Market cap
₹43 Cr
Revenue (TTM)
₹19 Cr
P/E Ratio
8.5
P/B Ratio
1.4
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
|
18.62
|
18.57
|
15.36
|
12.30
|
--
|
--
|
|||||
|
Total Income
|
18.86
|
18.65
|
15.40
|
12.39
|
--
|
--
|
|||||
|
Total Expenditure
|
12.81
|
12.36
|
12.51
|
10.85
|
--
|
--
|
|||||
|
EBITDA
|
5.81
|
6.21
|
2.85
|
1.45
|
--
|
--
|
|||||
|
Depreciation
|
0.51
|
0.66
|
0.49
|
0.49
|
--
|
--
|
|||||
|
EBIT
|
5.29
|
5.55
|
2.35
|
0.96
|
--
|
--
|
|||||
|
Interest
|
0.15
|
0.10
|
0.02
|
0.02
|
--
|
--
|
|||||
|
Other Income
|
0.24
|
0.09
|
0.04
|
0.09
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.38
|
5.54
|
2.37
|
1.03
|
--
|
--
|
|||||
|
Provision for Tax
|
1.37
|
1.40
|
0.60
|
0.27
|
--
|
--
|
|||||
|
Profit after Tax
|
4.01
|
4.15
|
1.77
|
0.76
|
--
|
--
|
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
|
16.27
|
9.00
|
4.85
|
3.13
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.29
|
0.32
|
0.52
|
0.05
|
--
|
--
|
|||||
|
Current Liabilities
|
1.77
|
2.66
|
3.03
|
1.63
|
--
|
--
|
|||||
|
Total Liabilities
|
18.63
|
12.24
|
8.61
|
4.98
|
--
|
--
|
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
|
2.08
|
2.36
|
3.10
|
2.40
|
--
|
--
|
|||||
|
Current Assets
|
16.25
|
9.63
|
5.30
|
2.40
|
--
|
--
|
|||||
|
Total Assets
|
18.63
|
12.24
|
8.61
|
4.98
|
--
|
--
|
|||||
|
Total Debt*
|
0.48
|
0.44
|
0.79
|
0.01
|
--
|
--
|
|||||
|
Net Current Assets
|
14.48
|
6.97
|
2.27
|
0.77
|
--
|
--
|
|||||
|
Contingent Liabilities
|
1.21
|
0.79
|
0.46
|
0.46
|
--
|
--
|
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
|
0.51
|
2.73
|
-0.01
|
1.30
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.24
|
-0.13
|
-1.09
|
-0.72
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
3.26
|
-0.43
|
0.77
|
-0.51
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
4.01
|
2.17
|
-0.33
|
0.06
|
--
|
--
|
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 (₹)
|
5.25
|
5.91
|
2.52
|
1.09
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
5.92
|
6.85
|
3.23
|
1.78
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
21.28
|
12.84
|
6.92
|
4.47
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.67
|
2,728.30
|
-5.99
|
1,296.45
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
0.71
|
2,169.00
|
-1,112.89
|
1,067.01
|
--
|
--
|
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 (%)
|
42.28
|
74.79
|
54.41
|
33.46
|
--
|
--
|
|||||
|
ROE (%)
|
31.76
|
59.85
|
44.33
|
24.31
|
--
|
--
|
|||||
|
ROA (%)
|
26.48
|
40.67
|
26.80
|
15.84
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
28.44
|
29.90
|
15.33
|
7.83
|
--
|
--
|
|||||
|
Net Margin (%)
|
21.28
|
22.22
|
11.50
|
6.15
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
24.31
|
25.87
|
14.73
|
10.14
|
--
|
--
|
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 (%)
|
0.30
|
20.88
|
24.84
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-4.61
|
135.77
|
144.54
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-3.18
|
134.22
|
132.43
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-11.26
|
134.22
|
132.43
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
80.83
|
85.42
|
54.96
|
--
|
--
|
--
|
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
|
0.20
|
-0.37
|
0.05
|
-0.56
|
--
|
--
|
|||||
|
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
|
0.05
|
0.16
|
0.00
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.05
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
9.19
|
3.62
|
1.75
|
1.48
|
--
|
--
|
|||||
|
Quick Ratio
|
9.19
|
3.62
|
1.75
|
1.48
|
--
|
--
|
|||||
|
Interest Coverage
|
36.37
|
58.25
|
98.05
|
53.76
|
--
|
--
|
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 (%)
|
46.66
|
36.18
|
28.83
|
11.85
|
--
|
--
|
|||||
|
Asset Turnover
|
1.23
|
1.82
|
2.33
|
2.56
|
--
|
--
|
|||||
|
Receivable days
|
150.98
|
109.54
|
69.93
|
43.25
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
6,243.23
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-6,199.98
|
--
|
--
|