Market cap
₹34 Cr
Revenue (TTM)
₹97 Cr
P/E Ratio
15.8
P/B Ratio
1.3
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
96.77
|
78.56
|
68.49
|
64.64
|
79.98
|
55.17
|
|||||
|
Total Income
|
98.87
|
79.43
|
69.32
|
65.19
|
80.44
|
56.03
|
|||||
|
Total Expenditure
|
92.52
|
74.12
|
64.46
|
60.56
|
75.65
|
51.85
|
|||||
|
EBITDA
|
4.25
|
4.43
|
4.03
|
4.07
|
4.33
|
3.33
|
|||||
|
Depreciation
|
1.48
|
1.35
|
0.99
|
1.04
|
1.01
|
0.88
|
|||||
|
EBIT
|
2.77
|
3.08
|
3.04
|
3.03
|
3.33
|
2.45
|
|||||
|
Interest
|
1.96
|
2.04
|
1.64
|
1.63
|
1.59
|
1.41
|
|||||
|
Other Income
|
2.10
|
0.88
|
0.82
|
0.55
|
0.46
|
0.86
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.91
|
1.92
|
2.23
|
1.95
|
2.19
|
1.90
|
|||||
|
Provision for Tax
|
0.74
|
0.49
|
0.55
|
0.49
|
0.57
|
0.48
|
|||||
|
Profit after Tax
|
2.17
|
1.44
|
1.68
|
1.46
|
1.63
|
1.42
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
25.13
|
23.22
|
21.78
|
20.09
|
18.61
|
16.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.95
|
8.05
|
6.52
|
6.35
|
6.22
|
5.71
|
|||||
|
Current Liabilities
|
20.51
|
17.26
|
16.30
|
13.57
|
20.08
|
14.85
|
|||||
|
Total Liabilities
|
52.58
|
48.53
|
44.60
|
40.00
|
44.91
|
37.55
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
19.92
|
19.82
|
16.15
|
14.62
|
13.90
|
13.20
|
|||||
|
Current Assets
|
32.44
|
28.71
|
28.44
|
25.38
|
31.01
|
24.35
|
|||||
|
Total Assets
|
52.58
|
48.53
|
44.60
|
40.00
|
44.91
|
37.55
|
|||||
|
Total Debt*
|
--
|
19.00
|
14.04
|
14.97
|
17.44
|
12.83
|
|||||
|
Net Current Assets
|
11.93
|
11.45
|
12.14
|
11.81
|
10.92
|
9.50
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1.87
|
5.21
|
5.75
|
-1.34
|
3.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.96
|
-2.48
|
-1.75
|
-1.73
|
-1.27
|
|||||
|
Cash from Financing Activities
|
--
|
3.02
|
-2.47
|
-4.02
|
3.11
|
-2.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.07
|
0.25
|
-0.03
|
0.04
|
-0.18
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
5.37
|
3.56
|
4.16
|
3.61
|
4.03
|
3.51
|
|||||
|
Cash EPS (₹)
|
5.37
|
6.90
|
6.61
|
6.18
|
6.52
|
5.69
|
|||||
|
Adjusted Book Value (₹)
|
64.10
|
57.48
|
53.90
|
49.72
|
46.06
|
42.03
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
4.62
|
12.89
|
14.24
|
-3.32
|
8.74
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-12.69
|
2.42
|
5.83
|
-11.99
|
1.14
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.15
|
10.91
|
10.08
|
11.48
|
11.16
|
|||||
|
ROE (%)
|
8.80
|
6.39
|
8.02
|
7.53
|
9.15
|
8.73
|
|||||
|
ROA (%)
|
4.29
|
3.09
|
3.97
|
3.43
|
3.95
|
3.95
|
|||||
|
EBIT Margin (%)
|
2.86
|
3.92
|
4.44
|
4.70
|
4.16
|
4.44
|
|||||
|
Net Margin (%)
|
2.19
|
1.81
|
2.42
|
2.24
|
2.02
|
2.53
|
|||||
|
Cash Profit Margin (%)
|
--
|
3.55
|
3.90
|
3.86
|
3.29
|
4.17
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
23.08
|
14.69
|
5.96
|
-19.19
|
44.96
|
-2.30
|
|||||
|
EBIT Growth (%)
|
-6.13
|
1.40
|
0.18
|
-8.74
|
35.81
|
-8.11
|
|||||
|
Net Profit Growth (%)
|
43.01
|
-14.38
|
15.19
|
-10.42
|
14.61
|
15.25
|
|||||
|
EPS Growth (%)
|
43.01
|
-14.37
|
15.20
|
-10.42
|
14.60
|
15.25
|
|||||
|
Book Value Growth (%)
|
--
|
6.64
|
8.41
|
7.94
|
9.59
|
9.16
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
15.76
|
20.27
|
13.26
|
10.53
|
11.00
|
6.56
|
|||||
|
Price / Book Value
|
1.32
|
1.26
|
1.02
|
0.76
|
0.96
|
0.55
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.98
|
8.98
|
7.37
|
6.50
|
7.32
|
5.22
|
|||||
|
Close Price (₹)
|
79.00
|
72.15
|
55.13
|
38.01
|
44.30
|
23.05
|
|||||
|
High Price (₹)
|
123.00
|
126.00
|
68.13
|
57.45
|
60.00
|
30.45
|
|||||
|
Low Price (₹)
|
67.78
|
52.52
|
36.11
|
35.10
|
23.50
|
17.20
|
|||||
|
Market Cap (₹ Cr)
|
34.16
|
29.15
|
22.27
|
15.36
|
17.90
|
9.31
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.23
|
0.82
|
0.64
|
0.75
|
0.94
|
0.76
|
|||||
|
Short term debt to equity ratio
|
--
|
0.52
|
0.38
|
0.47
|
0.64
|
0.46
|
|||||
|
Current Ratio
|
1.58
|
1.66
|
1.74
|
1.87
|
1.54
|
1.64
|
|||||
|
Quick Ratio
|
0.86
|
0.88
|
0.78
|
0.69
|
0.73
|
0.81
|
|||||
|
Interest Coverage
|
2.48
|
1.94
|
2.36
|
2.20
|
2.38
|
2.35
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.98
|
15.33
|
14.22
|
11.58
|
15.60
|
16.00
|
|||||
|
Asset Turnover
|
1.91
|
1.69
|
1.62
|
1.52
|
1.94
|
1.53
|
|||||
|
Receivable days
|
--
|
50.59
|
45.88
|
56.36
|
48.62
|
58.77
|
|||||
|
Inventory Days
|
--
|
68.26
|
84.55
|
91.11
|
65.45
|
75.25
|
|||||
|
Payable days
|
--
|
44.21
|
44.06
|
49.93
|
49.95
|
54.46
|
|||||
|
Cash Conversion Cycle
|
--
|
74.64
|
86.38
|
97.54
|
64.12
|
79.55
|