Market cap
₹1,467 Cr
Revenue (TTM)
₹342 Cr
P/E Ratio
26.3
P/B Ratio
5.8
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
|
341.74
|
313.14
|
203.65
|
182.74
|
--
|
--
|
|||||
|
Total Income
|
347.44
|
325.22
|
206.45
|
184.81
|
--
|
--
|
|||||
|
Total Expenditure
|
243.64
|
251.50
|
165.58
|
148.99
|
--
|
--
|
|||||
|
EBITDA
|
98.10
|
61.64
|
38.06
|
33.75
|
--
|
--
|
|||||
|
Depreciation
|
10.79
|
7.03
|
3.93
|
2.14
|
--
|
--
|
|||||
|
EBIT
|
87.31
|
54.61
|
34.13
|
31.61
|
--
|
--
|
|||||
|
Interest
|
19.47
|
14.97
|
6.34
|
3.85
|
--
|
--
|
|||||
|
Other Income
|
5.70
|
12.08
|
2.80
|
2.08
|
--
|
--
|
|||||
|
Exceptional Items
|
-0.99
|
-16.97
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
72.55
|
34.74
|
30.60
|
29.84
|
--
|
--
|
|||||
|
Provision for Tax
|
16.83
|
19.06
|
8.96
|
8.46
|
--
|
--
|
|||||
|
Profit after Tax
|
55.72
|
15.68
|
21.64
|
21.38
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
3.53
|
12.80
|
10.71
|
--
|
--
|
|||||
|
Consolidated Profit
|
55.72
|
19.21
|
34.45
|
32.10
|
--
|
--
|
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
|
246.19
|
189.95
|
161.81
|
127.37
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
101.51
|
85.42
|
36.58
|
15.36
|
--
|
--
|
|||||
|
Current Liabilities
|
209.92
|
179.14
|
140.28
|
108.15
|
--
|
--
|
|||||
|
Total Liabilities
|
558.69
|
455.50
|
339.25
|
251.58
|
--
|
--
|
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
|
213.57
|
189.88
|
140.14
|
74.76
|
--
|
--
|
|||||
|
Current Assets
|
344.06
|
264.64
|
198.53
|
176.11
|
--
|
--
|
|||||
|
Total Assets
|
558.69
|
455.50
|
339.25
|
251.58
|
--
|
--
|
|||||
|
Total Debt*
|
225.48
|
166.29
|
96.91
|
73.65
|
--
|
--
|
|||||
|
Net Current Assets
|
134.14
|
85.50
|
58.25
|
67.96
|
--
|
--
|
|||||
|
Contingent Liabilities
|
52.55
|
19.30
|
--
|
--
|
--
|
--
|
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
|
16.38
|
17.21
|
-24.18
|
24.97
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-29.42
|
-77.47
|
-44.69
|
-26.31
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
41.64
|
53.18
|
16.99
|
26.40
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
28.60
|
-7.08
|
-51.88
|
25.06
|
--
|
--
|
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 (₹)
|
34.24
|
12.20
|
21.87
|
20.38
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
40.87
|
14.42
|
16.23
|
14.93
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
151.27
|
120.61
|
102.74
|
80.87
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
10.06
|
109.27
|
-153.52
|
158.53
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-18.50
|
-768.22
|
-493.38
|
-0.43
|
--
|
--
|
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 (%)
|
22.23
|
16.17
|
16.07
|
16.76
|
--
|
--
|
|||||
|
ROE (%)
|
25.55
|
8.92
|
14.97
|
16.79
|
--
|
--
|
|||||
|
ROA (%)
|
11.01
|
3.95
|
7.34
|
8.52
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
25.55
|
17.44
|
16.76
|
17.30
|
--
|
--
|
|||||
|
Net Margin (%)
|
16.04
|
4.82
|
10.48
|
11.57
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
18.40
|
7.25
|
12.56
|
12.87
|
--
|
--
|
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 (%)
|
9.13
|
53.77
|
11.44
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
59.88
|
59.97
|
7.97
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
255.32
|
-27.54
|
1.21
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
180.69
|
-44.23
|
7.33
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
29.61
|
17.39
|
27.05
|
--
|
--
|
--
|
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
|
1.59
|
1.64
|
1.68
|
-0.41
|
--
|
--
|
|||||
|
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
|
0.92
|
0.88
|
0.60
|
0.58
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.36
|
0.29
|
0.31
|
0.43
|
--
|
--
|
|||||
|
Current Ratio
|
1.64
|
1.48
|
1.42
|
1.63
|
--
|
--
|
|||||
|
Quick Ratio
|
1.19
|
0.97
|
0.67
|
1.23
|
--
|
--
|
|||||
|
Interest Coverage
|
4.73
|
3.32
|
5.83
|
8.75
|
--
|
--
|
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 (%)
|
36.82
|
26.38
|
12.99
|
18.09
|
--
|
--
|
|||||
|
Asset Turnover
|
0.71
|
0.79
|
0.69
|
0.73
|
--
|
--
|
|||||
|
Receivable days
|
105.22
|
63.55
|
53.32
|
66.03
|
--
|
--
|
|||||
|
Inventory Days
|
93.48
|
113.91
|
133.38
|
87.08
|
--
|
--
|
|||||
|
Payable days
|
146.52
|
143.30
|
194.12
|
163.82
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
52.17
|
34.16
|
-7.42
|
-10.72
|
--
|
--
|