Market cap
₹168 Cr
Revenue (TTM)
₹85 Cr
P/E Ratio
13.2
P/B Ratio
2.3
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
|
85.45
|
63.44
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
85.51
|
63.50
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
74.32
|
59.37
|
--
|
--
|
--
|
--
|
|||||
|
EBITDA
|
11.13
|
4.07
|
--
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.29
|
0.35
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
10.83
|
3.72
|
--
|
--
|
--
|
--
|
|||||
|
Interest
|
1.80
|
1.00
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.06
|
0.06
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.10
|
2.78
|
--
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
1.56
|
0.48
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
7.54
|
2.30
|
--
|
--
|
--
|
--
|
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
|
15.70
|
8.19
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.04
|
9.71
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
26.62
|
24.25
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
51.42
|
42.19
|
--
|
--
|
--
|
--
|
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
|
11.36
|
11.11
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
39.99
|
31.04
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
51.42
|
42.19
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
27.61
|
21.88
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
13.38
|
6.79
|
--
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.44
|
--
|
--
|
--
|
--
|
--
|
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
|
-3.52
|
-2.89
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.43
|
-4.96
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
3.93
|
7.84
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-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 (₹)
|
13.70
|
4.19
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
14.24
|
4.82
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
28.54
|
14.89
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-70.39
|
-57.71
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-123.65
|
-59.54
|
--
|
--
|
--
|
--
|
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 (%)
|
29.71
|
12.57
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
63.11
|
28.10
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
16.12
|
5.46
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
12.68
|
5.87
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
8.81
|
3.63
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
9.16
|
4.18
|
--
|
--
|
--
|
--
|
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 (%)
|
34.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
191.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
227.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
227.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
91.61
|
--
|
--
|
--
|
--
|
--
|
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
|
2.51
|
5.40
|
--
|
--
|
--
|
--
|
|||||
|
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
|
1.76
|
2.67
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.14
|
1.48
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.50
|
1.28
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.52
|
0.37
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
6.05
|
3.78
|
--
|
--
|
--
|
--
|
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 (%)
|
8.39
|
9.51
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.83
|
1.51
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
28.19
|
34.72
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
103.18
|
126.98
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
81.76
|
73.77
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
49.61
|
87.92
|
--
|
--
|
--
|
--
|