Market cap
₹235 Cr
Revenue (TTM)
₹16 Cr
P/E Ratio
15.5
P/B Ratio
3.7
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
|
15.53
|
14.87
|
4.89
|
0.32
|
--
|
--
|
|||||
|
Total Income
|
17.22
|
15.35
|
4.94
|
0.36
|
--
|
--
|
|||||
|
Total Expenditure
|
1.83
|
1.08
|
0.49
|
0.18
|
--
|
--
|
|||||
|
EBITDA
|
13.70
|
13.79
|
4.40
|
0.14
|
--
|
--
|
|||||
|
Depreciation
|
0.54
|
0.20
|
0.00
|
--
|
--
|
--
|
|||||
|
EBIT
|
13.16
|
13.59
|
4.39
|
0.14
|
--
|
--
|
|||||
|
Interest
|
0.00
|
--
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
1.68
|
0.48
|
0.05
|
0.04
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
14.84
|
14.07
|
4.44
|
0.18
|
--
|
--
|
|||||
|
Provision for Tax
|
3.64
|
3.77
|
1.12
|
0.05
|
--
|
--
|
|||||
|
Profit after Tax
|
11.20
|
10.31
|
3.32
|
0.13
|
--
|
--
|
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
|
32.91
|
21.71
|
3.77
|
0.45
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.19
|
0.06
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Liabilities
|
0.28
|
1.15
|
1.44
|
0.11
|
--
|
--
|
|||||
|
Total Liabilities
|
33.38
|
22.93
|
5.22
|
0.55
|
--
|
--
|
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
|
12.71
|
1.67
|
0.06
|
0.03
|
--
|
--
|
|||||
|
Current Assets
|
20.67
|
21.26
|
5.16
|
0.53
|
--
|
--
|
|||||
|
Total Assets
|
33.38
|
22.93
|
5.22
|
0.55
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
20.39
|
20.11
|
3.71
|
0.42
|
--
|
--
|
|||||
|
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
|
11.09
|
10.02
|
0.56
|
-0.04
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-22.59
|
-6.35
|
0.01
|
0.02
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
7.68
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-11.49
|
11.35
|
0.57
|
-0.02
|
--
|
--
|
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 (₹)
|
7.99
|
7.36
|
2.56
|
0.10
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.38
|
7.50
|
2.57
|
0.10
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
23.49
|
15.50
|
2.91
|
0.34
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
7.92
|
9,280.74
|
559.60
|
-36.40
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
8.23
|
8,000.00
|
565.20
|
-22.50
|
--
|
--
|
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 (%)
|
54.34
|
110.45
|
210.78
|
40.69
|
--
|
--
|
|||||
|
ROE (%)
|
41.00
|
80.89
|
157.73
|
30.20
|
--
|
--
|
|||||
|
ROA (%)
|
39.77
|
73.23
|
115.21
|
24.36
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
84.71
|
91.39
|
89.79
|
43.63
|
--
|
--
|
|||||
|
Net Margin (%)
|
65.04
|
67.13
|
67.27
|
37.20
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
75.58
|
70.66
|
68.02
|
42.03
|
--
|
--
|
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 (%)
|
4.46
|
203.95
|
1,428.94
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-3.17
|
209.34
|
3,047.06
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
8.64
|
210.14
|
2,370.71
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
8.62
|
187.17
|
2,370.68
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
51.57
|
476.20
|
746.26
|
--
|
--
|
--
|
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
|
0.88
|
-0.84
|
-0.13
|
-0.05
|
--
|
--
|
|||||
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
73.43
|
18.45
|
3.57
|
4.98
|
--
|
--
|
|||||
|
Quick Ratio
|
73.43
|
18.45
|
3.57
|
4.98
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
1,812.00
|
--
|
--
|
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 (%)
|
9.48
|
22.92
|
73.75
|
15.31
|
--
|
--
|
|||||
|
Asset Turnover
|
0.55
|
1.06
|
1.70
|
0.58
|
--
|
--
|
|||||
|
Receivable days
|
57.35
|
86.11
|
136.43
|
55.89
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|