Market cap
₹491 Cr
Revenue (TTM)
₹251 Cr
P/E Ratio
15.5
P/B Ratio
3.4
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
|
250.53
|
100.83
|
40.86
|
54.59
|
--
|
--
|
|||||
|
Total Income
|
250.70
|
100.85
|
40.86
|
54.64
|
--
|
--
|
|||||
|
Total Expenditure
|
216.39
|
93.57
|
40.00
|
53.48
|
--
|
--
|
|||||
|
EBITDA
|
34.13
|
7.26
|
0.86
|
1.12
|
--
|
--
|
|||||
|
Depreciation
|
1.02
|
0.09
|
0.03
|
0.04
|
--
|
--
|
|||||
|
EBIT
|
33.11
|
7.17
|
0.82
|
1.08
|
--
|
--
|
|||||
|
Interest
|
3.64
|
1.05
|
0.40
|
0.52
|
--
|
--
|
|||||
|
Other Income
|
0.17
|
0.02
|
0.01
|
0.04
|
--
|
--
|
|||||
|
Exceptional Items
|
-0.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
29.50
|
6.14
|
0.43
|
0.60
|
--
|
--
|
|||||
|
Provision for Tax
|
7.47
|
1.56
|
0.11
|
0.16
|
--
|
--
|
|||||
|
Profit after Tax
|
22.03
|
4.58
|
0.32
|
0.44
|
--
|
--
|
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
|
29.99
|
7.83
|
1.18
|
0.86
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.44
|
0.37
|
0.00
|
-0.01
|
--
|
--
|
|||||
|
Current Liabilities
|
83.79
|
36.86
|
16.69
|
15.13
|
--
|
--
|
|||||
|
Total Liabilities
|
115.22
|
45.08
|
17.89
|
16.00
|
--
|
--
|
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
|
10.65
|
4.46
|
2.09
|
1.97
|
--
|
--
|
|||||
|
Current Assets
|
104.57
|
40.60
|
15.79
|
14.02
|
--
|
--
|
|||||
|
Total Assets
|
115.22
|
45.08
|
17.89
|
16.00
|
--
|
--
|
|||||
|
Total Debt*
|
45.91
|
17.77
|
3.84
|
4.71
|
--
|
--
|
|||||
|
Net Current Assets
|
20.78
|
3.74
|
-0.90
|
-1.11
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-18.21
|
-12.75
|
1.22
|
0.09
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-7.09
|
-1.61
|
0.01
|
0.03
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
24.65
|
15.01
|
-1.21
|
-0.31
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.65
|
0.65
|
0.02
|
-0.19
|
--
|
--
|
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 (₹)
|
13.31
|
2.77
|
0.32
|
0.44
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
13.93
|
2.82
|
0.35
|
0.48
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
18.12
|
4.73
|
1.19
|
0.87
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-3,642.52
|
-2,549.38
|
408.30
|
30.27
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-6,492.90
|
-3,151.00
|
302.83
|
-139.17
|
--
|
--
|
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 (%)
|
65.31
|
46.98
|
15.69
|
20.07
|
--
|
--
|
|||||
|
ROE (%)
|
116.49
|
101.65
|
31.28
|
50.85
|
--
|
--
|
|||||
|
ROA (%)
|
27.48
|
14.55
|
1.89
|
2.74
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
13.22
|
7.11
|
2.02
|
1.98
|
--
|
--
|
|||||
|
Net Margin (%)
|
8.79
|
4.54
|
0.78
|
0.80
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
9.20
|
4.63
|
0.86
|
0.87
|
--
|
--
|
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 (%)
|
148.46
|
146.81
|
-25.17
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
361.66
|
769.41
|
-23.51
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
380.92
|
1,332.98
|
-27.08
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
380.91
|
759.68
|
-27.07
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
282.99
|
562.62
|
37.08
|
--
|
--
|
--
|
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
|
1.23
|
2.33
|
4.30
|
3.98
|
--
|
--
|
|||||
|
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
|
1.53
|
2.27
|
3.25
|
5.47
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.47
|
2.22
|
3.25
|
5.47
|
--
|
--
|
|||||
|
Current Ratio
|
1.25
|
1.10
|
0.95
|
0.93
|
--
|
--
|
|||||
|
Quick Ratio
|
0.82
|
0.77
|
0.62
|
0.67
|
--
|
--
|
|||||
|
Interest Coverage
|
9.09
|
6.83
|
2.08
|
2.14
|
--
|
--
|
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 (%)
|
24.29
|
25.22
|
24.27
|
18.10
|
--
|
--
|
|||||
|
Asset Turnover
|
3.13
|
3.20
|
2.41
|
3.42
|
--
|
--
|
|||||
|
Receivable days
|
62.85
|
63.97
|
88.42
|
66.06
|
--
|
--
|
|||||
|
Inventory Days
|
35.19
|
32.15
|
41.60
|
25.48
|
--
|
--
|
|||||
|
Payable days
|
41.31
|
52.38
|
66.98
|
23.63
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
56.74
|
43.74
|
63.04
|
67.91
|
--
|
--
|