Market cap
₹19 Cr
Revenue (TTM)
₹108 Cr
P/E Ratio
--
P/B Ratio
0.4
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
|
107.56
|
91.75
|
66.05
|
80.28
|
65.54
|
--
|
|||||
|
Total Income
|
108.90
|
93.81
|
66.77
|
80.78
|
65.92
|
--
|
|||||
|
Total Expenditure
|
101.59
|
85.58
|
63.37
|
78.74
|
63.17
|
--
|
|||||
|
EBITDA
|
5.97
|
6.17
|
2.68
|
1.54
|
2.37
|
--
|
|||||
|
Depreciation
|
3.69
|
4.11
|
1.27
|
1.03
|
0.96
|
--
|
|||||
|
EBIT
|
2.28
|
2.06
|
1.40
|
0.52
|
1.41
|
--
|
|||||
|
Interest
|
1.66
|
2.70
|
1.11
|
0.61
|
0.51
|
--
|
|||||
|
Other Income
|
1.34
|
2.06
|
0.73
|
0.50
|
0.38
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.96
|
1.43
|
1.02
|
0.41
|
1.29
|
--
|
|||||
|
Provision for Tax
|
0.83
|
0.39
|
0.48
|
0.13
|
0.22
|
--
|
|||||
|
Profit after Tax
|
1.13
|
1.04
|
0.54
|
0.28
|
1.07
|
--
|
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
|
51.11
|
25.33
|
24.34
|
19.72
|
13.95
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.06
|
8.19
|
10.85
|
-0.02
|
0.10
|
--
|
|||||
|
Current Liabilities
|
29.16
|
37.11
|
18.87
|
18.10
|
7.93
|
--
|
|||||
|
Total Liabilities
|
80.53
|
70.92
|
54.18
|
38.22
|
22.37
|
--
|
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
|
27.30
|
26.00
|
28.15
|
12.15
|
6.84
|
--
|
|||||
|
Current Assets
|
53.03
|
44.63
|
25.91
|
25.65
|
15.14
|
--
|
|||||
|
Total Assets
|
80.53
|
70.92
|
54.18
|
38.22
|
22.37
|
--
|
|||||
|
Total Debt*
|
7.72
|
18.98
|
22.15
|
12.62
|
4.76
|
--
|
|||||
|
Net Current Assets
|
23.87
|
7.52
|
7.04
|
7.55
|
7.21
|
--
|
|||||
|
Contingent Liabilities
|
0.05
|
--
|
2.46
|
3.35
|
--
|
--
|
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
|
-9.83
|
6.28
|
3.80
|
-6.47
|
4.48
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-4.84
|
-1.83
|
-16.73
|
-5.92
|
-0.40
|
--
|
|||||
|
Cash from Financing Activities
|
14.61
|
-5.19
|
12.49
|
12.75
|
-3.88
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.06
|
-0.73
|
-0.43
|
0.36
|
0.20
|
--
|
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 (₹)
|
0.73
|
0.93
|
0.48
|
0.26
|
1.24
|
--
|
|||||
|
Cash EPS (₹)
|
3.13
|
4.58
|
1.62
|
1.19
|
2.35
|
--
|
|||||
|
Adjusted Book Value (₹)
|
33.21
|
22.53
|
21.65
|
17.95
|
16.14
|
--
|
|||||
|
Dividend per Share (₹)
|
0.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-6.39
|
5.59
|
13.54
|
-23.58
|
20.72
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-9.34
|
1.86
|
-50.96
|
-46.57
|
16.28
|
--
|
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 (%)
|
7.01
|
9.09
|
5.41
|
3.98
|
9.58
|
--
|
|||||
|
ROE (%)
|
2.95
|
4.19
|
2.47
|
1.66
|
7.67
|
--
|
|||||
|
ROA (%)
|
1.49
|
1.67
|
1.18
|
0.94
|
4.87
|
--
|
|||||
|
EBIT Margin (%)
|
2.12
|
2.25
|
2.13
|
0.64
|
2.15
|
--
|
|||||
|
Net Margin (%)
|
1.03
|
1.11
|
0.81
|
0.35
|
1.62
|
--
|
|||||
|
Cash Profit Margin (%)
|
4.48
|
5.61
|
2.75
|
1.63
|
3.09
|
--
|
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 (%)
|
17.23
|
38.92
|
-17.73
|
22.50
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
10.34
|
46.94
|
171.67
|
-63.33
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
8.24
|
91.11
|
94.29
|
-73.81
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-20.95
|
91.11
|
89.84
|
-79.40
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
101.78
|
4.09
|
23.42
|
41.40
|
--
|
--
|
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
|
18.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
3.69
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.91
|
3.66
|
7.10
|
6.92
|
2.19
|
--
|
|||||
|
Close Price (₹)
|
13.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
63.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
13.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
20.86
|
--
|
--
|
--
|
--
|
--
|
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
|
0.15
|
0.75
|
0.91
|
0.64
|
0.34
|
--
|
|||||
|
Short term debt to equity ratio
|
0.14
|
0.35
|
0.39
|
0.48
|
0.31
|
--
|
|||||
|
Current Ratio
|
1.82
|
1.20
|
1.37
|
1.42
|
1.91
|
--
|
|||||
|
Quick Ratio
|
0.83
|
0.54
|
0.83
|
0.90
|
1.41
|
--
|
|||||
|
Interest Coverage
|
2.18
|
1.53
|
1.92
|
1.68
|
3.55
|
--
|
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 (%)
|
15.10
|
15.39
|
11.85
|
12.74
|
14.83
|
--
|
|||||
|
Asset Turnover
|
1.43
|
1.47
|
1.44
|
2.69
|
2.98
|
--
|
|||||
|
Receivable days
|
51.52
|
43.65
|
49.87
|
45.33
|
54.12
|
--
|
|||||
|
Inventory Days
|
90.83
|
69.27
|
54.27
|
30.43
|
22.08
|
--
|
|||||
|
Payable days
|
97.56
|
77.76
|
35.40
|
16.63
|
12.38
|
--
|
|||||
|
Cash Conversion Cycle
|
44.78
|
35.16
|
68.75
|
59.13
|
63.82
|
--
|