Market cap
₹131 Cr
Revenue (TTM)
₹58 Cr
P/E Ratio
10
P/B Ratio
1.8
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
|
58.27
|
27.52
|
23.24
|
40.44
|
--
|
--
|
|||||
|
Total Income
|
58.54
|
27.66
|
23.26
|
40.45
|
--
|
--
|
|||||
|
Total Expenditure
|
49.14
|
22.25
|
19.66
|
38.16
|
--
|
--
|
|||||
|
EBITDA
|
9.13
|
5.27
|
3.58
|
2.28
|
--
|
--
|
|||||
|
Depreciation
|
0.20
|
0.23
|
0.30
|
0.11
|
--
|
--
|
|||||
|
EBIT
|
8.93
|
5.04
|
3.28
|
2.17
|
--
|
--
|
|||||
|
Interest
|
0.51
|
0.62
|
0.35
|
0.03
|
--
|
--
|
|||||
|
Other Income
|
0.27
|
0.13
|
0.02
|
0.00
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.69
|
4.56
|
2.95
|
2.14
|
--
|
--
|
|||||
|
Provision for Tax
|
0.08
|
1.62
|
1.26
|
0.66
|
--
|
--
|
|||||
|
Profit after Tax
|
8.61
|
2.93
|
1.69
|
1.48
|
--
|
--
|
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
|
30.42
|
15.06
|
5.87
|
1.93
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.77
|
0.86
|
1.16
|
0.01
|
--
|
--
|
|||||
|
Current Liabilities
|
6.80
|
6.71
|
6.21
|
3.83
|
--
|
--
|
|||||
|
Total Liabilities
|
39.98
|
22.68
|
13.26
|
5.78
|
--
|
--
|
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
|
3.56
|
1.69
|
1.90
|
2.23
|
--
|
--
|
|||||
|
Current Assets
|
36.42
|
20.94
|
11.34
|
3.55
|
--
|
--
|
|||||
|
Total Assets
|
39.98
|
22.68
|
13.26
|
5.78
|
--
|
--
|
|||||
|
Total Debt*
|
5.05
|
2.86
|
3.64
|
1.18
|
--
|
--
|
|||||
|
Net Current Assets
|
29.62
|
14.23
|
5.13
|
-0.28
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-5.79
|
-4.80
|
-4.21
|
0.81
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-2.07
|
-0.03
|
0.03
|
-2.33
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
8.46
|
4.81
|
4.37
|
1.60
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.60
|
-0.01
|
0.18
|
0.08
|
--
|
--
|
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 (₹)
|
13.38
|
5.73
|
4.42
|
4.70
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
13.68
|
6.19
|
5.19
|
5.05
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
47.26
|
29.44
|
15.36
|
6.13
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-9.00
|
-9.38
|
-11.03
|
38.39
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-10.91
|
-11.35
|
-13.89
|
-94.51
|
--
|
--
|
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 (%)
|
34.47
|
37.72
|
52.41
|
69.75
|
--
|
--
|
|||||
|
ROE (%)
|
37.85
|
28.03
|
43.30
|
76.56
|
--
|
--
|
|||||
|
ROA (%)
|
27.50
|
16.36
|
17.77
|
25.61
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
15.33
|
18.31
|
14.12
|
5.36
|
--
|
--
|
|||||
|
Net Margin (%)
|
14.70
|
10.61
|
7.26
|
3.66
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
15.11
|
11.50
|
8.54
|
3.93
|
--
|
--
|
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 (%)
|
111.71
|
18.43
|
-42.54
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
77.20
|
53.55
|
51.42
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
193.43
|
73.70
|
14.16
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
133.30
|
29.68
|
-5.86
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
101.92
|
156.66
|
203.73
|
--
|
--
|
--
|
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
|
1.13
|
1.43
|
2.00
|
0.57
|
--
|
--
|
|||||
|
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
|
0.17
|
0.19
|
0.62
|
0.61
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.11
|
0.29
|
0.61
|
--
|
--
|
|||||
|
Current Ratio
|
5.36
|
3.12
|
1.83
|
0.93
|
--
|
--
|
|||||
|
Quick Ratio
|
2.80
|
1.92
|
1.09
|
0.80
|
--
|
--
|
|||||
|
Interest Coverage
|
18.03
|
8.39
|
9.33
|
70.21
|
--
|
--
|
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 (%)
|
16.45
|
38.92
|
23.69
|
6.41
|
--
|
--
|
|||||
|
Asset Turnover
|
1.86
|
1.53
|
2.44
|
7.00
|
--
|
--
|
|||||
|
Receivable days
|
63.57
|
107.54
|
63.58
|
23.38
|
--
|
--
|
|||||
|
Inventory Days
|
79.57
|
83.72
|
39.87
|
4.35
|
--
|
--
|
|||||
|
Payable days
|
14.65
|
42.28
|
33.46
|
12.32
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
128.49
|
148.98
|
70.00
|
15.42
|
--
|
--
|