Market cap
₹96 Cr
Revenue (TTM)
₹483 Cr
P/E Ratio
6.2
P/B Ratio
0.8
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
|
482.80
|
402.21
|
363.96
|
354.80
|
--
|
--
|
|||||
|
Total Income
|
494.04
|
409.16
|
375.23
|
360.45
|
--
|
--
|
|||||
|
Total Expenditure
|
459.12
|
382.49
|
359.14
|
345.43
|
--
|
--
|
|||||
|
EBITDA
|
23.68
|
19.72
|
4.82
|
9.37
|
--
|
--
|
|||||
|
Depreciation
|
1.21
|
1.28
|
1.47
|
1.54
|
--
|
--
|
|||||
|
EBIT
|
22.47
|
18.43
|
3.34
|
7.83
|
--
|
--
|
|||||
|
Interest
|
16.97
|
13.47
|
9.63
|
9.84
|
--
|
--
|
|||||
|
Other Income
|
11.24
|
6.96
|
11.27
|
5.65
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
16.73
|
11.92
|
4.98
|
3.64
|
--
|
--
|
|||||
|
Provision for Tax
|
4.41
|
2.99
|
1.03
|
1.28
|
--
|
--
|
|||||
|
Profit after Tax
|
12.32
|
8.93
|
3.95
|
2.36
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
12.32
|
8.93
|
3.95
|
2.36
|
--
|
--
|
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
|
111.60
|
44.85
|
35.93
|
31.98
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.43
|
4.43
|
9.38
|
8.38
|
--
|
--
|
|||||
|
Current Liabilities
|
182.28
|
192.88
|
149.85
|
146.91
|
--
|
--
|
|||||
|
Total Liabilities
|
295.39
|
242.23
|
195.17
|
187.26
|
--
|
--
|
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
|
9.27
|
9.14
|
13.20
|
12.99
|
--
|
--
|
|||||
|
Current Assets
|
286.03
|
233.01
|
181.96
|
174.27
|
--
|
--
|
|||||
|
Total Assets
|
295.39
|
242.23
|
195.17
|
187.26
|
--
|
--
|
|||||
|
Total Debt*
|
35.18
|
47.84
|
49.45
|
41.01
|
--
|
--
|
|||||
|
Net Current Assets
|
103.75
|
40.14
|
32.10
|
27.36
|
--
|
--
|
|||||
|
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
|
-10.93
|
16.68
|
-2.40
|
11.23
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
1.84
|
-0.22
|
0.34
|
2.48
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
25.00
|
-15.08
|
-1.19
|
-11.70
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
15.91
|
1.38
|
-3.24
|
2.01
|
--
|
--
|
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 (₹)
|
5.02
|
4.86
|
2.15
|
1.29
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
5.51
|
5.56
|
2.95
|
2.12
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
45.43
|
24.42
|
19.56
|
17.41
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-4.45
|
64.48
|
-9.27
|
43.41
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-10.24
|
7.00
|
-42.78
|
5.84
|
--
|
--
|
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 (%)
|
28.15
|
28.51
|
18.45
|
18.48
|
--
|
--
|
|||||
|
ROE (%)
|
15.75
|
22.10
|
11.63
|
7.39
|
--
|
--
|
|||||
|
ROA (%)
|
4.58
|
4.08
|
2.07
|
1.26
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
4.65
|
4.58
|
0.92
|
2.21
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.49
|
2.18
|
1.05
|
0.66
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
2.80
|
2.54
|
1.49
|
1.10
|
--
|
--
|
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 (%)
|
20.04
|
10.51
|
2.58
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
21.89
|
451.10
|
-57.28
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
38.01
|
126.09
|
66.98
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
3.18
|
126.09
|
66.98
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
148.81
|
24.85
|
12.35
|
--
|
--
|
--
|
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
|
7.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.01
|
1.66
|
3.20
|
2.65
|
--
|
--
|
|||||
|
Close Price (₹)
|
37.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
94.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
37.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
92.26
|
--
|
--
|
--
|
--
|
--
|
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
|
0.32
|
1.07
|
1.38
|
1.28
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.28
|
0.86
|
1.00
|
0.94
|
--
|
--
|
|||||
|
Current Ratio
|
1.57
|
1.21
|
1.21
|
1.19
|
--
|
--
|
|||||
|
Quick Ratio
|
0.87
|
0.62
|
0.62
|
0.70
|
--
|
--
|
|||||
|
Interest Coverage
|
1.99
|
1.89
|
1.52
|
1.37
|
--
|
--
|
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 (%)
|
23.24
|
26.37
|
22.40
|
25.53
|
--
|
--
|
|||||
|
Asset Turnover
|
1.80
|
1.84
|
1.90
|
1.89
|
--
|
--
|
|||||
|
Receivable days
|
82.51
|
85.12
|
86.31
|
93.19
|
--
|
--
|
|||||
|
Inventory Days
|
90.99
|
91.68
|
80.40
|
72.87
|
--
|
--
|
|||||
|
Payable days
|
137.38
|
147.51
|
130.73
|
139.90
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
36.12
|
29.29
|
35.98
|
26.15
|
--
|
--
|