Market cap
₹324 Cr
Revenue (TTM)
₹266 Cr
P/E Ratio
37.7
P/B Ratio
5
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
|
266.27
|
297.75
|
225.43
|
179.72
|
--
|
--
|
|||||
|
Total Income
|
266.31
|
297.76
|
225.44
|
179.89
|
--
|
--
|
|||||
|
Total Expenditure
|
253.98
|
286.93
|
218.39
|
172.80
|
--
|
--
|
|||||
|
EBITDA
|
12.29
|
10.83
|
7.04
|
6.92
|
--
|
--
|
|||||
|
Depreciation
|
0.96
|
0.82
|
0.80
|
0.94
|
--
|
--
|
|||||
|
EBIT
|
11.33
|
10.01
|
6.24
|
5.98
|
--
|
--
|
|||||
|
Interest
|
1.40
|
1.55
|
1.30
|
1.24
|
--
|
--
|
|||||
|
Other Income
|
0.03
|
0.01
|
0.02
|
0.18
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.96
|
8.47
|
4.96
|
4.92
|
--
|
--
|
|||||
|
Provision for Tax
|
2.55
|
2.13
|
1.25
|
1.20
|
--
|
--
|
|||||
|
Profit after Tax
|
7.41
|
6.34
|
3.71
|
3.72
|
--
|
--
|
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
|
64.94
|
30.51
|
24.50
|
20.80
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.31
|
0.49
|
1.38
|
3.44
|
--
|
--
|
|||||
|
Current Liabilities
|
8.60
|
20.67
|
47.89
|
21.40
|
--
|
--
|
|||||
|
Total Liabilities
|
74.21
|
51.98
|
74.05
|
45.89
|
--
|
--
|
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
|
6.05
|
4.48
|
4.68
|
4.52
|
--
|
--
|
|||||
|
Current Assets
|
67.79
|
47.19
|
69.10
|
41.12
|
--
|
--
|
|||||
|
Total Assets
|
74.21
|
51.98
|
74.05
|
45.89
|
--
|
--
|
|||||
|
Total Debt*
|
4.58
|
17.81
|
18.02
|
17.09
|
--
|
--
|
|||||
|
Net Current Assets
|
59.20
|
26.52
|
21.21
|
19.72
|
--
|
--
|
|||||
|
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
|
-9.06
|
2.73
|
1.28
|
0.42
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-2.51
|
-0.62
|
-0.94
|
0.97
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
12.38
|
-2.09
|
-0.35
|
-1.35
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.82
|
0.02
|
-0.01
|
0.04
|
--
|
--
|
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 (₹)
|
1.97
|
2.30
|
1.34
|
1.35
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
2.22
|
2.60
|
1.64
|
1.69
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
17.23
|
11.06
|
8.88
|
7.54
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-12.01
|
44.45
|
20.94
|
6.80
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-17.91
|
-3.48
|
-10.40
|
-13.39
|
--
|
--
|
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 (%)
|
19.28
|
22.05
|
15.55
|
16.25
|
--
|
--
|
|||||
|
ROE (%)
|
15.53
|
23.04
|
16.37
|
17.87
|
--
|
--
|
|||||
|
ROA (%)
|
11.81
|
10.10
|
6.21
|
8.14
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
4.25
|
3.36
|
2.77
|
3.33
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.78
|
2.13
|
1.64
|
2.07
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
3.14
|
2.40
|
2.00
|
2.59
|
--
|
--
|
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 (%)
|
-10.57
|
32.08
|
25.43
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
13.22
|
60.44
|
4.29
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
16.93
|
70.87
|
-0.23
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-14.41
|
70.87
|
-0.23
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
112.88
|
24.50
|
17.83
|
--
|
--
|
--
|
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
|
14.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.63
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.89
|
1.69
|
2.63
|
2.49
|
--
|
--
|
|||||
|
Close Price (₹)
|
28.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
31.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
24.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
105.92
|
--
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.58
|
0.74
|
0.82
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.54
|
0.63
|
0.64
|
--
|
--
|
|||||
|
Current Ratio
|
7.89
|
2.28
|
1.44
|
1.92
|
--
|
--
|
|||||
|
Quick Ratio
|
4.33
|
1.24
|
0.52
|
1.00
|
--
|
--
|
|||||
|
Interest Coverage
|
8.13
|
6.48
|
4.83
|
4.98
|
--
|
--
|
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 (%)
|
7.28
|
5.06
|
6.21
|
7.91
|
--
|
--
|
|||||
|
Asset Turnover
|
4.24
|
4.75
|
3.78
|
3.94
|
--
|
--
|
|||||
|
Receivable days
|
23.62
|
17.81
|
22.83
|
28.86
|
--
|
--
|
|||||
|
Inventory Days
|
35.73
|
40.35
|
51.89
|
40.22
|
--
|
--
|
|||||
|
Payable days
|
0.91
|
18.42
|
28.88
|
11.65
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
58.44
|
39.74
|
45.85
|
57.42
|
--
|
--
|