Market cap
₹2,160 Cr
Revenue (TTM)
₹143 Cr
P/E Ratio
80
P/B Ratio
11.9
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
|
142.79
|
115.03
|
96.36
|
56.53
|
--
|
--
|
|||||
|
Total Income
|
145.20
|
116.11
|
96.91
|
56.72
|
--
|
--
|
|||||
|
Total Expenditure
|
117.40
|
94.27
|
86.62
|
49.45
|
--
|
--
|
|||||
|
EBITDA
|
25.39
|
20.76
|
9.74
|
7.08
|
--
|
--
|
|||||
|
Depreciation
|
4.05
|
2.73
|
2.14
|
1.46
|
--
|
--
|
|||||
|
EBIT
|
21.34
|
18.04
|
7.59
|
5.62
|
--
|
--
|
|||||
|
Interest
|
3.12
|
2.69
|
1.84
|
1.49
|
--
|
--
|
|||||
|
Other Income
|
2.41
|
1.08
|
0.55
|
0.19
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
20.63
|
16.43
|
6.31
|
4.32
|
--
|
--
|
|||||
|
Provision for Tax
|
3.87
|
4.22
|
1.73
|
0.72
|
--
|
--
|
|||||
|
Profit after Tax
|
16.76
|
12.21
|
4.57
|
3.60
|
--
|
--
|
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
|
103.99
|
30.07
|
17.86
|
13.28
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
20.95
|
27.21
|
19.98
|
17.19
|
--
|
--
|
|||||
|
Current Liabilities
|
33.99
|
29.22
|
32.23
|
18.00
|
--
|
--
|
|||||
|
Total Liabilities
|
158.94
|
86.51
|
70.07
|
48.47
|
--
|
--
|
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
|
73.76
|
44.01
|
35.92
|
24.23
|
--
|
--
|
|||||
|
Current Assets
|
85.18
|
42.50
|
34.15
|
24.25
|
--
|
--
|
|||||
|
Total Assets
|
158.94
|
86.51
|
70.07
|
48.47
|
--
|
--
|
|||||
|
Total Debt*
|
26.97
|
41.47
|
33.40
|
18.98
|
--
|
--
|
|||||
|
Net Current Assets
|
51.19
|
13.28
|
1.91
|
6.24
|
--
|
--
|
|||||
|
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
|
8.85
|
5.20
|
1.45
|
6.39
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-32.37
|
-10.68
|
-13.83
|
-5.97
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
39.53
|
5.46
|
12.59
|
-1.02
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
16.02
|
-0.02
|
0.21
|
-0.60
|
--
|
--
|
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 (₹)
|
6.85
|
6.84
|
2.56
|
2.02
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.51
|
8.37
|
3.76
|
2.83
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
42.53
|
16.85
|
10.01
|
7.44
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
3.62
|
2.92
|
1.22
|
5.37
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-10.18
|
-5.47
|
-11.20
|
-1.18
|
--
|
--
|
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 (%)
|
23.46
|
31.14
|
19.51
|
18.03
|
--
|
--
|
|||||
|
ROE (%)
|
25.00
|
50.96
|
29.37
|
27.11
|
--
|
--
|
|||||
|
ROA (%)
|
13.66
|
15.69
|
7.72
|
7.43
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
14.95
|
15.68
|
7.88
|
9.95
|
--
|
--
|
|||||
|
Net Margin (%)
|
11.54
|
10.52
|
4.72
|
6.35
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
12.02
|
10.62
|
5.67
|
7.32
|
--
|
--
|
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 (%)
|
24.13
|
19.38
|
70.44
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
18.35
|
137.49
|
35.01
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
37.24
|
167.00
|
27.01
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
0.19
|
166.99
|
27.01
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
245.82
|
68.38
|
34.43
|
--
|
--
|
--
|
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
|
22.08
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.68
|
2.69
|
4.34
|
4.19
|
--
|
--
|
|||||
|
Close Price (₹)
|
151.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
264.80
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
100.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
370.08
|
--
|
--
|
--
|
--
|
--
|
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
|
0.26
|
1.38
|
1.87
|
1.43
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.47
|
0.80
|
0.19
|
--
|
--
|
|||||
|
Current Ratio
|
2.51
|
1.45
|
1.06
|
1.35
|
--
|
--
|
|||||
|
Quick Ratio
|
1.72
|
0.94
|
0.79
|
0.97
|
--
|
--
|
|||||
|
Interest Coverage
|
7.61
|
7.11
|
4.43
|
3.89
|
--
|
--
|
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 (%)
|
24.47
|
18.72
|
20.72
|
27.56
|
--
|
--
|
|||||
|
Asset Turnover
|
1.41
|
1.81
|
2.00
|
1.43
|
--
|
--
|
|||||
|
Receivable days
|
59.54
|
53.87
|
54.74
|
82.31
|
--
|
--
|
|||||
|
Inventory Days
|
43.86
|
30.54
|
23.70
|
35.78
|
--
|
--
|
|||||
|
Payable days
|
94.23
|
77.69
|
84.48
|
151.96
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
9.17
|
6.72
|
-6.04
|
-33.87
|
--
|
--
|