Market cap
₹497 Cr
Revenue (TTM)
₹230 Cr
P/E Ratio
18.4
P/B Ratio
2.8
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
|
230.12
|
176.59
|
136.89
|
119.56
|
--
|
--
|
|||||
|
Total Income
|
232.17
|
177.81
|
137.03
|
119.92
|
--
|
--
|
|||||
|
Total Expenditure
|
188.79
|
150.19
|
127.51
|
117.31
|
--
|
--
|
|||||
|
EBITDA
|
41.33
|
26.40
|
9.38
|
2.25
|
--
|
--
|
|||||
|
Depreciation
|
6.74
|
3.40
|
2.09
|
1.96
|
--
|
--
|
|||||
|
EBIT
|
34.59
|
22.99
|
7.29
|
0.29
|
--
|
--
|
|||||
|
Interest
|
4.58
|
2.75
|
2.42
|
1.71
|
--
|
--
|
|||||
|
Other Income
|
2.05
|
1.22
|
0.14
|
0.35
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
32.06
|
21.46
|
5.01
|
-1.06
|
--
|
--
|
|||||
|
Provision for Tax
|
8.55
|
5.10
|
1.42
|
0.03
|
--
|
--
|
|||||
|
Profit after Tax
|
23.52
|
16.36
|
3.59
|
-1.09
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
-0.22
|
-2.08
|
--
|
--
|
|||||
|
Share of Associate
|
-1.34
|
-0.08
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
22.17
|
16.28
|
3.37
|
-3.18
|
--
|
--
|
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
|
122.60
|
41.16
|
27.30
|
23.93
|
--
|
--
|
|||||
|
Minority Interest
|
3.80
|
2.46
|
2.76
|
2.54
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
27.33
|
16.63
|
11.48
|
9.95
|
--
|
--
|
|||||
|
Current Liabilities
|
56.88
|
57.82
|
56.60
|
45.11
|
--
|
--
|
|||||
|
Total Liabilities
|
210.62
|
118.07
|
98.13
|
81.54
|
--
|
--
|
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
|
100.31
|
56.74
|
44.58
|
38.39
|
--
|
--
|
|||||
|
Current Assets
|
110.31
|
61.33
|
53.55
|
43.15
|
--
|
--
|
|||||
|
Total Assets
|
210.62
|
118.07
|
98.13
|
81.54
|
--
|
--
|
|||||
|
Total Debt*
|
48.16
|
35.91
|
21.36
|
16.58
|
--
|
--
|
|||||
|
Net Current Assets
|
53.43
|
3.51
|
-3.05
|
-1.96
|
--
|
--
|
|||||
|
Contingent Liabilities
|
17.40
|
17.14
|
12.64
|
2.53
|
--
|
--
|
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
|
-29.05
|
1.12
|
4.50
|
6.10
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-35.75
|
-14.83
|
-6.49
|
-10.75
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
67.11
|
15.57
|
2.46
|
3.48
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
2.31
|
1.86
|
0.47
|
-1.17
|
--
|
--
|
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 (₹)
|
9.07
|
8.14
|
1.68
|
-1.59
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
12.38
|
9.88
|
2.84
|
0.43
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
50.14
|
20.58
|
13.65
|
11.97
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
1.50
|
1.00
|
0.50
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-11.88
|
0.56
|
2.25
|
3.05
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-29.23
|
-10.64
|
-2.20
|
-4.00
|
--
|
--
|
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 (%)
|
29.57
|
38.52
|
16.67
|
1.59
|
--
|
--
|
|||||
|
ROE (%)
|
28.72
|
47.78
|
14.00
|
-4.57
|
--
|
--
|
|||||
|
ROA (%)
|
14.31
|
15.13
|
3.99
|
-1.34
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
15.03
|
13.02
|
5.33
|
0.25
|
--
|
--
|
|||||
|
Net Margin (%)
|
10.13
|
9.20
|
2.62
|
-0.91
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
13.15
|
11.19
|
4.15
|
0.73
|
--
|
--
|
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 (%)
|
30.31
|
29.00
|
14.49
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
50.44
|
215.36
|
2,382.29
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
43.77
|
356.06
|
428.27
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
11.41
|
383.27
|
206.07
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
197.86
|
50.78
|
14.07
|
--
|
--
|
--
|
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
|
19.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.17
|
1.88
|
4.13
|
13.43
|
--
|
--
|
|||||
|
Close Price (₹)
|
181.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
201.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
140.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
442.59
|
--
|
--
|
--
|
--
|
--
|
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
|
0.39
|
0.87
|
0.78
|
0.69
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.43
|
0.40
|
0.26
|
--
|
--
|
|||||
|
Current Ratio
|
1.94
|
1.06
|
0.95
|
0.96
|
--
|
--
|
|||||
|
Quick Ratio
|
1.39
|
0.75
|
0.77
|
0.81
|
--
|
--
|
|||||
|
Interest Coverage
|
8.01
|
8.80
|
3.07
|
0.38
|
--
|
--
|
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 (%)
|
20.29
|
16.20
|
17.30
|
24.00
|
--
|
--
|
|||||
|
Asset Turnover
|
1.40
|
1.63
|
1.52
|
1.47
|
--
|
--
|
|||||
|
Receivable days
|
59.72
|
54.05
|
69.84
|
87.61
|
--
|
--
|
|||||
|
Inventory Days
|
39.35
|
29.06
|
21.91
|
20.03
|
--
|
--
|
|||||
|
Payable days
|
89.69
|
142.42
|
220.93
|
184.62
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
9.38
|
-59.32
|
-129.18
|
-76.98
|
--
|
--
|