Market cap
₹659 Cr
Revenue (TTM)
₹118 Cr
P/E Ratio
37
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
|
118.05
|
115.28
|
77.81
|
94.16
|
--
|
--
|
|||||
|
Total Income
|
122.04
|
118.72
|
82.35
|
97.09
|
--
|
--
|
|||||
|
Total Expenditure
|
102.78
|
102.73
|
72.82
|
86.12
|
--
|
--
|
|||||
|
EBITDA
|
15.27
|
12.55
|
4.99
|
8.04
|
--
|
--
|
|||||
|
Depreciation
|
2.64
|
2.34
|
1.96
|
2.27
|
--
|
--
|
|||||
|
EBIT
|
12.63
|
10.21
|
3.03
|
5.77
|
--
|
--
|
|||||
|
Interest
|
1.45
|
2.43
|
2.11
|
1.47
|
--
|
--
|
|||||
|
Other Income
|
3.99
|
3.44
|
4.55
|
2.93
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
15.18
|
11.22
|
5.46
|
7.23
|
--
|
--
|
|||||
|
Provision for Tax
|
3.47
|
3.38
|
1.26
|
1.77
|
--
|
--
|
|||||
|
Profit after Tax
|
11.70
|
7.84
|
4.20
|
5.46
|
--
|
--
|
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
|
53.69
|
32.10
|
24.27
|
20.07
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.68
|
1.70
|
-0.04
|
-0.12
|
--
|
--
|
|||||
|
Current Liabilities
|
60.31
|
57.45
|
69.31
|
46.33
|
--
|
--
|
|||||
|
Total Liabilities
|
115.35
|
91.77
|
94.04
|
66.80
|
--
|
--
|
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
|
25.29
|
18.76
|
25.70
|
29.05
|
--
|
--
|
|||||
|
Current Assets
|
89.38
|
72.50
|
67.83
|
37.23
|
--
|
--
|
|||||
|
Total Assets
|
115.35
|
91.77
|
94.04
|
66.80
|
--
|
--
|
|||||
|
Total Debt*
|
22.93
|
23.13
|
32.65
|
15.25
|
--
|
--
|
|||||
|
Net Current Assets
|
29.07
|
15.05
|
-1.48
|
-9.11
|
--
|
--
|
|||||
|
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
|
0.63
|
7.47
|
0.01
|
-1.03
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-5.53
|
-2.95
|
2.50
|
1.39
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
8.24
|
-11.91
|
15.57
|
4.56
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
3.34
|
-7.39
|
18.09
|
4.92
|
--
|
--
|
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 (₹)
|
7.30
|
5.18
|
2.78
|
3.61
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.95
|
6.73
|
4.07
|
5.11
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
33.51
|
21.23
|
16.05
|
13.27
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.39
|
14.82
|
0.03
|
-2.04
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
1.99
|
3.70
|
1.19
|
-2.29
|
--
|
--
|
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 (%)
|
25.21
|
24.34
|
16.42
|
24.63
|
--
|
--
|
|||||
|
ROE (%)
|
27.28
|
27.81
|
18.94
|
27.20
|
--
|
--
|
|||||
|
ROA (%)
|
11.37
|
8.48
|
5.25
|
8.24
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
10.70
|
8.86
|
3.89
|
6.12
|
--
|
--
|
|||||
|
Net Margin (%)
|
9.59
|
6.60
|
5.10
|
5.62
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
12.15
|
8.83
|
7.92
|
8.21
|
--
|
--
|
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 (%)
|
2.40
|
48.16
|
-17.37
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
23.66
|
237.58
|
-47.55
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
49.31
|
86.67
|
-23.09
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
40.93
|
86.67
|
-23.09
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
67.24
|
32.30
|
20.92
|
--
|
--
|
--
|
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
|
0.95
|
0.68
|
1.37
|
1.25
|
--
|
--
|
|||||
|
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
|
0.43
|
0.72
|
1.35
|
0.76
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.43
|
0.70
|
1.34
|
0.76
|
--
|
--
|
|||||
|
Current Ratio
|
1.48
|
1.26
|
0.98
|
0.80
|
--
|
--
|
|||||
|
Quick Ratio
|
1.18
|
0.88
|
0.85
|
0.66
|
--
|
--
|
|||||
|
Interest Coverage
|
11.50
|
5.62
|
3.59
|
5.91
|
--
|
--
|
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 (%)
|
42.30
|
15.57
|
23.83
|
22.11
|
--
|
--
|
|||||
|
Asset Turnover
|
1.15
|
1.25
|
0.97
|
1.42
|
--
|
--
|
|||||
|
Receivable days
|
104.95
|
57.77
|
92.32
|
80.72
|
--
|
--
|
|||||
|
Inventory Days
|
61.66
|
49.18
|
37.52
|
26.63
|
--
|
--
|
|||||
|
Payable days
|
75.71
|
65.88
|
137.03
|
113.81
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
90.90
|
41.08
|
-7.19
|
-6.46
|
--
|
--
|