Market cap
₹20 Cr
Revenue (TTM)
₹64 Cr
P/E Ratio
8.6
P/B Ratio
0.9
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
|
64.04
|
36.01
|
33.16
|
21.81
|
--
|
--
|
|||||
|
Total Income
|
64.09
|
36.14
|
33.16
|
21.84
|
--
|
--
|
|||||
|
Total Expenditure
|
58.92
|
34.00
|
32.12
|
21.36
|
--
|
--
|
|||||
|
EBITDA
|
5.13
|
2.01
|
1.04
|
0.45
|
--
|
--
|
|||||
|
Depreciation
|
0.29
|
0.19
|
0.12
|
0.12
|
--
|
--
|
|||||
|
EBIT
|
4.83
|
1.82
|
0.93
|
0.33
|
--
|
--
|
|||||
|
Interest
|
0.57
|
0.52
|
0.28
|
0.18
|
--
|
--
|
|||||
|
Other Income
|
0.05
|
0.14
|
--
|
0.02
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.31
|
1.43
|
0.65
|
0.17
|
--
|
--
|
|||||
|
Provision for Tax
|
1.06
|
0.41
|
0.17
|
0.04
|
--
|
--
|
|||||
|
Profit after Tax
|
3.26
|
1.02
|
0.48
|
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
|
8.43
|
4.15
|
3.13
|
2.65
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.20
|
0.01
|
0.01
|
0.01
|
--
|
--
|
|||||
|
Current Liabilities
|
8.46
|
6.46
|
4.58
|
2.60
|
--
|
--
|
|||||
|
Total Liabilities
|
17.09
|
10.62
|
7.73
|
5.26
|
--
|
--
|
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
|
2.23
|
1.50
|
1.15
|
0.77
|
--
|
--
|
|||||
|
Current Assets
|
14.86
|
9.12
|
6.57
|
4.49
|
--
|
--
|
|||||
|
Total Assets
|
17.09
|
10.62
|
7.73
|
5.26
|
--
|
--
|
|||||
|
Total Debt*
|
7.13
|
6.01
|
4.39
|
2.53
|
--
|
--
|
|||||
|
Net Current Assets
|
6.40
|
2.67
|
1.99
|
1.89
|
--
|
--
|
|||||
|
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
|
-0.67
|
-0.79
|
-0.84
|
-0.81
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.02
|
-0.54
|
-0.50
|
0.00
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
1.63
|
1.16
|
1.60
|
0.38
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.06
|
-0.17
|
0.26
|
-0.44
|
--
|
--
|
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 (₹)
|
8.74
|
2.94
|
1.39
|
0.36
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
9.52
|
3.49
|
1.72
|
0.70
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
22.62
|
11.96
|
9.03
|
7.64
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-1.80
|
-2.72
|
-34.75
|
-33.71
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-8.07
|
-6.68
|
-69.21
|
-41.97
|
--
|
--
|
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 (%)
|
37.95
|
22.07
|
14.64
|
6.83
|
--
|
--
|
|||||
|
ROE (%)
|
51.75
|
27.98
|
16.70
|
4.72
|
--
|
--
|
|||||
|
ROA (%)
|
23.50
|
11.11
|
7.44
|
2.38
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
7.55
|
5.04
|
2.80
|
1.52
|
--
|
--
|
|||||
|
Net Margin (%)
|
5.08
|
2.82
|
1.46
|
0.57
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
5.54
|
3.36
|
1.80
|
1.11
|
--
|
--
|
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 (%)
|
77.86
|
8.58
|
52.05
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
166.28
|
95.30
|
181.13
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
219.51
|
111.04
|
286.24
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
197.59
|
111.04
|
286.23
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
103.04
|
32.52
|
18.22
|
--
|
--
|
--
|
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
|
2.09
|
4.10
|
4.16
|
5.84
|
--
|
--
|
|||||
|
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
|
0.85
|
1.45
|
1.40
|
0.96
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.82
|
1.45
|
1.40
|
0.96
|
--
|
--
|
|||||
|
Current Ratio
|
1.76
|
1.41
|
1.44
|
1.72
|
--
|
--
|
|||||
|
Quick Ratio
|
1.10
|
0.53
|
1.02
|
1.22
|
--
|
--
|
|||||
|
Interest Coverage
|
8.63
|
3.76
|
3.37
|
1.92
|
--
|
--
|
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 (%)
|
13.58
|
8.48
|
12.89
|
14.32
|
--
|
--
|
|||||
|
Asset Turnover
|
4.62
|
3.93
|
5.11
|
4.15
|
--
|
--
|
|||||
|
Receivable days
|
33.49
|
37.14
|
40.72
|
52.27
|
--
|
--
|
|||||
|
Inventory Days
|
32.15
|
38.76
|
17.77
|
21.83
|
--
|
--
|
|||||
|
Payable days
|
1.03
|
0.10
|
0.14
|
0.33
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
64.61
|
75.81
|
58.34
|
73.77
|
--
|
--
|