Market cap
₹27 Cr
Revenue (TTM)
₹39 Cr
P/E Ratio
7.9
P/B Ratio
0.7
Div. Yield
2 %
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
|
39.20
|
36.15
|
31.21
|
29.88
|
--
|
--
|
|||||
|
Total Income
|
40.27
|
36.94
|
32.03
|
30.74
|
--
|
--
|
|||||
|
Total Expenditure
|
34.50
|
31.20
|
28.92
|
27.41
|
--
|
--
|
|||||
|
EBITDA
|
4.71
|
4.95
|
2.29
|
2.46
|
--
|
--
|
|||||
|
Depreciation
|
0.50
|
0.48
|
1.12
|
0.98
|
--
|
--
|
|||||
|
EBIT
|
4.21
|
4.47
|
1.17
|
1.48
|
--
|
--
|
|||||
|
Interest
|
0.74
|
0.94
|
0.95
|
0.90
|
--
|
--
|
|||||
|
Other Income
|
1.07
|
0.79
|
0.82
|
0.86
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
0.41
|
0.96
|
-1.37
|
--
|
--
|
|||||
|
Profit before Tax
|
4.53
|
4.73
|
2.00
|
0.07
|
--
|
--
|
|||||
|
Provision for Tax
|
1.16
|
1.02
|
0.43
|
0.29
|
--
|
--
|
|||||
|
Profit after Tax
|
3.37
|
3.71
|
1.57
|
-0.21
|
--
|
--
|
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
|
24.15
|
21.38
|
17.82
|
16.40
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.66
|
2.13
|
2.94
|
3.44
|
--
|
--
|
|||||
|
Current Liabilities
|
6.68
|
8.96
|
11.55
|
10.54
|
--
|
--
|
|||||
|
Total Liabilities
|
31.49
|
32.53
|
32.31
|
30.46
|
--
|
--
|
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
|
16.94
|
17.20
|
17.02
|
16.47
|
--
|
--
|
|||||
|
Current Assets
|
14.56
|
15.27
|
15.30
|
13.91
|
--
|
--
|
|||||
|
Total Assets
|
31.49
|
32.53
|
32.31
|
30.46
|
--
|
--
|
|||||
|
Total Debt*
|
4.61
|
8.12
|
9.15
|
9.92
|
--
|
--
|
|||||
|
Net Current Assets
|
7.87
|
6.31
|
3.75
|
3.38
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.23
|
0.22
|
0.18
|
0.37
|
--
|
--
|
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
|
4.49
|
2.71
|
3.65
|
-0.56
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.32
|
-0.65
|
-1.91
|
-0.58
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-4.72
|
-2.08
|
-1.80
|
1.19
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.09
|
-0.03
|
-0.07
|
0.05
|
--
|
--
|
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 (₹)
|
2.84
|
3.12
|
1.32
|
-0.18
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
3.26
|
3.53
|
2.26
|
0.65
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
15.48
|
13.10
|
10.07
|
8.75
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
0.75
|
0.50
|
0.13
|
0.13
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
3.78
|
2.28
|
12.01
|
-1.84
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
3.00
|
1.25
|
9.05
|
-16.33
|
--
|
--
|
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 (%)
|
22.61
|
25.32
|
14.27
|
4.78
|
--
|
--
|
|||||
|
ROE (%)
|
19.88
|
26.98
|
14.08
|
-2.05
|
--
|
--
|
|||||
|
ROA (%)
|
10.54
|
11.45
|
5.01
|
-0.70
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
10.73
|
12.36
|
3.75
|
4.96
|
--
|
--
|
|||||
|
Net Margin (%)
|
8.37
|
10.04
|
4.91
|
-0.69
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
9.87
|
11.59
|
8.61
|
2.58
|
--
|
--
|
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 (%)
|
8.44
|
15.85
|
4.44
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-5.86
|
281.56
|
-20.93
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-9.09
|
135.93
|
837.05
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-9.09
|
135.92
|
837.05
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
18.16
|
30.15
|
15.02
|
--
|
--
|
--
|
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
|
2.77
|
3.42
|
3.80
|
3.75
|
--
|
--
|
|||||
|
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
|
0.25
|
0.52
|
0.77
|
0.96
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.18
|
0.24
|
0.28
|
0.36
|
--
|
--
|
|||||
|
Current Ratio
|
2.18
|
1.70
|
1.32
|
1.32
|
--
|
--
|
|||||
|
Quick Ratio
|
1.44
|
1.02
|
0.90
|
0.86
|
--
|
--
|
|||||
|
Interest Coverage
|
7.13
|
6.03
|
3.11
|
1.08
|
--
|
--
|
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 (%)
|
17.59
|
20.26
|
28.98
|
23.95
|
--
|
--
|
|||||
|
Asset Turnover
|
1.23
|
1.12
|
1.00
|
0.98
|
--
|
--
|
|||||
|
Receivable days
|
66.20
|
82.64
|
94.75
|
87.43
|
--
|
--
|
|||||
|
Inventory Days
|
51.63
|
55.69
|
57.13
|
59.90
|
--
|
--
|
|||||
|
Payable days
|
24.93
|
60.29
|
82.18
|
74.30
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
92.91
|
78.04
|
69.70
|
73.03
|
--
|
--
|