Market cap
₹28 Cr
Revenue (TTM)
₹137 Cr
P/E Ratio
8.2
P/B Ratio
2
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
|
136.86
|
161.48
|
167.18
|
149.06
|
--
|
--
|
|||||
|
Total Income
|
137.07
|
161.65
|
167.53
|
149.35
|
--
|
--
|
|||||
|
Total Expenditure
|
129.17
|
156.12
|
164.10
|
146.09
|
--
|
--
|
|||||
|
EBITDA
|
7.70
|
5.37
|
3.08
|
2.97
|
--
|
--
|
|||||
|
Depreciation
|
0.99
|
0.96
|
0.90
|
0.83
|
--
|
--
|
|||||
|
EBIT
|
6.70
|
4.41
|
2.18
|
2.14
|
--
|
--
|
|||||
|
Interest
|
1.75
|
1.97
|
1.78
|
1.63
|
--
|
--
|
|||||
|
Other Income
|
0.21
|
0.17
|
0.35
|
0.29
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.16
|
2.60
|
0.76
|
0.80
|
--
|
--
|
|||||
|
Provision for Tax
|
1.54
|
0.71
|
0.20
|
0.20
|
--
|
--
|
|||||
|
Profit after Tax
|
3.61
|
1.89
|
0.56
|
0.60
|
--
|
--
|
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
|
10.34
|
6.73
|
4.84
|
4.28
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.70
|
5.21
|
8.40
|
6.19
|
--
|
--
|
|||||
|
Current Liabilities
|
22.37
|
17.10
|
20.13
|
21.84
|
--
|
--
|
|||||
|
Total Liabilities
|
45.42
|
29.04
|
33.37
|
32.30
|
--
|
--
|
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
|
11.97
|
8.27
|
8.95
|
8.85
|
--
|
--
|
|||||
|
Current Assets
|
33.44
|
20.77
|
24.41
|
23.45
|
--
|
--
|
|||||
|
Total Assets
|
45.42
|
29.04
|
33.37
|
32.30
|
--
|
--
|
|||||
|
Total Debt*
|
21.09
|
15.00
|
20.39
|
13.54
|
--
|
--
|
|||||
|
Net Current Assets
|
11.07
|
3.67
|
4.29
|
1.62
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
0.16
|
--
|
--
|
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
|
0.15
|
7.47
|
-4.32
|
6.58
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-4.49
|
-0.11
|
-0.77
|
-0.60
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
4.34
|
-7.36
|
5.07
|
-5.99
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.00
|
0.00
|
-0.02
|
-0.01
|
--
|
--
|
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 (₹)
|
4.59
|
2.41
|
0.71
|
0.76
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
5.85
|
3.62
|
1.85
|
1.82
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
13.15
|
8.56
|
6.15
|
5.44
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
0.19
|
28.49
|
-16.48
|
25.10
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-4.32
|
18.13
|
-25.91
|
15.68
|
--
|
--
|
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 (%)
|
26.00
|
19.49
|
11.80
|
13.64
|
--
|
--
|
|||||
|
ROE (%)
|
42.30
|
32.73
|
12.26
|
14.04
|
--
|
--
|
|||||
|
ROA (%)
|
9.70
|
6.07
|
1.70
|
1.86
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
4.90
|
2.73
|
1.31
|
1.43
|
--
|
--
|
|||||
|
Net Margin (%)
|
2.63
|
1.17
|
0.33
|
0.40
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
3.37
|
1.77
|
0.87
|
0.96
|
--
|
--
|
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 (%)
|
-15.25
|
-3.41
|
12.15
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
52.02
|
101.80
|
2.23
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
90.73
|
238.95
|
-7.04
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
90.73
|
238.96
|
-7.04
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
53.65
|
39.14
|
13.06
|
--
|
--
|
--
|
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
|
3.66
|
3.18
|
6.69
|
4.94
|
--
|
--
|
|||||
|
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
|
2.04
|
2.23
|
4.21
|
3.17
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.58
|
1.03
|
1.73
|
1.15
|
--
|
--
|
|||||
|
Current Ratio
|
1.49
|
1.21
|
1.21
|
1.07
|
--
|
--
|
|||||
|
Quick Ratio
|
1.22
|
0.84
|
0.61
|
0.50
|
--
|
--
|
|||||
|
Interest Coverage
|
3.94
|
2.32
|
1.43
|
1.49
|
--
|
--
|
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 (%)
|
8.10
|
3.26
|
4.83
|
4.58
|
--
|
--
|
|||||
|
Asset Turnover
|
3.68
|
5.18
|
5.09
|
4.61
|
--
|
--
|
|||||
|
Receivable days
|
21.80
|
15.07
|
16.26
|
16.71
|
--
|
--
|
|||||
|
Inventory Days
|
16.72
|
20.87
|
26.85
|
30.57
|
--
|
--
|
|||||
|
Payable days
|
24.70
|
14.66
|
24.14
|
36.55
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
13.82
|
21.28
|
18.97
|
10.73
|
--
|
--
|