Market cap
₹161 Cr
Revenue (TTM)
₹219 Cr
P/E Ratio
14.8
P/B Ratio
1.3
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
|
218.82
|
152.13
|
108.41
|
76.25
|
--
|
--
|
|||||
|
Total Income
|
220.02
|
153.05
|
109.54
|
76.65
|
--
|
--
|
|||||
|
Total Expenditure
|
194.20
|
135.98
|
99.04
|
70.57
|
--
|
--
|
|||||
|
EBITDA
|
24.63
|
16.15
|
9.37
|
5.68
|
--
|
--
|
|||||
|
Depreciation
|
2.27
|
1.54
|
1.15
|
1.18
|
--
|
--
|
|||||
|
EBIT
|
22.36
|
14.62
|
8.22
|
4.51
|
--
|
--
|
|||||
|
Interest
|
0.87
|
1.50
|
0.58
|
0.75
|
--
|
--
|
|||||
|
Other Income
|
1.19
|
0.91
|
1.13
|
0.40
|
--
|
--
|
|||||
|
Exceptional Items
|
-2.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
20.16
|
14.03
|
8.77
|
4.16
|
--
|
--
|
|||||
|
Provision for Tax
|
5.84
|
3.52
|
2.23
|
1.05
|
--
|
--
|
|||||
|
Profit after Tax
|
14.31
|
10.51
|
6.54
|
3.11
|
--
|
--
|
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
|
44.55
|
30.05
|
19.54
|
13.00
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.92
|
1.67
|
1.25
|
5.84
|
--
|
--
|
|||||
|
Current Liabilities
|
24.90
|
27.31
|
55.61
|
40.36
|
--
|
--
|
|||||
|
Total Liabilities
|
74.38
|
59.03
|
76.40
|
59.20
|
--
|
--
|
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
|
37.88
|
33.05
|
43.82
|
25.52
|
--
|
--
|
|||||
|
Current Assets
|
36.49
|
25.98
|
32.58
|
33.68
|
--
|
--
|
|||||
|
Total Assets
|
74.38
|
59.03
|
76.40
|
59.20
|
--
|
--
|
|||||
|
Total Debt*
|
17.35
|
0.77
|
7.60
|
16.22
|
--
|
--
|
|||||
|
Net Current Assets
|
11.59
|
-1.33
|
-23.03
|
-6.68
|
--
|
--
|
|||||
|
Contingent Liabilities
|
9.94
|
1.57
|
1.46
|
1.04
|
--
|
--
|
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
|
-13.01
|
-3.76
|
34.51
|
1.52
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-7.70
|
10.62
|
-18.64
|
-7.70
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
15.51
|
-8.16
|
-9.20
|
3.13
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-5.20
|
-1.30
|
6.68
|
-3.04
|
--
|
--
|
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 (₹)
|
8.12
|
5.96
|
3.71
|
1.76
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
9.40
|
6.83
|
4.36
|
2.43
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
25.26
|
17.04
|
11.08
|
7.37
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-7.37
|
-49.06
|
450.06
|
19.88
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-14.75
|
-72.50
|
374.66
|
25.73
|
--
|
--
|
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 (%)
|
45.36
|
53.59
|
33.20
|
16.79
|
--
|
--
|
|||||
|
ROE (%)
|
38.38
|
42.38
|
40.22
|
23.92
|
--
|
--
|
|||||
|
ROA (%)
|
21.46
|
15.52
|
9.65
|
5.25
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
10.22
|
9.61
|
7.59
|
5.91
|
--
|
--
|
|||||
|
Net Margin (%)
|
6.51
|
6.87
|
5.97
|
4.06
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
7.58
|
7.92
|
7.09
|
5.62
|
--
|
--
|
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 (%)
|
43.84
|
40.33
|
42.18
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
52.97
|
77.73
|
82.45
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
36.23
|
60.59
|
110.49
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
36.23
|
60.59
|
110.49
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
48.26
|
53.77
|
50.34
|
--
|
--
|
--
|
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
|
1.32
|
-0.25
|
0.15
|
2.78
|
--
|
--
|
|||||
|
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
|
0.39
|
0.03
|
0.39
|
1.25
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.32
|
--
|
0.37
|
0.81
|
--
|
--
|
|||||
|
Current Ratio
|
1.47
|
0.95
|
0.59
|
0.83
|
--
|
--
|
|||||
|
Quick Ratio
|
1.28
|
0.89
|
0.53
|
0.42
|
--
|
--
|
|||||
|
Interest Coverage
|
24.14
|
10.35
|
16.11
|
6.55
|
--
|
--
|
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 (%)
|
10.17
|
8.78
|
15.51
|
14.99
|
--
|
--
|
|||||
|
Asset Turnover
|
3.28
|
2.25
|
1.60
|
1.29
|
--
|
--
|
|||||
|
Receivable days
|
29.70
|
36.20
|
47.54
|
54.71
|
--
|
--
|
|||||
|
Inventory Days
|
5.18
|
5.66
|
33.54
|
80.15
|
--
|
--
|
|||||
|
Payable days
|
37.81
|
111.42
|
157.33
|
168.27
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-2.94
|
-69.56
|
-76.25
|
-33.41
|
--
|
--
|