Market cap
₹51 Cr
Revenue (TTM)
₹98 Cr
P/E Ratio
7.3
P/B Ratio
1.3
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
|
98.17
|
87.33
|
87.14
|
--
|
--
|
--
|
|||||
|
Total Income
|
98.31
|
87.41
|
87.21
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
85.41
|
79.94
|
82.15
|
--
|
--
|
--
|
|||||
|
EBITDA
|
12.76
|
7.39
|
4.99
|
--
|
--
|
--
|
|||||
|
Depreciation
|
0.93
|
1.00
|
1.09
|
--
|
--
|
--
|
|||||
|
EBIT
|
11.84
|
6.39
|
3.89
|
--
|
--
|
--
|
|||||
|
Interest
|
3.64
|
3.58
|
2.94
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.14
|
0.08
|
0.08
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.34
|
2.89
|
1.03
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
2.29
|
0.81
|
0.26
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
6.06
|
2.08
|
0.76
|
--
|
--
|
--
|
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
|
15.63
|
9.57
|
7.49
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.66
|
6.23
|
5.08
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
36.04
|
26.53
|
25.75
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
57.43
|
42.37
|
38.32
|
--
|
--
|
--
|
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
|
7.86
|
8.09
|
8.59
|
--
|
--
|
--
|
|||||
|
Current Assets
|
49.47
|
34.23
|
29.73
|
--
|
--
|
--
|
|||||
|
Total Assets
|
57.43
|
42.37
|
38.32
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
32.64
|
28.99
|
27.80
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
13.43
|
7.71
|
3.98
|
--
|
--
|
--
|
|||||
|
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
|
1.89
|
1.61
|
-0.62
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-0.53
|
-0.39
|
-1.06
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
0.01
|
-2.38
|
1.80
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
1.36
|
-1.16
|
0.12
|
--
|
--
|
--
|
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 (₹)
|
7.57
|
2.60
|
0.96
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
8.73
|
3.85
|
2.32
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
19.54
|
11.97
|
9.37
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
2.36
|
40.18
|
-15.41
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-3.95
|
-75.41
|
-112.73
|
--
|
--
|
--
|
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 (%)
|
27.59
|
17.51
|
11.25
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
48.07
|
24.36
|
10.20
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
12.16
|
5.16
|
1.99
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
12.06
|
7.31
|
4.47
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
6.16
|
2.38
|
0.88
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
6.03
|
2.99
|
1.81
|
--
|
--
|
--
|
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 (%)
|
12.41
|
0.22
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
85.38
|
64.02
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
191.40
|
172.01
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
191.40
|
172.01
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
63.28
|
27.74
|
--
|
--
|
--
|
--
|
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
|
2.97
|
4.29
|
5.86
|
--
|
--
|
--
|
|||||
|
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
|
2.09
|
3.03
|
3.71
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.62
|
2.32
|
2.87
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.37
|
1.29
|
1.15
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.30
|
0.35
|
0.28
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
3.29
|
1.81
|
1.35
|
--
|
--
|
--
|
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 (%)
|
4.72
|
5.18
|
2.47
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
2.32
|
2.56
|
2.68
|
--
|
--
|
--
|
|||||
|
Receivable days
|
14.42
|
11.83
|
7.65
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
100.51
|
84.21
|
79.94
|
--
|
--
|
--
|
|||||
|
Payable days
|
12.59
|
6.83
|
5.78
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
102.34
|
89.20
|
81.80
|
--
|
--
|
--
|