Market cap
₹87 Cr
Revenue (TTM)
₹45 Cr
P/E Ratio
7.6
P/B Ratio
1.1
Div. Yield
1.1 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
45.49
|
40.58
|
43.95
|
30.17
|
27.61
|
18.00
|
|||||
|
Total Income
|
48.41
|
41.29
|
44.28
|
30.28
|
27.62
|
18.00
|
|||||
|
Total Expenditure
|
32.50
|
28.93
|
27.28
|
25.87
|
23.95
|
19.02
|
|||||
|
EBITDA
|
12.99
|
11.65
|
16.67
|
4.30
|
3.66
|
-1.02
|
|||||
|
Depreciation
|
0.55
|
0.46
|
0.24
|
0.24
|
0.33
|
0.01
|
|||||
|
EBIT
|
12.45
|
11.20
|
16.43
|
4.06
|
3.33
|
-1.03
|
|||||
|
Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
2.92
|
0.71
|
0.34
|
0.12
|
0.00
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
15.37
|
11.90
|
16.76
|
4.17
|
3.33
|
-1.03
|
|||||
|
Provision for Tax
|
3.94
|
1.17
|
4.26
|
1.06
|
0.76
|
-0.03
|
|||||
|
Profit after Tax
|
11.42
|
10.73
|
12.50
|
3.11
|
2.57
|
-1.00
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
80.58
|
69.22
|
17.16
|
4.60
|
1.49
|
-1.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.03
|
0.06
|
0.12
|
0.16
|
0.08
|
0.05
|
|||||
|
Current Liabilities
|
5.79
|
1.99
|
1.53
|
7.52
|
4.95
|
9.29
|
|||||
|
Total Liabilities
|
86.67
|
71.48
|
18.98
|
12.39
|
6.59
|
8.29
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
14.60
|
49.20
|
1.36
|
0.91
|
0.93
|
1.03
|
|||||
|
Current Assets
|
71.80
|
22.06
|
17.46
|
11.38
|
5.60
|
7.23
|
|||||
|
Total Assets
|
86.67
|
71.48
|
18.98
|
12.39
|
6.59
|
8.29
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
0.04
|
0.12
|
0.12
|
|||||
|
Net Current Assets
|
66.01
|
20.08
|
15.93
|
3.86
|
0.64
|
-2.06
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
8.00
|
5.56
|
-3.06
|
4.79
|
3.02
|
0.07
|
|||||
|
Cash Flow from Investing Activities
|
5.56
|
-46.22
|
-1.39
|
-1.27
|
-0.06
|
-0.80
|
|||||
|
Cash from Financing Activities
|
-0.06
|
41.33
|
-0.02
|
-0.09
|
--
|
0.08
|
|||||
|
Net Cash Inflow / Outflow
|
13.50
|
0.67
|
-4.46
|
3.43
|
2.96
|
-0.66
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
5.71
|
5.36
|
8.01
|
3.33
|
2.75
|
-1.07
|
|||||
|
Cash EPS (₹)
|
5.98
|
5.59
|
8.17
|
3.58
|
3.10
|
-1.06
|
|||||
|
Adjusted Book Value (₹)
|
40.28
|
34.60
|
11.00
|
4.92
|
1.59
|
-1.16
|
|||||
|
Dividend per Share (₹)
|
0.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
4.00
|
2.78
|
-611.02
|
1,597.30
|
1,006.03
|
23.63
|
|||||
|
Free Cash Flow per Share (₹)
|
4.88
|
2.98
|
-786.30
|
1,510.30
|
1,028.77
|
-164.73
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
20.52
|
27.56
|
153.83
|
133.66
|
1,035.14
|
--
|
|||||
|
ROE (%)
|
15.25
|
24.85
|
114.88
|
102.28
|
1,280.13
|
--
|
|||||
|
ROA (%)
|
14.49
|
23.82
|
80.37
|
33.10
|
34.82
|
-12.09
|
|||||
|
EBIT Margin (%)
|
27.36
|
27.59
|
37.38
|
13.45
|
12.07
|
-5.73
|
|||||
|
Net Margin (%)
|
23.59
|
25.99
|
28.23
|
10.28
|
9.32
|
-5.54
|
|||||
|
Cash Profit Margin (%)
|
26.31
|
27.56
|
28.99
|
11.11
|
10.51
|
-5.51
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.10
|
-7.66
|
45.69
|
9.25
|
53.41
|
--
|
|||||
|
EBIT Growth (%)
|
11.17
|
-31.85
|
304.82
|
21.78
|
423.14
|
--
|
|||||
|
Net Profit Growth (%)
|
6.44
|
-14.16
|
301.36
|
21.01
|
357.89
|
--
|
|||||
|
EPS Growth (%)
|
6.44
|
-33.06
|
140.81
|
21.01
|
357.90
|
--
|
|||||
|
Book Value Growth (%)
|
16.42
|
303.38
|
272.83
|
209.32
|
237.03
|
--
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
5.07
|
12.88
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.72
|
2.00
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
1.73
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.66
|
10.94
|
-0.19
|
-1.54
|
-0.62
|
-0.10
|
|||||
|
Close Price (₹)
|
28.95
|
69.10
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
104.90
|
111.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
28.95
|
68.50
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
57.91
|
138.22
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
0.01
|
0.08
|
-0.11
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.01
|
0.08
|
-0.11
|
|||||
|
Current Ratio
|
12.39
|
11.11
|
11.39
|
1.51
|
1.13
|
0.78
|
|||||
|
Quick Ratio
|
12.43
|
10.83
|
11.07
|
1.09
|
0.71
|
0.54
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
45.94
|
41.20
|
29.48
|
4.08
|
3.17
|
24.52
|
|||||
|
Asset Turnover
|
0.58
|
0.90
|
2.83
|
3.21
|
3.74
|
2.18
|
|||||
|
Receivable days
|
150.93
|
133.46
|
58.92
|
12.75
|
34.96
|
89.50
|
|||||
|
Inventory Days
|
5.55
|
4.69
|
15.24
|
31.68
|
30.09
|
50.59
|
|||||
|
Payable days
|
47.73
|
22.26
|
83.10
|
153.27
|
156.08
|
230.43
|
|||||
|
Cash Conversion Cycle
|
108.75
|
115.90
|
-8.95
|
-108.84
|
-91.04
|
-90.33
|