Market cap
₹72 Cr
Revenue (TTM)
₹57 Cr
P/E Ratio
10.5
P/B Ratio
1.3
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
|
57.03
|
46.71
|
44.04
|
30.99
|
--
|
--
|
|||||
|
Total Income
|
57.25
|
46.71
|
44.05
|
31.05
|
--
|
--
|
|||||
|
Total Expenditure
|
44.84
|
36.44
|
38.59
|
26.45
|
--
|
--
|
|||||
|
EBITDA
|
12.19
|
10.27
|
5.45
|
4.54
|
--
|
--
|
|||||
|
Depreciation
|
2.24
|
2.19
|
1.86
|
2.22
|
--
|
--
|
|||||
|
EBIT
|
9.95
|
8.08
|
3.59
|
2.32
|
--
|
--
|
|||||
|
Interest
|
1.54
|
1.63
|
1.39
|
1.41
|
--
|
--
|
|||||
|
Other Income
|
0.21
|
--
|
0.01
|
0.06
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.62
|
6.45
|
2.21
|
0.97
|
--
|
--
|
|||||
|
Provision for Tax
|
2.17
|
1.68
|
0.61
|
0.20
|
--
|
--
|
|||||
|
Profit after Tax
|
6.45
|
4.78
|
1.59
|
0.78
|
--
|
--
|
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
|
53.40
|
16.53
|
11.75
|
10.16
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.04
|
5.69
|
3.15
|
3.09
|
--
|
--
|
|||||
|
Current Liabilities
|
19.63
|
15.88
|
14.15
|
11.92
|
--
|
--
|
|||||
|
Total Liabilities
|
76.08
|
38.09
|
29.05
|
25.17
|
--
|
--
|
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
|
35.21
|
12.71
|
11.66
|
11.25
|
--
|
--
|
|||||
|
Current Assets
|
40.87
|
25.38
|
17.39
|
13.92
|
--
|
--
|
|||||
|
Total Assets
|
76.08
|
38.09
|
29.05
|
25.17
|
--
|
--
|
|||||
|
Total Debt*
|
5.62
|
9.79
|
6.57
|
6.80
|
--
|
--
|
|||||
|
Net Current Assets
|
21.23
|
9.51
|
3.24
|
2.00
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.35
|
1.71
|
3.60
|
5.38
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-24.74
|
-3.24
|
-2.27
|
-1.69
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
26.19
|
1.63
|
-1.46
|
-3.50
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.10
|
0.11
|
-0.13
|
0.19
|
--
|
--
|
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 (₹)
|
3.38
|
5.02
|
1.67
|
0.82
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
4.55
|
7.31
|
3.62
|
3.14
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
27.96
|
17.36
|
12.34
|
10.67
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.71
|
3.60
|
7.55
|
11.31
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-9.33
|
-6.75
|
-0.27
|
4.75
|
--
|
--
|
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 (%)
|
23.82
|
36.20
|
20.39
|
14.03
|
--
|
--
|
|||||
|
ROE (%)
|
18.46
|
33.78
|
14.55
|
7.65
|
--
|
--
|
|||||
|
ROA (%)
|
11.30
|
14.22
|
5.88
|
3.09
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
17.45
|
17.30
|
8.15
|
7.50
|
--
|
--
|
|||||
|
Net Margin (%)
|
11.27
|
10.22
|
3.62
|
2.50
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
13.63
|
13.67
|
7.55
|
9.66
|
--
|
--
|
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 (%)
|
22.11
|
6.05
|
42.11
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
23.17
|
125.09
|
54.54
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
35.14
|
199.74
|
105.05
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-32.62
|
199.74
|
105.04
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
223.17
|
40.64
|
15.69
|
--
|
--
|
--
|
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
|
9.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.51
|
1.40
|
2.06
|
2.47
|
--
|
--
|
|||||
|
Close Price (₹)
|
33.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
51.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
30.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
63.02
|
--
|
--
|
--
|
--
|
--
|
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
|
0.11
|
0.59
|
0.56
|
0.67
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.20
|
0.21
|
0.25
|
--
|
--
|
|||||
|
Current Ratio
|
2.08
|
1.60
|
1.23
|
1.17
|
--
|
--
|
|||||
|
Quick Ratio
|
1.14
|
0.64
|
0.53
|
0.44
|
--
|
--
|
|||||
|
Interest Coverage
|
6.59
|
4.97
|
2.59
|
1.69
|
--
|
--
|
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 (%)
|
15.21
|
10.08
|
14.01
|
8.86
|
--
|
--
|
|||||
|
Asset Turnover
|
1.12
|
1.52
|
1.69
|
1.23
|
--
|
--
|
|||||
|
Receivable days
|
38.30
|
38.98
|
35.59
|
32.33
|
--
|
--
|
|||||
|
Inventory Days
|
96.60
|
90.30
|
74.42
|
102.67
|
--
|
--
|
|||||
|
Payable days
|
66.64
|
94.28
|
93.06
|
117.46
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
68.26
|
35.00
|
16.95
|
17.54
|
--
|
--
|