Market cap
₹458 Cr
Revenue (TTM)
₹163 Cr
P/E Ratio
21.3
P/B Ratio
12.3
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
|
162.57
|
112.12
|
84.27
|
51.34
|
--
|
--
|
|||||
|
Total Income
|
162.64
|
112.15
|
84.28
|
51.34
|
--
|
--
|
|||||
|
Total Expenditure
|
145.05
|
101.45
|
81.11
|
50.68
|
--
|
--
|
|||||
|
EBITDA
|
17.52
|
10.67
|
3.16
|
0.66
|
--
|
--
|
|||||
|
Depreciation
|
0.85
|
0.56
|
0.18
|
0.06
|
--
|
--
|
|||||
|
EBIT
|
16.67
|
10.11
|
2.99
|
0.60
|
--
|
--
|
|||||
|
Interest
|
2.73
|
2.01
|
0.44
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
0.07
|
0.03
|
0.00
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
14.00
|
8.14
|
2.55
|
0.59
|
--
|
--
|
|||||
|
Provision for Tax
|
3.76
|
2.81
|
0.70
|
0.17
|
--
|
--
|
|||||
|
Profit after Tax
|
10.25
|
5.34
|
1.85
|
0.42
|
--
|
--
|
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
|
33.97
|
10.67
|
5.37
|
0.60
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.90
|
14.47
|
7.64
|
5.87
|
--
|
--
|
|||||
|
Current Liabilities
|
56.18
|
38.43
|
31.01
|
6.91
|
--
|
--
|
|||||
|
Total Liabilities
|
98.05
|
63.58
|
44.02
|
13.38
|
--
|
--
|
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
|
14.71
|
13.88
|
7.02
|
1.01
|
--
|
--
|
|||||
|
Current Assets
|
83.34
|
49.70
|
37.01
|
12.37
|
--
|
--
|
|||||
|
Total Assets
|
98.05
|
63.58
|
44.02
|
13.38
|
--
|
--
|
|||||
|
Total Debt*
|
34.33
|
34.13
|
15.92
|
5.85
|
--
|
--
|
|||||
|
Net Current Assets
|
27.16
|
11.27
|
6.00
|
5.46
|
--
|
--
|
|||||
|
Contingent Liabilities
|
2.23
|
--
|
--
|
--
|
--
|
--
|
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
|
4.00
|
-7.30
|
-6.40
|
-4.30
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.68
|
-7.43
|
-6.18
|
-0.46
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
10.50
|
15.02
|
12.60
|
4.77
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
12.81
|
0.29
|
0.02
|
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 (₹)
|
11.87
|
7.12
|
2.46
|
33.52
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
12.85
|
7.86
|
2.70
|
38.70
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
39.34
|
14.23
|
7.16
|
48.07
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
4.63
|
-24.32
|
-21.33
|
-859.30
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-1.33
|
-56.34
|
-43.71
|
-953.70
|
--
|
--
|
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 (%)
|
29.60
|
30.71
|
21.55
|
9.24
|
--
|
--
|
|||||
|
ROE (%)
|
45.91
|
66.52
|
61.82
|
69.73
|
--
|
--
|
|||||
|
ROA (%)
|
12.68
|
9.92
|
6.43
|
3.13
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
10.25
|
9.02
|
3.55
|
1.16
|
--
|
--
|
|||||
|
Net Margin (%)
|
6.30
|
4.76
|
2.19
|
0.82
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
6.83
|
5.26
|
2.40
|
0.94
|
--
|
--
|
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 (%)
|
44.99
|
33.04
|
64.15
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
64.82
|
238.49
|
401.46
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
92.03
|
189.03
|
340.64
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
66.79
|
189.03
|
-92.66
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
218.29
|
98.65
|
794.11
|
--
|
--
|
--
|
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
|
1.69
|
3.43
|
5.96
|
8.86
|
--
|
--
|
|||||
|
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
|
1.01
|
3.20
|
2.96
|
9.73
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.76
|
1.77
|
1.57
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.48
|
1.29
|
1.19
|
1.79
|
--
|
--
|
|||||
|
Quick Ratio
|
0.90
|
0.82
|
0.99
|
1.43
|
--
|
--
|
|||||
|
Interest Coverage
|
6.12
|
5.06
|
6.76
|
138.58
|
--
|
--
|
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 (%)
|
22.12
|
22.17
|
34.85
|
17.96
|
--
|
--
|
|||||
|
Asset Turnover
|
2.01
|
2.08
|
2.94
|
3.84
|
--
|
--
|
|||||
|
Receivable days
|
68.28
|
88.26
|
83.56
|
65.54
|
--
|
--
|
|||||
|
Inventory Days
|
57.06
|
39.98
|
19.21
|
17.81
|
--
|
--
|
|||||
|
Payable days
|
51.14
|
69.61
|
66.18
|
48.39
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
74.20
|
58.64
|
36.60
|
34.96
|
--
|
--
|