Market cap
₹367 Cr
Revenue (TTM)
₹71 Cr
P/E Ratio
21.5
P/B Ratio
7.9
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
|
70.96
|
53.08
|
34.57
|
19.51
|
--
|
--
|
|||||
|
Total Income
|
71.58
|
53.46
|
34.92
|
20.03
|
--
|
--
|
|||||
|
Total Expenditure
|
59.81
|
44.16
|
30.29
|
19.83
|
--
|
--
|
|||||
|
EBITDA
|
11.15
|
8.92
|
4.29
|
-0.31
|
--
|
--
|
|||||
|
Depreciation
|
0.22
|
0.23
|
0.28
|
0.36
|
--
|
--
|
|||||
|
EBIT
|
10.93
|
8.70
|
4.01
|
-0.68
|
--
|
--
|
|||||
|
Interest
|
0.17
|
0.10
|
0.20
|
0.36
|
--
|
--
|
|||||
|
Other Income
|
0.62
|
0.38
|
0.35
|
0.52
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
11.38
|
8.98
|
4.16
|
-0.52
|
--
|
--
|
|||||
|
Provision for Tax
|
2.82
|
2.35
|
0.64
|
0.14
|
--
|
--
|
|||||
|
Profit after Tax
|
8.56
|
6.63
|
3.52
|
-0.66
|
--
|
--
|
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
|
46.23
|
14.74
|
7.23
|
3.70
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.20
|
0.49
|
0.59
|
1.05
|
--
|
--
|
|||||
|
Current Liabilities
|
12.92
|
10.22
|
9.75
|
4.94
|
--
|
--
|
|||||
|
Total Liabilities
|
59.69
|
25.56
|
17.68
|
9.79
|
--
|
--
|
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
|
1.18
|
1.29
|
1.41
|
1.59
|
--
|
--
|
|||||
|
Current Assets
|
58.18
|
24.14
|
16.16
|
8.10
|
--
|
--
|
|||||
|
Total Assets
|
59.69
|
25.56
|
17.68
|
9.79
|
--
|
--
|
|||||
|
Total Debt*
|
0.18
|
0.42
|
0.58
|
1.10
|
--
|
--
|
|||||
|
Net Current Assets
|
45.25
|
13.93
|
6.41
|
3.17
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.16
|
0.13
|
0.10
|
0.13
|
--
|
--
|
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
|
-14.08
|
6.69
|
3.49
|
0.45
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.45
|
-0.05
|
-0.89
|
2.78
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
22.61
|
0.66
|
-0.59
|
-3.27
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
8.99
|
7.30
|
2.01
|
-0.03
|
--
|
--
|
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 (₹)
|
6.49
|
6.85
|
3.85
|
-0.72
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
6.66
|
7.08
|
4.16
|
-0.33
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
35.06
|
15.21
|
7.91
|
4.05
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-10.68
|
69.03
|
38.18
|
4.95
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-10.24
|
68.02
|
37.63
|
1.25
|
--
|
--
|
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 (%)
|
37.53
|
79.07
|
69.06
|
-3.30
|
--
|
--
|
|||||
|
ROE (%)
|
28.08
|
60.38
|
64.43
|
-17.78
|
--
|
--
|
|||||
|
ROA (%)
|
20.19
|
30.84
|
25.83
|
-6.79
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
15.40
|
16.38
|
11.59
|
-3.46
|
--
|
--
|
|||||
|
Net Margin (%)
|
11.96
|
12.40
|
10.08
|
-3.29
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
12.37
|
12.92
|
10.99
|
-1.53
|
--
|
--
|
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 (%)
|
33.67
|
53.53
|
77.19
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
25.70
|
116.90
|
693.63
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
29.11
|
88.31
|
634.62
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-5.15
|
77.62
|
634.62
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
213.76
|
103.95
|
95.05
|
--
|
--
|
--
|
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
|
12.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.47
|
-0.94
|
-0.45
|
6.65
|
--
|
--
|
|||||
|
Close Price (₹)
|
78.80
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
169.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
73.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
103.90
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.03
|
0.08
|
0.30
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.03
|
0.09
|
--
|
--
|
|||||
|
Current Ratio
|
4.50
|
2.36
|
1.66
|
1.64
|
--
|
--
|
|||||
|
Quick Ratio
|
4.32
|
2.19
|
1.31
|
1.25
|
--
|
--
|
|||||
|
Interest Coverage
|
68.41
|
89.89
|
22.32
|
-0.44
|
--
|
--
|
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 (%)
|
31.19
|
16.33
|
20.28
|
17.76
|
--
|
--
|
|||||
|
Asset Turnover
|
1.67
|
2.47
|
2.54
|
2.01
|
--
|
--
|
|||||
|
Receivable days
|
79.21
|
53.90
|
55.30
|
64.83
|
--
|
--
|
|||||
|
Inventory Days
|
10.67
|
17.74
|
28.15
|
36.06
|
--
|
--
|
|||||
|
Payable days
|
27.21
|
32.29
|
40.53
|
69.12
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
62.67
|
39.36
|
42.92
|
31.77
|
--
|
--
|