Market cap
₹45 Cr
Revenue (TTM)
₹26 Cr
P/E Ratio
5.6
P/B Ratio
2.6
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
|
26.22
|
23.72
|
13.65
|
--
|
--
|
--
|
|||||
|
Total Income
|
26.29
|
23.80
|
13.72
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
14.73
|
17.89
|
9.48
|
--
|
--
|
--
|
|||||
|
EBITDA
|
11.49
|
5.83
|
4.17
|
--
|
--
|
--
|
|||||
|
Depreciation
|
1.21
|
0.80
|
0.44
|
--
|
--
|
--
|
|||||
|
EBIT
|
10.28
|
5.03
|
3.73
|
--
|
--
|
--
|
|||||
|
Interest
|
0.53
|
0.09
|
0.00
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.07
|
0.09
|
0.07
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.81
|
5.02
|
3.80
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
2.47
|
1.36
|
1.02
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
7.34
|
3.66
|
2.78
|
--
|
--
|
--
|
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
|
14.78
|
7.44
|
3.78
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.46
|
3.33
|
3.63
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
9.82
|
6.33
|
3.39
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
30.06
|
17.10
|
10.80
|
--
|
--
|
--
|
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
|
14.29
|
8.88
|
4.73
|
--
|
--
|
--
|
|||||
|
Current Assets
|
15.76
|
8.22
|
6.06
|
--
|
--
|
--
|
|||||
|
Total Assets
|
30.06
|
17.10
|
10.80
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
9.09
|
3.92
|
3.59
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
5.95
|
1.89
|
2.68
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.08
|
--
|
--
|
--
|
--
|
--
|
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
|
3.02
|
4.56
|
1.25
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-7.63
|
-4.77
|
-0.91
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
4.63
|
0.24
|
-0.35
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.02
|
0.03
|
-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 (₹)
|
9.78
|
4.88
|
3.70
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
11.40
|
5.95
|
4.29
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
19.70
|
9.92
|
5.04
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
4.03
|
45.64
|
12.49
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-6.17
|
1.60
|
5.07
|
--
|
--
|
--
|
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 (%)
|
58.76
|
54.65
|
51.56
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
66.07
|
65.28
|
73.52
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
31.12
|
26.24
|
25.72
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
39.19
|
21.22
|
27.32
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
27.91
|
15.38
|
20.24
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
32.61
|
18.81
|
23.56
|
--
|
--
|
--
|
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 (%)
|
10.56
|
73.73
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
104.22
|
34.90
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
100.51
|
31.81
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
100.51
|
31.81
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
98.70
|
96.91
|
--
|
--
|
--
|
--
|
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
|
1.42
|
0.80
|
1.05
|
--
|
--
|
--
|
|||||
|
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
|
0.61
|
0.53
|
0.95
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.21
|
--
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.61
|
1.30
|
1.79
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.23
|
1.24
|
1.50
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
19.36
|
54.44
|
3,798.80
|
--
|
--
|
--
|
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 (%)
|
35.95
|
27.35
|
27.75
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.11
|
1.70
|
1.26
|
--
|
--
|
--
|
|||||
|
Receivable days
|
110.75
|
79.06
|
101.29
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
28.22
|
10.57
|
26.27
|
--
|
--
|
--
|
|||||
|
Payable days
|
130.65
|
87.18
|
125.54
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
8.32
|
2.44
|
2.03
|
--
|
--
|
--
|