Market cap
₹27 Cr
Revenue (TTM)
₹71 Cr
P/E Ratio
17.3
P/B Ratio
--
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
|
71.04
|
47.31
|
25.89
|
13.34
|
--
|
--
|
|||||
|
Total Income
|
71.51
|
47.88
|
26.01
|
13.48
|
--
|
--
|
|||||
|
Total Expenditure
|
68.60
|
45.88
|
25.42
|
13.08
|
--
|
--
|
|||||
|
EBITDA
|
2.44
|
1.43
|
0.47
|
0.27
|
--
|
--
|
|||||
|
Depreciation
|
0.07
|
0.08
|
0.08
|
0.12
|
--
|
--
|
|||||
|
EBIT
|
2.37
|
1.35
|
0.38
|
0.15
|
--
|
--
|
|||||
|
Interest
|
0.23
|
0.12
|
0.06
|
0.03
|
--
|
--
|
|||||
|
Other Income
|
0.48
|
0.57
|
0.11
|
0.14
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.62
|
1.80
|
0.44
|
0.25
|
--
|
--
|
|||||
|
Provision for Tax
|
0.65
|
0.35
|
0.17
|
0.07
|
--
|
--
|
|||||
|
Profit after Tax
|
1.96
|
1.45
|
0.27
|
0.18
|
--
|
--
|
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
|
16.94
|
3.81
|
1.10
|
0.83
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.37
|
0.37
|
0.88
|
0.50
|
--
|
--
|
|||||
|
Current Liabilities
|
8.35
|
7.52
|
4.51
|
3.27
|
--
|
--
|
|||||
|
Total Liabilities
|
25.69
|
11.73
|
6.52
|
4.63
|
--
|
--
|
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
|
0.43
|
2.67
|
1.58
|
1.39
|
--
|
--
|
|||||
|
Current Assets
|
25.21
|
8.98
|
4.91
|
3.22
|
--
|
--
|
|||||
|
Total Assets
|
25.69
|
11.73
|
6.52
|
4.63
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
0.12
|
0.22
|
--
|
--
|
|||||
|
Net Current Assets
|
16.86
|
1.46
|
0.40
|
-0.06
|
--
|
--
|
|||||
|
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
|
-8.54
|
-0.39
|
0.40
|
0.01
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.24
|
0.18
|
-0.20
|
-0.14
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
11.09
|
1.13
|
-0.12
|
-0.12
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
1.31
|
0.91
|
0.07
|
-0.26
|
--
|
--
|
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 (₹)
|
4.43
|
4.67
|
1.46
|
0.98
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
4.58
|
4.92
|
1.91
|
1.62
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
38.18
|
12.11
|
5.92
|
4.46
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-19.29
|
-1.27
|
397.40
|
10.70
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-18.69
|
0.18
|
425.00
|
112.60
|
--
|
--
|
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 (%)
|
27.55
|
77.04
|
43.87
|
27.12
|
--
|
--
|
|||||
|
ROE (%)
|
18.96
|
59.64
|
28.06
|
21.94
|
--
|
--
|
|||||
|
ROA (%)
|
10.50
|
15.97
|
4.90
|
3.96
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
3.34
|
2.86
|
1.49
|
1.10
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.74
|
3.03
|
1.04
|
1.35
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
2.86
|
3.24
|
1.37
|
2.26
|
--
|
--
|
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 (%)
|
50.14
|
82.73
|
94.04
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
75.42
|
251.14
|
162.84
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
34.99
|
434.49
|
48.80
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-5.23
|
220.49
|
48.80
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
349.08
|
241.11
|
32.64
|
--
|
--
|
--
|
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
|
10.37
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.13
|
0.99
|
-0.16
|
0.21
|
--
|
--
|
|||||
|
Close Price (₹)
|
45.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
108.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
45.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
20.32
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.11
|
0.27
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
3.02
|
1.19
|
1.09
|
0.98
|
--
|
--
|
|||||
|
Quick Ratio
|
2.25
|
1.08
|
0.90
|
0.83
|
--
|
--
|
|||||
|
Interest Coverage
|
12.23
|
15.90
|
8.47
|
8.98
|
--
|
--
|
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 (%)
|
14.34
|
12.61
|
11.95
|
15.69
|
--
|
--
|
|||||
|
Asset Turnover
|
3.80
|
5.20
|
4.67
|
2.90
|
--
|
--
|
|||||
|
Receivable days
|
41.50
|
34.94
|
36.56
|
57.28
|
--
|
--
|
|||||
|
Inventory Days
|
18.74
|
6.64
|
9.37
|
13.22
|
--
|
--
|
|||||
|
Payable days
|
30.86
|
42.10
|
49.63
|
79.37
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
29.38
|
-0.51
|
-3.70
|
-8.87
|
--
|
--
|