Market cap
₹668 Cr
Revenue (TTM)
₹105 Cr
P/E Ratio
32.5
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
|
104.85
|
99.97
|
76.06
|
59.20
|
--
|
--
|
|||||
|
Total Income
|
104.99
|
100.02
|
76.07
|
59.20
|
--
|
--
|
|||||
|
Total Expenditure
|
84.28
|
83.00
|
65.33
|
53.03
|
--
|
--
|
|||||
|
EBITDA
|
20.58
|
16.96
|
10.72
|
6.17
|
--
|
--
|
|||||
|
Depreciation
|
2.82
|
1.85
|
0.94
|
0.12
|
--
|
--
|
|||||
|
EBIT
|
17.75
|
15.11
|
9.79
|
6.05
|
--
|
--
|
|||||
|
Interest
|
0.01
|
0.22
|
0.06
|
0.04
|
--
|
--
|
|||||
|
Other Income
|
0.13
|
0.05
|
0.01
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
17.88
|
14.93
|
9.74
|
6.01
|
--
|
--
|
|||||
|
Provision for Tax
|
4.51
|
3.80
|
2.54
|
1.57
|
--
|
--
|
|||||
|
Profit after Tax
|
13.37
|
11.13
|
7.19
|
4.44
|
--
|
--
|
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
|
36.15
|
22.78
|
11.65
|
4.46
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.05
|
0.05
|
0.26
|
0.17
|
--
|
--
|
|||||
|
Current Liabilities
|
33.92
|
17.98
|
16.39
|
12.96
|
--
|
--
|
|||||
|
Total Liabilities
|
70.30
|
41.10
|
28.30
|
17.59
|
--
|
--
|
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
|
21.10
|
15.14
|
7.48
|
3.29
|
--
|
--
|
|||||
|
Current Assets
|
49.02
|
25.68
|
20.82
|
14.30
|
--
|
--
|
|||||
|
Total Assets
|
70.30
|
41.10
|
28.30
|
17.59
|
--
|
--
|
|||||
|
Total Debt*
|
0.22
|
0.32
|
0.80
|
0.61
|
--
|
--
|
|||||
|
Net Current Assets
|
15.10
|
7.70
|
4.43
|
1.34
|
--
|
--
|
|||||
|
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
|
7.06
|
8.94
|
6.43
|
2.91
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-8.64
|
-8.36
|
-4.52
|
-2.86
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-0.11
|
-0.53
|
0.18
|
1.39
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-1.70
|
0.06
|
2.08
|
1.44
|
--
|
--
|
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 (₹)
|
7.36
|
6.13
|
3.96
|
2.44
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.92
|
7.15
|
4.48
|
2.51
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
19.91
|
12.55
|
6.42
|
2.46
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
3.89
|
3,577.00
|
2,571.00
|
1,164.88
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.67
|
-277.52
|
762.96
|
-127.36
|
--
|
--
|
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 (%)
|
60.15
|
85.26
|
111.85
|
119.35
|
--
|
--
|
|||||
|
ROE (%)
|
45.37
|
64.64
|
89.32
|
99.54
|
--
|
--
|
|||||
|
ROA (%)
|
24.10
|
32.20
|
31.35
|
25.23
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
16.93
|
15.11
|
12.87
|
10.22
|
--
|
--
|
|||||
|
Net Margin (%)
|
12.73
|
11.13
|
9.46
|
7.49
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
15.44
|
12.99
|
10.69
|
7.70
|
--
|
--
|
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 (%)
|
4.89
|
31.44
|
28.47
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
17.51
|
54.37
|
61.80
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
20.11
|
54.68
|
62.15
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
20.11
|
54.68
|
62.15
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
58.68
|
95.51
|
161.40
|
--
|
--
|
--
|
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
|
0.79
|
-0.19
|
-0.25
|
-0.13
|
--
|
--
|
|||||
|
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
|
0.01
|
0.01
|
0.07
|
0.14
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.06
|
0.11
|
--
|
--
|
|||||
|
Current Ratio
|
1.45
|
1.43
|
1.27
|
1.10
|
--
|
--
|
|||||
|
Quick Ratio
|
1.06
|
1.12
|
1.15
|
0.97
|
--
|
--
|
|||||
|
Interest Coverage
|
3,576.82
|
67.66
|
163.54
|
144.68
|
--
|
--
|
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 (%)
|
30.94
|
15.92
|
18.18
|
17.42
|
--
|
--
|
|||||
|
Asset Turnover
|
1.89
|
2.89
|
3.31
|
3.37
|
--
|
--
|
|||||
|
Receivable days
|
84.17
|
54.30
|
57.91
|
63.57
|
--
|
--
|
|||||
|
Inventory Days
|
32.50
|
13.54
|
8.92
|
10.82
|
--
|
--
|
|||||
|
Payable days
|
183.25
|
103.84
|
112.02
|
113.84
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-66.58
|
-36.00
|
-45.19
|
-39.45
|
--
|
--
|