Market cap
₹92 Cr
Revenue (TTM)
₹141 Cr
P/E Ratio
12.2
P/B Ratio
0.6
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
|
140.81
|
84.32
|
61.68
|
--
|
--
|
--
|
|||||
|
Total Income
|
141.99
|
84.85
|
61.84
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
121.59
|
76.06
|
54.81
|
--
|
--
|
--
|
|||||
|
EBITDA
|
19.22
|
8.26
|
6.87
|
--
|
--
|
--
|
|||||
|
Depreciation
|
1.44
|
1.35
|
1.05
|
--
|
--
|
--
|
|||||
|
EBIT
|
17.78
|
6.91
|
5.81
|
--
|
--
|
--
|
|||||
|
Interest
|
3.50
|
2.96
|
2.17
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.18
|
0.53
|
0.16
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
15.47
|
4.47
|
3.80
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
3.58
|
0.21
|
0.25
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
11.89
|
4.27
|
3.55
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
11.68
|
4.27
|
3.55
|
--
|
--
|
--
|
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
|
49.20
|
37.55
|
33.28
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.47
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22.29
|
16.10
|
20.20
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
68.77
|
24.11
|
29.35
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
140.73
|
77.76
|
82.84
|
--
|
--
|
--
|
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
|
60.09
|
44.93
|
43.87
|
--
|
--
|
--
|
|||||
|
Current Assets
|
79.41
|
32.83
|
38.97
|
--
|
--
|
--
|
|||||
|
Total Assets
|
140.73
|
77.76
|
82.84
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
66.18
|
26.17
|
34.78
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
10.64
|
8.72
|
9.62
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
77.56
|
75.40
|
37.30
|
--
|
--
|
--
|
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
|
-25.38
|
10.74
|
-2.93
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-16.54
|
0.90
|
-12.70
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
41.76
|
-11.33
|
16.07
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
-0.16
|
0.31
|
0.44
|
--
|
--
|
--
|
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 (₹)
|
7.54
|
2.71
|
4.23
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.45
|
3.56
|
5.48
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
26.07
|
19.46
|
28.85
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-16.10
|
23.16
|
-11.85
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-28.80
|
11.52
|
-61.44
|
--
|
--
|
--
|
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 (%)
|
23.11
|
12.61
|
9.76
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
33.13
|
15.54
|
14.65
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
10.88
|
5.32
|
4.29
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
12.63
|
8.20
|
9.42
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
8.37
|
5.03
|
5.74
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
9.46
|
6.66
|
7.47
|
--
|
--
|
--
|
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 (%)
|
66.99
|
36.71
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
157.28
|
18.91
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
178.57
|
20.18
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
178.37
|
-35.94
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
33.96
|
26.54
|
--
|
--
|
--
|
--
|
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
|
3.92
|
3.38
|
5.20
|
--
|
--
|
--
|
|||||
|
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
|
1.61
|
0.85
|
1.43
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.10
|
0.41
|
0.58
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.15
|
1.36
|
1.33
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.24
|
0.51
|
0.40
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
5.42
|
2.51
|
2.75
|
--
|
--
|
--
|
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 (%)
|
5.12
|
8.57
|
7.22
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.29
|
1.05
|
0.74
|
--
|
--
|
--
|
|||||
|
Receivable days
|
18.71
|
25.28
|
26.35
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
108.54
|
103.60
|
161.42
|
--
|
--
|
--
|
|||||
|
Payable days
|
16.48
|
29.34
|
54.72
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
110.77
|
99.53
|
133.05
|
--
|
--
|
--
|