Market cap
₹97 Cr
Revenue (TTM)
₹207 Cr
P/E Ratio
16
P/B Ratio
1.9
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
|
206.58
|
186.61
|
137.55
|
69.55
|
--
|
--
|
|||||
|
Total Income
|
208.03
|
189.17
|
138.85
|
71.50
|
--
|
--
|
|||||
|
Total Expenditure
|
197.63
|
182.69
|
135.45
|
68.89
|
--
|
--
|
|||||
|
EBITDA
|
8.95
|
3.92
|
2.10
|
0.66
|
--
|
--
|
|||||
|
Depreciation
|
0.44
|
0.41
|
0.29
|
0.56
|
--
|
--
|
|||||
|
EBIT
|
8.51
|
3.51
|
1.81
|
0.10
|
--
|
--
|
|||||
|
Interest
|
2.04
|
1.76
|
0.65
|
0.45
|
--
|
--
|
|||||
|
Other Income
|
1.45
|
2.57
|
1.30
|
1.95
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7.92
|
4.32
|
2.46
|
1.60
|
--
|
--
|
|||||
|
Provision for Tax
|
1.86
|
1.21
|
0.65
|
-3.03
|
--
|
--
|
|||||
|
Profit after Tax
|
6.05
|
3.11
|
1.81
|
4.63
|
--
|
--
|
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
|
24.23
|
18.18
|
15.07
|
11.26
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.53
|
5.20
|
1.82
|
-2.39
|
--
|
--
|
|||||
|
Current Liabilities
|
27.36
|
31.72
|
26.40
|
26.07
|
--
|
--
|
|||||
|
Total Liabilities
|
62.36
|
56.64
|
45.67
|
37.97
|
--
|
--
|
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
|
3.98
|
3.55
|
3.56
|
3.43
|
--
|
--
|
|||||
|
Current Assets
|
58.14
|
51.55
|
39.73
|
31.51
|
--
|
--
|
|||||
|
Total Assets
|
62.36
|
56.64
|
45.67
|
37.97
|
--
|
--
|
|||||
|
Total Debt*
|
18.48
|
13.94
|
14.54
|
11.58
|
--
|
--
|
|||||
|
Net Current Assets
|
30.78
|
19.83
|
13.33
|
5.44
|
--
|
--
|
|||||
|
Contingent Liabilities
|
2.23
|
1.44
|
1.44
|
0.21
|
--
|
--
|
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
|
-13.99
|
1.68
|
-3.55
|
2.24
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
12.01
|
0.43
|
-0.76
|
2.94
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
2.43
|
-1.62
|
4.52
|
-5.14
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.45
|
0.49
|
0.21
|
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 (₹)
|
8.74
|
4.49
|
2.61
|
15.83
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
9.38
|
5.08
|
3.03
|
17.75
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
35.00
|
26.25
|
21.76
|
38.52
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-20.20
|
4.86
|
-10.25
|
15.36
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-25.89
|
-0.04
|
-12.04
|
44.87
|
--
|
--
|
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 (%)
|
26.62
|
19.71
|
11.85
|
8.98
|
--
|
--
|
|||||
|
ROE (%)
|
28.55
|
18.70
|
13.73
|
41.10
|
--
|
--
|
|||||
|
ROA (%)
|
10.33
|
6.32
|
4.62
|
13.24
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
4.12
|
1.88
|
1.31
|
0.15
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.91
|
1.64
|
1.30
|
6.47
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
3.14
|
1.88
|
1.52
|
7.46
|
--
|
--
|
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 (%)
|
10.71
|
35.67
|
97.76
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
142.29
|
94.50
|
1,681.66
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
94.72
|
71.99
|
-60.94
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
94.72
|
72.00
|
-83.51
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
33.30
|
20.63
|
33.81
|
--
|
--
|
--
|
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
|
2.32
|
2.56
|
5.21
|
4.95
|
--
|
--
|
|||||
|
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
|
0.76
|
0.77
|
0.96
|
1.03
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.30
|
0.39
|
0.71
|
1.03
|
--
|
--
|
|||||
|
Current Ratio
|
2.12
|
1.63
|
1.50
|
1.21
|
--
|
--
|
|||||
|
Quick Ratio
|
0.91
|
0.69
|
0.77
|
0.75
|
--
|
--
|
|||||
|
Interest Coverage
|
4.88
|
3.45
|
4.77
|
4.53
|
--
|
--
|
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 (%)
|
8.31
|
3.34
|
4.30
|
9.92
|
--
|
--
|
|||||
|
Asset Turnover
|
3.52
|
3.79
|
3.52
|
1.99
|
--
|
--
|
|||||
|
Receivable days
|
20.67
|
11.88
|
17.00
|
36.22
|
--
|
--
|
|||||
|
Inventory Days
|
55.73
|
48.15
|
41.83
|
63.17
|
--
|
--
|
|||||
|
Payable days
|
38.06
|
36.18
|
25.57
|
26.43
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
38.34
|
23.84
|
33.26
|
72.96
|
--
|
--
|