
|
--
|
--
|