Market cap
₹57 Cr
Revenue (TTM)
₹23 Cr
P/E Ratio
10.9
P/B Ratio
1.5
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
|
22.82
|
21.94
|
21.18
|
20.26
|
--
|
--
|
|||||
|
Total Income
|
23.71
|
22.66
|
21.37
|
20.37
|
--
|
--
|
|||||
|
Total Expenditure
|
15.91
|
17.93
|
16.97
|
18.13
|
--
|
--
|
|||||
|
EBITDA
|
6.91
|
4.00
|
4.21
|
2.14
|
--
|
--
|
|||||
|
Depreciation
|
0.35
|
0.32
|
0.23
|
0.24
|
--
|
--
|
|||||
|
EBIT
|
6.56
|
3.68
|
3.97
|
1.89
|
--
|
--
|
|||||
|
Interest
|
0.05
|
0.06
|
0.06
|
0.06
|
--
|
--
|
|||||
|
Other Income
|
0.89
|
0.72
|
0.19
|
0.11
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7.40
|
4.35
|
4.10
|
1.94
|
--
|
--
|
|||||
|
Provision for Tax
|
1.90
|
1.13
|
1.16
|
0.49
|
--
|
--
|
|||||
|
Profit after Tax
|
5.50
|
3.22
|
2.94
|
1.45
|
--
|
--
|
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
|
17.06
|
11.56
|
8.36
|
5.42
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.14
|
0.15
|
0.12
|
0.16
|
--
|
--
|
|||||
|
Current Liabilities
|
1.57
|
2.37
|
2.50
|
3.80
|
--
|
--
|
|||||
|
Total Liabilities
|
18.95
|
14.23
|
11.13
|
9.53
|
--
|
--
|
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
|
9.33
|
6.05
|
4.34
|
1.11
|
--
|
--
|
|||||
|
Current Assets
|
9.44
|
8.02
|
6.64
|
8.28
|
--
|
--
|
|||||
|
Total Assets
|
18.95
|
14.23
|
11.13
|
9.53
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
0.36
|
--
|
0.37
|
--
|
--
|
|||||
|
Net Current Assets
|
7.87
|
5.65
|
4.15
|
4.47
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.07
|
0.06
|
0.02
|
0.02
|
--
|
--
|
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
|
1.91
|
2.13
|
4.69
|
0.07
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-2.30
|
-1.45
|
-3.29
|
-0.07
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-0.39
|
0.33
|
-0.41
|
0.02
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.78
|
1.01
|
0.99
|
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 (₹)
|
7.30
|
4.27
|
3.90
|
1.92
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
7.76
|
4.69
|
4.21
|
2.24
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
22.62
|
15.33
|
11.08
|
7.19
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
2.53
|
73.30
|
161.77
|
2.27
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
2.04
|
68.60
|
136.52
|
-0.53
|
--
|
--
|
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 (%)
|
51.45
|
43.42
|
58.81
|
34.56
|
--
|
--
|
|||||
|
ROE (%)
|
38.46
|
32.32
|
42.68
|
26.68
|
--
|
--
|
|||||
|
ROA (%)
|
33.51
|
25.69
|
28.87
|
15.40
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
28.76
|
16.78
|
18.76
|
9.34
|
--
|
--
|
|||||
|
Net Margin (%)
|
23.21
|
14.20
|
13.76
|
7.10
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
25.64
|
16.13
|
14.98
|
8.34
|
--
|
--
|
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 (%)
|
4.04
|
3.58
|
4.53
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
78.26
|
-7.31
|
110.01
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
71.00
|
9.48
|
103.33
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
70.97
|
9.48
|
103.33
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
47.62
|
38.28
|
54.26
|
--
|
--
|
--
|
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
|
0.80
|
-0.30
|
-0.18
|
0.26
|
--
|
--
|
|||||
|
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
|
--
|
0.03
|
--
|
0.07
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
--
|
0.07
|
--
|
--
|
|||||
|
Current Ratio
|
6.02
|
3.38
|
2.66
|
2.18
|
--
|
--
|
|||||
|
Quick Ratio
|
4.69
|
2.61
|
2.08
|
1.90
|
--
|
--
|
|||||
|
Interest Coverage
|
146.74
|
80.04
|
70.49
|
32.73
|
--
|
--
|
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 (%)
|
24.32
|
17.10
|
18.30
|
33.52
|
--
|
--
|
|||||
|
Asset Turnover
|
1.39
|
1.75
|
2.08
|
2.16
|
--
|
--
|
|||||
|
Receivable days
|
74.37
|
63.45
|
91.94
|
122.37
|
--
|
--
|
|||||
|
Inventory Days
|
31.35
|
27.42
|
21.62
|
18.96
|
--
|
--
|
|||||
|
Payable days
|
21.41
|
32.88
|
58.82
|
59.95
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
84.31
|
57.99
|
54.73
|
81.37
|
--
|
--
|