Market cap
₹223 Cr
Revenue (TTM)
₹135 Cr
P/E Ratio
27
P/B Ratio
3.6
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
|
135.46
|
79.96
|
46.86
|
--
|
--
|
--
|
|||||
|
Total Income
|
135.46
|
79.96
|
46.86
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
122.88
|
71.41
|
45.50
|
--
|
--
|
--
|
|||||
|
EBITDA
|
12.58
|
8.55
|
1.36
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.35
|
0.20
|
0.14
|
--
|
--
|
--
|
|||||
|
EBIT
|
12.23
|
8.35
|
1.22
|
--
|
--
|
--
|
|||||
|
Interest
|
0.50
|
0.30
|
0.24
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.00
|
0.01
|
0.01
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
11.73
|
8.05
|
0.99
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
3.40
|
2.27
|
0.32
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
8.33
|
5.79
|
0.67
|
--
|
--
|
--
|
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
|
18.00
|
9.68
|
3.89
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.92
|
1.72
|
0.70
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
19.01
|
11.09
|
5.62
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
46.94
|
22.48
|
10.21
|
--
|
--
|
--
|
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
|
4.86
|
4.51
|
2.26
|
--
|
--
|
--
|
|||||
|
Current Assets
|
42.07
|
17.97
|
7.95
|
--
|
--
|
--
|
|||||
|
Total Assets
|
46.94
|
22.48
|
10.21
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
18.88
|
5.23
|
2.06
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
23.06
|
6.88
|
2.33
|
--
|
--
|
--
|
|||||
|
Contingent Liabilities
|
8.51
|
6.94
|
0.14
|
--
|
--
|
--
|
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
|
-12.44
|
-0.49
|
0.48
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.70
|
-2.45
|
-0.78
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
13.15
|
2.87
|
0.43
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.00
|
-0.07
|
0.13
|
--
|
--
|
--
|
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 (₹)
|
5.13
|
3.56
|
0.41
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
5.34
|
3.68
|
0.50
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
11.08
|
5.95
|
2.39
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-99.52
|
-3.92
|
3.84
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-133.82
|
-42.36
|
-5.27
|
--
|
--
|
--
|
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 (%)
|
47.25
|
80.13
|
20.66
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
60.18
|
85.33
|
17.23
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
24.00
|
35.40
|
6.56
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
9.03
|
10.44
|
2.61
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
6.15
|
7.24
|
1.43
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
6.41
|
7.49
|
1.73
|
--
|
--
|
--
|
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 (%)
|
69.41
|
70.65
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
46.50
|
583.82
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
43.92
|
764.02
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
43.92
|
764.00
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
86.09
|
148.83
|
--
|
--
|
--
|
--
|
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
|
1.59
|
0.75
|
2.31
|
--
|
--
|
--
|
|||||
|
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
|
1.05
|
0.54
|
0.53
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.52
|
0.41
|
0.39
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.21
|
1.62
|
1.41
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.68
|
0.95
|
0.63
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
24.40
|
27.88
|
5.17
|
--
|
--
|
--
|
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 (%)
|
23.18
|
9.07
|
6.80
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
3.90
|
4.89
|
4.59
|
--
|
--
|
--
|
|||||
|
Receivable days
|
52.08
|
23.81
|
24.81
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
23.70
|
27.13
|
34.40
|
--
|
--
|
--
|
|||||
|
Payable days
|
11.67
|
18.39
|
26.23
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
64.12
|
32.56
|
32.97
|
--
|
--
|
--
|