Market cap
₹319 Cr
Revenue (TTM)
₹142 Cr
P/E Ratio
8.1
P/B Ratio
1.8
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
141.95
|
101.70
|
61.17
|
--
|
--
|
--
|
|||||
|
Total Income
|
164.05
|
112.39
|
69.18
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
106.15
|
89.75
|
60.63
|
--
|
--
|
--
|
|||||
|
EBITDA
|
35.81
|
11.94
|
0.54
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.41
|
0.47
|
0.24
|
--
|
--
|
--
|
|||||
|
EBIT
|
35.40
|
11.48
|
0.30
|
--
|
--
|
--
|
|||||
|
Interest
|
5.26
|
5.73
|
5.90
|
--
|
--
|
--
|
|||||
|
Other Income
|
22.10
|
10.70
|
8.01
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
52.24
|
16.44
|
2.42
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
12.99
|
4.32
|
1.16
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
39.25
|
12.12
|
1.25
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
39.25
|
12.12
|
1.25
|
--
|
--
|
--
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
168.67
|
91.23
|
73.46
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
42.53
|
76.46
|
74.25
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
68.75
|
26.60
|
14.78
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
279.95
|
195.68
|
165.35
|
--
|
--
|
--
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.56
|
20.65
|
16.73
|
--
|
--
|
--
|
|||||
|
Current Assets
|
250.37
|
173.64
|
145.76
|
--
|
--
|
--
|
|||||
|
Total Assets
|
279.95
|
195.68
|
165.35
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
72.92
|
72.92
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
181.62
|
147.04
|
130.98
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
18.43
|
-10.44
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12.76
|
-0.62
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-8.62
|
0.13
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-2.95
|
-10.93
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
17.72
|
6.17
|
943.35
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
17.72
|
6.41
|
1,124.17
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
81.88
|
46.46
|
44,132.33
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
12.48
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
18.52
|
-6,451.30
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.28
|
5.68
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
24.84
|
16.17
|
2.14
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
16.50
|
6.79
|
0.77
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
24.93
|
11.28
|
0.49
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
23.93
|
10.78
|
1.81
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
12.37
|
2.44
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
27.13
|
66.25
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
117.09
|
3,692.53
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
275.36
|
865.79
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
232.94
|
-99.35
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
55.42
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
8.12
|
0.81
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.76
|
0.11
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.34
|
3.47
|
8.07
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
165.95
|
5.01
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
171.34
|
96.64
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
13.44
|
1.55
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
318.78
|
9.84
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.80
|
1.24
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
3.64
|
6.53
|
9.86
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
3.64
|
6.53
|
9.86
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
10.93
|
3.87
|
1.41
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
24.45
|
19.05
|
21.34
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.60
|
0.57
|
0.38
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
58.19
|
77.87
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|