Market cap
₹270 Cr
Revenue (TTM)
₹123 Cr
P/E Ratio
42.5
P/B Ratio
4.9
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
123.25
|
94.05
|
83.34
|
--
|
--
|
--
|
|||||
|
Total Income
|
123.94
|
94.43
|
84.24
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
103.96
|
75.05
|
71.11
|
--
|
--
|
--
|
|||||
|
EBITDA
|
19.29
|
19.00
|
12.23
|
--
|
--
|
--
|
|||||
|
Depreciation
|
4.97
|
3.48
|
1.97
|
--
|
--
|
--
|
|||||
|
EBIT
|
14.32
|
15.53
|
10.26
|
--
|
--
|
--
|
|||||
|
Interest
|
6.09
|
5.21
|
4.28
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.69
|
0.38
|
0.90
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
-0.34
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.91
|
10.69
|
6.54
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
2.57
|
3.01
|
1.99
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
6.34
|
7.68
|
4.55
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
6.34
|
7.68
|
4.55
|
--
|
--
|
--
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
54.67
|
21.85
|
14.17
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.11
|
26.40
|
18.66
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
64.98
|
54.53
|
43.41
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
144.76
|
102.83
|
76.24
|
--
|
--
|
--
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
59.45
|
37.99
|
26.98
|
--
|
--
|
--
|
|||||
|
Current Assets
|
85.30
|
64.80
|
49.26
|
--
|
--
|
--
|
|||||
|
Total Assets
|
144.76
|
102.83
|
76.24
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
54.94
|
45.90
|
34.95
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
20.33
|
10.27
|
5.85
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
3.98
|
3.58
|
2.95
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.64
|
8.11
|
-2.68
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-25.75
|
-14.21
|
-7.68
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
29.44
|
6.13
|
9.22
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
5.33
|
0.03
|
-1.14
|
--
|
--
|
--
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
5.62
|
9.28
|
5.50
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
10.03
|
13.48
|
7.87
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
48.47
|
26.39
|
17.11
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.45
|
9.79
|
-3.24
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-29.22
|
-10.35
|
-17.54
|
--
|
--
|
--
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
16.92
|
27.22
|
22.04
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
16.57
|
42.66
|
32.11
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
5.12
|
8.58
|
5.97
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
11.62
|
16.51
|
12.31
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
5.11
|
8.14
|
5.40
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
9.18
|
11.86
|
7.82
|
--
|
--
|
--
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
31.04
|
12.86
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-7.80
|
51.36
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-17.50
|
68.86
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-39.44
|
68.86
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
150.18
|
54.23
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
20.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.03
|
2.79
|
3.28
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
116.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
162.85
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
96.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
130.84
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.01
|
2.10
|
2.47
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.41
|
0.71
|
1.03
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.31
|
1.19
|
1.13
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.52
|
0.36
|
0.42
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
2.46
|
3.05
|
2.53
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.36
|
18.05
|
17.77
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.00
|
1.05
|
1.09
|
--
|
--
|
--
|
|||||
|
Receivable days
|
58.63
|
61.66
|
64.84
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
143.17
|
148.72
|
136.66
|
--
|
--
|
--
|
|||||
|
Payable days
|
139.21
|
180.39
|
149.61
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
62.59
|
30.00
|
51.90
|
--
|
--
|
--
|