Market cap
₹13 Cr
Revenue (TTM)
₹75 Cr
P/E Ratio
--
P/B Ratio
0.6
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
|
74.74
|
70.77
|
51.88
|
32.59
|
--
|
--
|
|||||
|
Total Income
|
74.79
|
70.94
|
52.04
|
32.69
|
--
|
--
|
|||||
|
Total Expenditure
|
73.28
|
69.51
|
51.37
|
32.14
|
--
|
--
|
|||||
|
EBITDA
|
1.46
|
1.26
|
0.51
|
0.44
|
--
|
--
|
|||||
|
Depreciation
|
0.01
|
0.01
|
0.02
|
0.02
|
--
|
--
|
|||||
|
EBIT
|
1.45
|
1.25
|
0.49
|
0.42
|
--
|
--
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
0.04
|
0.17
|
0.16
|
0.10
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.49
|
1.42
|
0.65
|
0.52
|
--
|
--
|
|||||
|
Provision for Tax
|
0.49
|
0.35
|
0.18
|
0.14
|
--
|
--
|
|||||
|
Profit after Tax
|
0.99
|
1.07
|
0.47
|
0.39
|
--
|
--
|
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
|
13.60
|
12.60
|
11.54
|
11.07
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
--
|
--
|
|||||
|
Current Liabilities
|
4.13
|
3.16
|
4.05
|
1.40
|
--
|
--
|
|||||
|
Total Liabilities
|
17.73
|
15.77
|
15.59
|
12.47
|
--
|
--
|
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
|
0.76
|
0.50
|
0.58
|
0.10
|
--
|
--
|
|||||
|
Current Assets
|
16.95
|
15.26
|
15.00
|
12.37
|
--
|
--
|
|||||
|
Total Assets
|
17.73
|
15.77
|
15.59
|
12.47
|
--
|
--
|
|||||
|
Total Debt*
|
1.06
|
0.78
|
0.57
|
0.35
|
--
|
--
|
|||||
|
Net Current Assets
|
12.82
|
12.09
|
10.95
|
10.96
|
--
|
--
|
|||||
|
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
|
-2.53
|
2.20
|
0.29
|
-5.02
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.24
|
0.38
|
-0.51
|
-0.01
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
0.29
|
0.07
|
0.22
|
5.02
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-2.48
|
2.65
|
0.00
|
-0.01
|
--
|
--
|
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 (₹)
|
1.10
|
1.19
|
0.53
|
0.43
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
1.12
|
1.21
|
0.55
|
0.46
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
15.11
|
14.00
|
12.82
|
12.30
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-2.81
|
2.44
|
0.32
|
-5.57
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-2.77
|
2.65
|
0.27
|
-5.59
|
--
|
--
|
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 (%)
|
10.63
|
11.13
|
5.54
|
4.61
|
--
|
--
|
|||||
|
ROE (%)
|
7.58
|
8.87
|
4.20
|
3.51
|
--
|
--
|
|||||
|
ROA (%)
|
5.93
|
6.83
|
3.38
|
3.12
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
1.93
|
1.76
|
0.95
|
1.29
|
--
|
--
|
|||||
|
Net Margin (%)
|
1.33
|
1.51
|
0.91
|
1.19
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
1.34
|
1.53
|
0.95
|
1.26
|
--
|
--
|
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 (%)
|
5.61
|
36.40
|
59.22
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
16.01
|
151.89
|
17.36
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-7.22
|
125.63
|
22.14
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-7.21
|
125.63
|
22.13
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
7.88
|
9.19
|
4.29
|
--
|
--
|
--
|
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
|
6.58
|
4.97
|
14.26
|
17.06
|
--
|
--
|
|||||
|
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
|
0.08
|
0.06
|
0.05
|
0.03
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.06
|
0.05
|
0.03
|
--
|
--
|
|||||
|
Current Ratio
|
4.10
|
4.82
|
3.70
|
8.81
|
--
|
--
|
|||||
|
Quick Ratio
|
0.87
|
1.42
|
1.23
|
3.83
|
--
|
--
|
|||||
|
Interest Coverage
|
346.40
|
1,182.42
|
592.73
|
404.77
|
--
|
--
|
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 (%)
|
4.47
|
2.52
|
8.07
|
12.93
|
--
|
--
|
|||||
|
Asset Turnover
|
4.47
|
4.52
|
3.70
|
2.61
|
--
|
--
|
|||||
|
Receivable days
|
12.51
|
15.39
|
29.55
|
47.21
|
--
|
--
|
|||||
|
Inventory Days
|
58.89
|
53.52
|
59.78
|
78.29
|
--
|
--
|
|||||
|
Payable days
|
10.55
|
12.26
|
13.23
|
10.28
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
60.85
|
56.65
|
76.11
|
115.22
|
--
|
--
|