Market cap
₹298 Cr
Revenue (TTM)
₹124 Cr
P/E Ratio
18.6
P/B Ratio
1.6
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
124.00
|
112.66
|
104.56
|
100.30
|
--
|
--
|
|||||
|
Total Income
|
125.25
|
113.68
|
105.68
|
101.02
|
--
|
--
|
|||||
|
Total Expenditure
|
91.86
|
83.77
|
80.52
|
78.78
|
--
|
--
|
|||||
|
EBITDA
|
32.15
|
28.89
|
24.04
|
21.52
|
--
|
--
|
|||||
|
Depreciation
|
8.37
|
6.36
|
6.85
|
6.23
|
--
|
--
|
|||||
|
EBIT
|
23.78
|
22.53
|
17.19
|
15.30
|
--
|
--
|
|||||
|
Interest
|
2.69
|
1.90
|
2.30
|
1.84
|
--
|
--
|
|||||
|
Other Income
|
1.25
|
1.02
|
1.13
|
0.72
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
22.34
|
21.64
|
16.01
|
14.18
|
--
|
--
|
|||||
|
Provision for Tax
|
5.70
|
5.73
|
3.97
|
4.08
|
--
|
--
|
|||||
|
Profit after Tax
|
16.64
|
15.92
|
12.04
|
10.09
|
--
|
--
|
|||||
|
Minority Interest
|
-0.64
|
-0.64
|
-0.25
|
-0.16
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
16.00
|
15.28
|
11.79
|
9.94
|
--
|
--
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
80.90
|
64.78
|
49.13
|
34.34
|
--
|
--
|
|||||
|
Minority Interest
|
2.34
|
1.70
|
1.06
|
0.81
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21.92
|
14.61
|
16.80
|
19.86
|
--
|
--
|
|||||
|
Current Liabilities
|
70.15
|
61.72
|
50.51
|
48.71
|
--
|
--
|
|||||
|
Total Liabilities
|
175.31
|
142.81
|
117.49
|
103.73
|
--
|
--
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
91.35
|
54.51
|
42.44
|
44.19
|
--
|
--
|
|||||
|
Current Assets
|
83.96
|
88.30
|
75.06
|
59.54
|
--
|
--
|
|||||
|
Total Assets
|
175.31
|
142.81
|
117.49
|
103.73
|
--
|
--
|
|||||
|
Total Debt*
|
37.79
|
25.13
|
32.07
|
30.62
|
--
|
--
|
|||||
|
Net Current Assets
|
13.81
|
26.58
|
24.55
|
10.82
|
--
|
--
|
|||||
|
Contingent Liabilities
|
14.05
|
8.89
|
4.63
|
4.63
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
35.03
|
26.77
|
3.43
|
-2.74
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-44.33
|
-18.08
|
-5.28
|
-16.36
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
10.16
|
-8.47
|
2.13
|
22.10
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.86
|
0.23
|
0.28
|
3.00
|
--
|
--
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
7.20
|
6.90
|
5.37
|
4.93
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
11.26
|
10.06
|
8.60
|
8.09
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
36.42
|
29.24
|
22.36
|
17.02
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
15.77
|
144.98
|
187.53
|
-163.31
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-6.84
|
42.25
|
-198.06
|
-1,365.58
|
--
|
--
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
24.00
|
27.52
|
25.07
|
24.67
|
--
|
--
|
|||||
|
ROE (%)
|
22.84
|
27.95
|
28.85
|
29.39
|
--
|
--
|
|||||
|
ROA (%)
|
10.46
|
12.23
|
10.88
|
9.73
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
19.18
|
19.99
|
16.44
|
15.25
|
--
|
--
|
|||||
|
Net Margin (%)
|
13.28
|
14.00
|
11.39
|
9.99
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
20.16
|
19.78
|
18.06
|
16.27
|
--
|
--
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
10.07
|
7.75
|
4.25
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
5.56
|
31.05
|
12.37
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
4.52
|
32.20
|
19.29
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
4.46
|
28.44
|
8.96
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
24.89
|
31.86
|
43.09
|
--
|
--
|
--
|
Valuation Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.28
|
0.71
|
1.14
|
1.25
|
--
|
--
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.47
|
0.39
|
0.65
|
0.89
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.13
|
0.09
|
0.22
|
0.23
|
--
|
--
|
|||||
|
Current Ratio
|
1.20
|
1.43
|
1.49
|
1.22
|
--
|
--
|
|||||
|
Quick Ratio
|
0.58
|
0.89
|
0.97
|
0.72
|
--
|
--
|
|||||
|
Interest Coverage
|
9.30
|
12.40
|
7.95
|
8.69
|
--
|
--
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
24.16
|
37.21
|
39.74
|
25.45
|
--
|
--
|
|||||
|
Asset Turnover
|
0.78
|
0.87
|
0.95
|
0.97
|
--
|
--
|
|||||
|
Receivable days
|
105.80
|
135.23
|
117.10
|
92.91
|
--
|
--
|
|||||
|
Inventory Days
|
112.76
|
96.65
|
88.39
|
89.41
|
--
|
--
|
|||||
|
Payable days
|
290.36
|
216.87
|
201.21
|
220.52
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-71.80
|
15.01
|
4.27
|
-38.20
|
--
|
--
|