Market cap
₹248 Cr
Revenue (TTM)
₹226 Cr
P/E Ratio
10.8
P/B Ratio
4.8
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
|
226.35
|
148.61
|
115.92
|
113.82
|
--
|
--
|
|||||
|
Total Income
|
227.14
|
154.24
|
117.68
|
118.03
|
--
|
--
|
|||||
|
Total Expenditure
|
194.99
|
133.45
|
104.99
|
107.43
|
--
|
--
|
|||||
|
EBITDA
|
31.36
|
15.16
|
10.93
|
6.39
|
--
|
--
|
|||||
|
Depreciation
|
8.74
|
8.80
|
6.50
|
2.42
|
--
|
--
|
|||||
|
EBIT
|
22.62
|
6.37
|
4.42
|
3.97
|
--
|
--
|
|||||
|
Interest
|
7.66
|
4.55
|
4.48
|
3.47
|
--
|
--
|
|||||
|
Other Income
|
0.79
|
5.63
|
1.76
|
4.21
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
15.75
|
7.45
|
1.71
|
4.71
|
--
|
--
|
|||||
|
Provision for Tax
|
4.95
|
2.01
|
0.58
|
1.37
|
--
|
--
|
|||||
|
Profit after Tax
|
10.79
|
5.44
|
1.13
|
3.33
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
10.79
|
5.44
|
1.13
|
3.33
|
--
|
--
|
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
|
45.05
|
25.77
|
20.32
|
19.20
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
36.39
|
28.35
|
33.79
|
44.94
|
--
|
--
|
|||||
|
Current Liabilities
|
100.35
|
51.86
|
38.89
|
21.24
|
--
|
--
|
|||||
|
Total Liabilities
|
182.76
|
106.58
|
93.15
|
85.77
|
--
|
--
|
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
|
60.80
|
47.83
|
52.74
|
53.72
|
--
|
--
|
|||||
|
Current Assets
|
120.99
|
58.15
|
40.28
|
31.66
|
--
|
--
|
|||||
|
Total Assets
|
182.76
|
106.58
|
93.15
|
85.77
|
--
|
--
|
|||||
|
Total Debt*
|
91.16
|
48.33
|
49.50
|
55.83
|
--
|
--
|
|||||
|
Net Current Assets
|
20.64
|
6.29
|
1.38
|
10.42
|
--
|
--
|
|||||
|
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
|
2.95
|
9.94
|
17.11
|
14.78
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-8.64
|
-4.39
|
-6.46
|
-39.01
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
6.02
|
-5.48
|
-10.68
|
24.02
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.33
|
0.07
|
-0.02
|
-0.20
|
--
|
--
|
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 (₹)
|
6.08
|
3.30
|
0.68
|
2.02
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
11.00
|
8.63
|
4.62
|
3.49
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
25.38
|
15.62
|
12.32
|
11.64
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.66
|
9.94
|
17.11
|
14.79
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-5.96
|
-0.78
|
6.93
|
-28.01
|
--
|
--
|
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 (%)
|
22.26
|
16.67
|
8.54
|
10.90
|
--
|
--
|
|||||
|
ROE (%)
|
30.48
|
23.61
|
5.70
|
17.35
|
--
|
--
|
|||||
|
ROA (%)
|
7.50
|
5.47
|
1.26
|
3.90
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
9.99
|
4.28
|
3.82
|
3.49
|
--
|
--
|
|||||
|
Net Margin (%)
|
4.75
|
3.53
|
0.96
|
2.82
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
8.63
|
9.58
|
6.58
|
5.05
|
--
|
--
|
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 (%)
|
52.31
|
28.20
|
1.84
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
255.32
|
43.91
|
11.50
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
98.32
|
382.94
|
-66.17
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
84.32
|
382.93
|
-66.17
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
74.84
|
26.77
|
5.87
|
--
|
--
|
--
|
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
|
3.37
|
2.80
|
4.68
|
6.20
|
--
|
--
|
|||||
|
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
|
2.02
|
1.88
|
2.44
|
2.91
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.02
|
0.60
|
0.54
|
0.33
|
--
|
--
|
|||||
|
Current Ratio
|
1.21
|
1.12
|
1.04
|
1.49
|
--
|
--
|
|||||
|
Quick Ratio
|
0.70
|
0.66
|
0.78
|
1.06
|
--
|
--
|
|||||
|
Interest Coverage
|
3.05
|
2.64
|
1.38
|
2.35
|
--
|
--
|
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 (%)
|
26.72
|
20.42
|
18.92
|
10.52
|
--
|
--
|
|||||
|
Asset Turnover
|
1.57
|
1.49
|
1.30
|
1.33
|
--
|
--
|
|||||
|
Receivable days
|
73.23
|
64.19
|
53.37
|
38.39
|
--
|
--
|
|||||
|
Inventory Days
|
59.88
|
41.43
|
29.92
|
29.35
|
--
|
--
|
|||||
|
Payable days
|
74.50
|
83.36
|
59.09
|
24.06
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
58.61
|
22.27
|
24.21
|
43.68
|
--
|
--
|