Market cap
₹303 Cr
Revenue (TTM)
₹352 Cr
P/E Ratio
21.6
P/B Ratio
3.6
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
|
351.69
|
338.62
|
67.38
|
64.13
|
--
|
--
|
|||||
|
Total Income
|
352.38
|
339.23
|
67.49
|
64.21
|
--
|
--
|
|||||
|
Total Expenditure
|
337.35
|
330.40
|
66.02
|
62.83
|
--
|
--
|
|||||
|
EBITDA
|
14.34
|
8.22
|
1.37
|
1.30
|
--
|
--
|
|||||
|
Depreciation
|
0.89
|
0.73
|
0.17
|
0.23
|
--
|
--
|
|||||
|
EBIT
|
13.45
|
7.49
|
1.20
|
1.07
|
--
|
--
|
|||||
|
Interest
|
1.77
|
1.35
|
1.11
|
1.02
|
--
|
--
|
|||||
|
Other Income
|
0.69
|
0.61
|
0.10
|
0.08
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
-0.05
|
--
|
--
|
|||||
|
Profit before Tax
|
12.37
|
6.74
|
0.20
|
0.09
|
--
|
--
|
|||||
|
Provision for Tax
|
3.14
|
1.72
|
0.05
|
0.03
|
--
|
--
|
|||||
|
Profit after Tax
|
9.24
|
5.02
|
0.15
|
0.06
|
--
|
--
|
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
|
24.59
|
7.86
|
2.84
|
2.70
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-0.05
|
7.32
|
5.73
|
4.27
|
--
|
--
|
|||||
|
Current Liabilities
|
46.51
|
20.22
|
27.97
|
20.58
|
--
|
--
|
|||||
|
Total Liabilities
|
71.19
|
35.50
|
36.66
|
27.67
|
--
|
--
|
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
|
7.21
|
7.81
|
5.51
|
2.74
|
--
|
--
|
|||||
|
Current Assets
|
63.83
|
27.58
|
31.03
|
24.81
|
--
|
--
|
|||||
|
Total Assets
|
71.19
|
35.50
|
36.66
|
27.67
|
--
|
--
|
|||||
|
Total Debt*
|
19.36
|
17.13
|
16.83
|
14.62
|
--
|
--
|
|||||
|
Net Current Assets
|
17.33
|
7.37
|
3.06
|
4.22
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.17
|
--
|
--
|
--
|
--
|
--
|
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
|
-5.33
|
6.72
|
3.44
|
0.07
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.65
|
-2.62
|
-4.46
|
0.01
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
8.30
|
-0.95
|
1.11
|
-0.90
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
2.32
|
3.15
|
0.08
|
-0.81
|
--
|
--
|
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 (₹)
|
9.54
|
6.03
|
0.18
|
0.08
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
10.46
|
6.91
|
0.38
|
0.35
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
25.39
|
9.45
|
3.42
|
3.24
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-5.50
|
117.95
|
60.32
|
1.30
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-8.49
|
40.23
|
-37.15
|
-15.53
|
--
|
--
|
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 (%)
|
41.01
|
36.26
|
7.05
|
6.40
|
--
|
--
|
|||||
|
ROE (%)
|
56.92
|
93.77
|
5.29
|
2.37
|
--
|
--
|
|||||
|
ROA (%)
|
17.35
|
13.95
|
0.46
|
0.23
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
3.82
|
2.21
|
1.78
|
1.67
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.62
|
1.48
|
0.22
|
0.10
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
2.88
|
1.70
|
0.46
|
0.45
|
--
|
--
|
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 (%)
|
3.86
|
402.52
|
5.07
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
79.64
|
523.45
|
11.95
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
84.04
|
3,325.67
|
128.91
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
58.14
|
3,325.65
|
128.91
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
212.81
|
176.53
|
5.43
|
--
|
--
|
--
|
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
|
1.56
|
1.63
|
11.69
|
10.91
|
--
|
--
|
|||||
|
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
|
2.18
|
5.92
|
5.42
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.79
|
1.24
|
3.51
|
3.57
|
--
|
--
|
|||||
|
Current Ratio
|
1.37
|
1.36
|
1.11
|
1.21
|
--
|
--
|
|||||
|
Quick Ratio
|
0.90
|
0.70
|
0.79
|
1.10
|
--
|
--
|
|||||
|
Interest Coverage
|
8.01
|
5.98
|
1.18
|
1.09
|
--
|
--
|
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 (%)
|
8.72
|
2.68
|
28.16
|
32.67
|
--
|
--
|
|||||
|
Asset Turnover
|
6.61
|
9.41
|
2.10
|
2.33
|
--
|
--
|
|||||
|
Receivable days
|
20.63
|
15.12
|
108.14
|
119.26
|
--
|
--
|
|||||
|
Inventory Days
|
18.34
|
12.05
|
30.41
|
12.83
|
--
|
--
|
|||||
|
Payable days
|
18.56
|
14.29
|
73.99
|
59.32
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
20.40
|
12.88
|
64.55
|
72.78
|
--
|
--
|