Market cap
₹224 Cr
Revenue (TTM)
₹203 Cr
P/E Ratio
11.4
P/B Ratio
1.7
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
|
203.28
|
132.03
|
131.38
|
86.98
|
--
|
--
|
|||||
|
Total Income
|
205.46
|
132.83
|
131.69
|
87.43
|
--
|
--
|
|||||
|
Total Expenditure
|
170.52
|
111.11
|
120.33
|
79.96
|
--
|
--
|
|||||
|
EBITDA
|
32.76
|
20.91
|
11.05
|
7.02
|
--
|
--
|
|||||
|
Depreciation
|
0.53
|
0.41
|
0.25
|
0.01
|
--
|
--
|
|||||
|
EBIT
|
32.23
|
20.50
|
10.80
|
7.02
|
--
|
--
|
|||||
|
Interest
|
1.82
|
1.34
|
0.59
|
0.14
|
--
|
--
|
|||||
|
Other Income
|
2.18
|
0.80
|
0.31
|
0.45
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
32.59
|
19.95
|
10.52
|
7.32
|
--
|
--
|
|||||
|
Provision for Tax
|
8.33
|
5.44
|
2.86
|
1.84
|
--
|
--
|
|||||
|
Profit after Tax
|
24.26
|
14.52
|
7.66
|
5.48
|
--
|
--
|
|||||
|
Minority Interest
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
24.27
|
14.52
|
7.66
|
5.48
|
--
|
--
|
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
|
53.29
|
29.01
|
14.50
|
6.84
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.25
|
0.30
|
0.33
|
0.39
|
--
|
--
|
|||||
|
Current Liabilities
|
32.58
|
24.20
|
22.66
|
17.32
|
--
|
--
|
|||||
|
Total Liabilities
|
86.12
|
53.51
|
37.48
|
24.54
|
--
|
--
|
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
|
9.09
|
5.37
|
5.55
|
0.54
|
--
|
--
|
|||||
|
Current Assets
|
77.02
|
48.14
|
31.93
|
24.00
|
--
|
--
|
|||||
|
Total Assets
|
86.12
|
53.51
|
37.48
|
24.54
|
--
|
--
|
|||||
|
Total Debt*
|
17.03
|
12.55
|
11.33
|
5.66
|
--
|
--
|
|||||
|
Net Current Assets
|
44.44
|
23.94
|
9.28
|
6.68
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.18
|
--
|
--
|
--
|
--
|
--
|
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
|
3.97
|
-0.02
|
0.06
|
-6.39
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-4.25
|
-0.19
|
-5.26
|
-0.55
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
3.05
|
0.15
|
5.33
|
6.93
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
2.77
|
-0.06
|
0.12
|
-0.01
|
--
|
--
|
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 (₹)
|
25.55
|
15.28
|
8.06
|
5.77
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
26.10
|
15.72
|
8.33
|
5.78
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
56.10
|
30.55
|
15.26
|
7.20
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
4.18
|
-0.17
|
0.43
|
-47.10
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-3.98
|
-12.93
|
-35.13
|
-62.04
|
--
|
--
|
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 (%)
|
61.52
|
63.21
|
57.94
|
59.75
|
--
|
--
|
|||||
|
ROE (%)
|
58.95
|
66.73
|
71.82
|
80.15
|
--
|
--
|
|||||
|
ROA (%)
|
34.75
|
31.91
|
24.70
|
22.33
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
15.86
|
15.53
|
8.22
|
8.07
|
--
|
--
|
|||||
|
Net Margin (%)
|
11.81
|
10.93
|
5.82
|
6.27
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
12.19
|
11.31
|
6.02
|
6.31
|
--
|
--
|
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 (%)
|
53.97
|
0.49
|
51.04
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
57.25
|
89.87
|
53.88
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
67.08
|
89.53
|
39.80
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
67.18
|
89.53
|
39.80
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
83.65
|
100.15
|
112.05
|
--
|
--
|
--
|
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
|
0.68
|
0.64
|
1.11
|
0.94
|
--
|
--
|
|||||
|
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
|
0.32
|
0.43
|
0.78
|
0.83
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.32
|
0.42
|
0.76
|
0.76
|
--
|
--
|
|||||
|
Current Ratio
|
2.36
|
1.99
|
1.41
|
1.39
|
--
|
--
|
|||||
|
Quick Ratio
|
1.67
|
1.67
|
1.07
|
1.28
|
--
|
--
|
|||||
|
Interest Coverage
|
18.92
|
15.84
|
18.93
|
51.53
|
--
|
--
|
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 (%)
|
22.53
|
23.94
|
17.04
|
22.05
|
--
|
--
|
|||||
|
Asset Turnover
|
2.91
|
2.90
|
4.24
|
3.54
|
--
|
--
|
|||||
|
Receivable days
|
69.50
|
74.63
|
57.73
|
80.47
|
--
|
--
|
|||||
|
Inventory Days
|
27.20
|
21.45
|
13.36
|
7.95
|
--
|
--
|
|||||
|
Payable days
|
22.26
|
34.46
|
30.35
|
40.68
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
74.43
|
61.63
|
40.74
|
47.74
|
--
|
--
|