Market cap
₹20 Cr
Revenue (TTM)
₹139 Cr
P/E Ratio
2.8
P/B Ratio
0.4
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
|
138.69
|
96.80
|
91.00
|
89.82
|
--
|
--
|
|||||
|
Total Income
|
138.70
|
96.80
|
91.00
|
89.82
|
--
|
--
|
|||||
|
Total Expenditure
|
128.04
|
91.65
|
89.12
|
87.91
|
--
|
--
|
|||||
|
EBITDA
|
10.65
|
5.15
|
1.88
|
1.90
|
--
|
--
|
|||||
|
Depreciation
|
0.16
|
0.16
|
0.16
|
0.14
|
--
|
--
|
|||||
|
EBIT
|
10.50
|
5.00
|
1.72
|
1.76
|
--
|
--
|
|||||
|
Interest
|
1.10
|
1.28
|
1.04
|
0.71
|
--
|
--
|
|||||
|
Other Income
|
0.01
|
--
|
--
|
0.01
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.41
|
3.72
|
0.68
|
1.05
|
--
|
--
|
|||||
|
Provision for Tax
|
2.40
|
0.94
|
0.18
|
0.29
|
--
|
--
|
|||||
|
Profit after Tax
|
7.01
|
2.78
|
0.50
|
0.76
|
--
|
--
|
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
|
14.04
|
7.03
|
4.25
|
3.75
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.05
|
2.15
|
3.19
|
3.43
|
--
|
--
|
|||||
|
Current Liabilities
|
19.80
|
23.70
|
22.18
|
20.67
|
--
|
--
|
|||||
|
Total Liabilities
|
34.90
|
32.88
|
29.62
|
27.85
|
--
|
--
|
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
|
0.64
|
0.79
|
0.95
|
1.08
|
--
|
--
|
|||||
|
Current Assets
|
34.25
|
32.09
|
28.68
|
26.76
|
--
|
--
|
|||||
|
Total Assets
|
34.90
|
32.88
|
29.62
|
27.85
|
--
|
--
|
|||||
|
Total Debt*
|
11.13
|
15.67
|
16.03
|
15.44
|
--
|
--
|
|||||
|
Net Current Assets
|
14.45
|
8.40
|
6.49
|
6.09
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
0.09
|
--
|
--
|
--
|
--
|
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
|
5.29
|
1.89
|
0.46
|
3.67
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.00
|
--
|
-0.02
|
-0.63
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-5.64
|
-1.64
|
-0.45
|
-3.15
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.35
|
0.25
|
-0.01
|
-0.11
|
--
|
--
|
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 (₹)
|
10.02
|
3.97
|
0.72
|
1.09
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
10.24
|
4.20
|
0.94
|
1.30
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
20.06
|
10.05
|
6.07
|
5.36
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
7.56
|
18.90
|
4.60
|
36.65
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
3.93
|
-1.42
|
-4.97
|
22.52
|
--
|
--
|
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 (%)
|
43.89
|
23.24
|
8.71
|
9.19
|
--
|
--
|
|||||
|
ROE (%)
|
66.53
|
49.30
|
12.57
|
20.35
|
--
|
--
|
|||||
|
ROA (%)
|
20.69
|
8.90
|
1.75
|
2.74
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
7.57
|
5.16
|
1.89
|
1.95
|
--
|
--
|
|||||
|
Net Margin (%)
|
5.05
|
2.87
|
0.55
|
0.85
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
5.17
|
3.04
|
0.73
|
1.01
|
--
|
--
|
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 (%)
|
43.28
|
6.37
|
1.32
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
110.13
|
190.68
|
-2.12
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
152.11
|
453.34
|
-34.13
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
152.11
|
453.34
|
-34.13
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
99.70
|
65.42
|
13.41
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.70
|
3.16
|
9.02
|
8.55
|
--
|
--
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
0.79
|
2.23
|
3.77
|
4.12
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.64
|
1.78
|
2.98
|
3.16
|
--
|
--
|
|||||
|
Current Ratio
|
1.73
|
1.35
|
1.29
|
1.29
|
--
|
--
|
|||||
|
Quick Ratio
|
1.67
|
1.34
|
1.29
|
1.28
|
--
|
--
|
|||||
|
Interest Coverage
|
9.55
|
3.91
|
1.66
|
2.48
|
--
|
--
|
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 (%)
|
23.38
|
32.35
|
28.91
|
29.30
|
--
|
--
|
|||||
|
Asset Turnover
|
4.09
|
3.10
|
3.17
|
3.23
|
--
|
--
|
|||||
|
Receivable days
|
83.87
|
108.63
|
105.55
|
106.96
|
--
|
--
|
|||||
|
Inventory Days
|
2.15
|
1.04
|
0.74
|
0.89
|
--
|
--
|
|||||
|
Payable days
|
23.11
|
36.47
|
35.30
|
33.43
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
62.90
|
73.20
|
71.00
|
74.43
|
--
|
--
|