Market cap
₹56 Cr
Revenue (TTM)
₹60 Cr
P/E Ratio
271.6
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
|
59.63
|
30.57
|
32.89
|
24.43
|
--
|
--
|
|||||
|
Total Income
|
59.80
|
30.57
|
33.03
|
24.48
|
--
|
--
|
|||||
|
Total Expenditure
|
49.87
|
28.21
|
31.20
|
22.81
|
--
|
--
|
|||||
|
EBITDA
|
9.76
|
2.36
|
1.69
|
1.62
|
--
|
--
|
|||||
|
Depreciation
|
0.30
|
0.31
|
0.24
|
0.10
|
--
|
--
|
|||||
|
EBIT
|
9.45
|
2.05
|
1.44
|
1.52
|
--
|
--
|
|||||
|
Interest
|
1.25
|
0.92
|
0.63
|
0.29
|
--
|
--
|
|||||
|
Other Income
|
0.17
|
0.01
|
0.14
|
0.05
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.37
|
1.14
|
0.95
|
1.28
|
--
|
--
|
|||||
|
Provision for Tax
|
2.35
|
0.54
|
0.53
|
0.34
|
--
|
--
|
|||||
|
Profit after Tax
|
6.02
|
0.60
|
0.42
|
0.94
|
--
|
--
|
|||||
|
Minority Interest
|
0.24
|
0.14
|
0.25
|
-0.01
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
6.26
|
0.74
|
0.67
|
0.92
|
--
|
--
|
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
|
9.57
|
3.31
|
2.57
|
1.90
|
--
|
--
|
|||||
|
Minority Interest
|
0.07
|
0.16
|
0.28
|
0.53
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8.84
|
8.52
|
8.89
|
8.57
|
--
|
--
|
|||||
|
Current Liabilities
|
22.09
|
13.78
|
10.97
|
7.38
|
--
|
--
|
|||||
|
Total Liabilities
|
40.58
|
25.77
|
22.71
|
18.40
|
--
|
--
|
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
|
9.85
|
8.40
|
8.53
|
7.26
|
--
|
--
|
|||||
|
Current Assets
|
30.72
|
17.37
|
14.18
|
11.10
|
--
|
--
|
|||||
|
Total Assets
|
40.58
|
25.77
|
22.71
|
18.40
|
--
|
--
|
|||||
|
Total Debt*
|
20.22
|
16.30
|
15.92
|
12.71
|
--
|
--
|
|||||
|
Net Current Assets
|
8.63
|
3.60
|
3.21
|
3.72
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.02
|
0.08
|
--
|
--
|
--
|
--
|
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
|
2.90
|
1.77
|
1.01
|
-3.74
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-1.60
|
-0.15
|
-1.34
|
-3.73
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-0.95
|
-1.36
|
-0.48
|
8.11
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.35
|
0.25
|
-0.81
|
0.65
|
--
|
--
|
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 (₹)
|
1.56
|
0.19
|
0.17
|
0.23
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
1.58
|
0.23
|
0.17
|
0.26
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
2.39
|
0.83
|
0.64
|
0.47
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.72
|
7.06
|
4.02
|
-14.94
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
0.31
|
2.47
|
-22.32
|
-16.48
|
--
|
--
|
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 (%)
|
38.94
|
10.81
|
9.59
|
10.79
|
--
|
--
|
|||||
|
ROE (%)
|
93.46
|
20.50
|
18.92
|
49.97
|
--
|
--
|
|||||
|
ROA (%)
|
18.16
|
2.49
|
2.05
|
5.09
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
15.85
|
6.71
|
4.38
|
6.22
|
--
|
--
|
|||||
|
Net Margin (%)
|
10.07
|
1.97
|
1.27
|
3.82
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
10.61
|
2.98
|
2.02
|
4.23
|
--
|
--
|
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 (%)
|
95.08
|
-7.06
|
34.64
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
360.91
|
42.20
|
-5.05
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
898.16
|
43.50
|
-55.08
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
742.70
|
10.36
|
-27.10
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
188.85
|
28.88
|
37.27
|
--
|
--
|
--
|
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
|
2.38
|
6.88
|
8.83
|
7.26
|
--
|
--
|
|||||
|
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
|
2.11
|
4.92
|
6.19
|
6.78
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.19
|
2.35
|
2.63
|
2.07
|
--
|
--
|
|||||
|
Current Ratio
|
1.39
|
1.26
|
1.29
|
1.50
|
--
|
--
|
|||||
|
Quick Ratio
|
1.19
|
1.08
|
1.13
|
1.36
|
--
|
--
|
|||||
|
Interest Coverage
|
7.69
|
2.25
|
2.51
|
5.34
|
--
|
--
|
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 (%)
|
30.71
|
34.15
|
21.97
|
27.13
|
--
|
--
|
|||||
|
Asset Turnover
|
1.80
|
1.26
|
1.60
|
1.33
|
--
|
--
|
|||||
|
Receivable days
|
88.00
|
105.47
|
76.87
|
99.03
|
--
|
--
|
|||||
|
Inventory Days
|
21.16
|
25.60
|
15.83
|
15.38
|
--
|
--
|
|||||
|
Payable days
|
54.60
|
63.13
|
56.38
|
68.97
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
54.56
|
67.94
|
36.33
|
45.44
|
--
|
--
|