Market cap
₹213 Cr
Revenue (TTM)
₹45 Cr
P/E Ratio
31.1
P/B Ratio
3.8
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
|
44.79
|
42.62
|
38.37
|
27.91
|
--
|
--
|
|||||
|
Total Income
|
45.54
|
43.21
|
38.79
|
28.29
|
--
|
--
|
|||||
|
Total Expenditure
|
36.95
|
36.07
|
35.93
|
24.28
|
--
|
--
|
|||||
|
EBITDA
|
7.84
|
6.55
|
2.44
|
3.63
|
--
|
--
|
|||||
|
Depreciation
|
0.44
|
0.48
|
0.32
|
0.35
|
--
|
--
|
|||||
|
EBIT
|
7.41
|
6.07
|
2.12
|
3.29
|
--
|
--
|
|||||
|
Interest
|
0.02
|
0.02
|
0.02
|
0.22
|
--
|
--
|
|||||
|
Other Income
|
0.75
|
0.60
|
0.42
|
0.38
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.13
|
6.64
|
2.52
|
3.45
|
--
|
--
|
|||||
|
Provision for Tax
|
2.24
|
1.71
|
0.69
|
0.85
|
--
|
--
|
|||||
|
Profit after Tax
|
5.89
|
4.94
|
1.83
|
2.60
|
--
|
--
|
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
|
25.36
|
19.47
|
19.46
|
17.55
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.05
|
0.01
|
--
|
0.09
|
--
|
--
|
|||||
|
Current Liabilities
|
1.86
|
1.22
|
0.43
|
1.06
|
--
|
--
|
|||||
|
Total Liabilities
|
27.27
|
20.70
|
19.89
|
18.80
|
--
|
--
|
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
|
2.31
|
2.57
|
4.87
|
6.02
|
--
|
--
|
|||||
|
Current Assets
|
24.96
|
18.13
|
15.02
|
12.69
|
--
|
--
|
|||||
|
Total Assets
|
27.27
|
20.70
|
19.89
|
18.80
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
23.10
|
16.91
|
14.59
|
11.63
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.02
|
0.02
|
0.02
|
0.01
|
--
|
--
|
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
|
-0.93
|
3.91
|
0.40
|
-1.12
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
0.31
|
2.31
|
0.42
|
3.26
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
0.52
|
-4.93
|
--
|
-2.76
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.10
|
1.29
|
0.82
|
-0.62
|
--
|
--
|
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 (₹)
|
3.35
|
2.80
|
0.95
|
1.35
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
3.60
|
3.08
|
1.12
|
1.53
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
14.40
|
11.05
|
10.07
|
9.09
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.53
|
2,324.45
|
216.92
|
-605.53
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.88
|
1,700.30
|
342.84
|
-613.67
|
--
|
--
|
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 (%)
|
36.37
|
34.23
|
13.71
|
20.89
|
--
|
--
|
|||||
|
ROE (%)
|
26.30
|
25.37
|
9.90
|
14.82
|
--
|
--
|
|||||
|
ROA (%)
|
24.58
|
24.33
|
9.49
|
13.91
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
16.53
|
14.23
|
5.52
|
11.77
|
--
|
--
|
|||||
|
Net Margin (%)
|
12.94
|
11.42
|
4.72
|
9.20
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
14.14
|
12.71
|
5.62
|
10.56
|
--
|
--
|
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 (%)
|
5.11
|
11.06
|
37.49
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
22.09
|
186.45
|
-35.56
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
19.40
|
169.58
|
-29.60
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
19.39
|
195.71
|
-29.60
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
30.28
|
0.04
|
10.85
|
--
|
--
|
--
|
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
|
0.33
|
-1.16
|
-1.23
|
-0.66
|
--
|
--
|
|||||
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
13.42
|
14.87
|
34.77
|
11.94
|
--
|
--
|
|||||
|
Quick Ratio
|
12.13
|
12.35
|
27.24
|
9.19
|
--
|
--
|
|||||
|
Interest Coverage
|
424.57
|
376.36
|
162.60
|
16.71
|
--
|
--
|
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 (%)
|
15.31
|
14.53
|
19.84
|
23.10
|
--
|
--
|
|||||
|
Asset Turnover
|
1.87
|
2.10
|
1.99
|
1.49
|
--
|
--
|
|||||
|
Receivable days
|
53.17
|
59.11
|
66.86
|
84.30
|
--
|
--
|
|||||
|
Inventory Days
|
22.31
|
27.06
|
29.40
|
38.28
|
--
|
--
|
|||||
|
Payable days
|
10.27
|
4.85
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
65.21
|
81.32
|
96.25
|
122.58
|
--
|
--
|