Market cap
₹41 Cr
Revenue (TTM)
₹290 Cr
P/E Ratio
10.2
P/B Ratio
0.5
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
|
289.91
|
224.26
|
254.24
|
329.91
|
304.71
|
267.86
|
|||||
|
Total Income
|
290.41
|
224.68
|
256.77
|
330.21
|
306.95
|
271.09
|
|||||
|
Total Expenditure
|
280.71
|
214.87
|
244.84
|
318.03
|
294.35
|
258.10
|
|||||
|
EBITDA
|
9.20
|
9.39
|
9.40
|
11.89
|
10.36
|
9.76
|
|||||
|
Depreciation
|
2.50
|
2.39
|
2.55
|
2.60
|
2.75
|
3.59
|
|||||
|
EBIT
|
6.70
|
7.00
|
6.86
|
9.28
|
7.61
|
6.17
|
|||||
|
Interest
|
2.00
|
2.94
|
4.65
|
4.96
|
5.00
|
5.40
|
|||||
|
Other Income
|
0.50
|
0.42
|
2.53
|
0.30
|
2.24
|
3.23
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.21
|
4.48
|
4.74
|
4.62
|
4.85
|
4.00
|
|||||
|
Provision for Tax
|
1.19
|
1.16
|
0.48
|
1.14
|
0.85
|
1.10
|
|||||
|
Profit after Tax
|
4.02
|
3.32
|
4.26
|
3.48
|
4.00
|
2.91
|
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
|
89.44
|
85.88
|
82.45
|
78.89
|
74.81
|
69.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.37
|
2.14
|
3.46
|
7.94
|
12.18
|
17.08
|
|||||
|
Current Liabilities
|
66.19
|
65.87
|
79.14
|
105.91
|
125.25
|
109.56
|
|||||
|
Total Liabilities
|
161.00
|
153.89
|
165.08
|
192.74
|
212.24
|
196.28
|
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
|
24.76
|
27.06
|
27.00
|
30.02
|
30.12
|
29.89
|
|||||
|
Current Assets
|
135.60
|
126.83
|
138.06
|
162.72
|
182.12
|
166.39
|
|||||
|
Total Assets
|
161.00
|
153.89
|
165.08
|
192.74
|
212.24
|
196.28
|
|||||
|
Total Debt*
|
--
|
31.91
|
43.79
|
50.14
|
64.71
|
64.97
|
|||||
|
Net Current Assets
|
69.41
|
60.96
|
58.92
|
56.81
|
56.87
|
56.83
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
6.05
|
0.01
|
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
|
--
|
19.53
|
12.91
|
20.51
|
7.20
|
-5.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.77
|
0.11
|
-1.71
|
-1.32
|
-0.80
|
|||||
|
Cash from Financing Activities
|
--
|
-14.82
|
-12.95
|
-19.54
|
-5.26
|
6.02
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.06
|
0.07
|
-0.73
|
0.62
|
0.05
|
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 (₹)
|
2.73
|
2.25
|
2.89
|
2.36
|
2.71
|
1.97
|
|||||
|
Cash EPS (₹)
|
2.73
|
3.87
|
4.61
|
4.13
|
4.58
|
4.41
|
|||||
|
Adjusted Book Value (₹)
|
61.41
|
58.22
|
55.90
|
53.48
|
50.72
|
47.21
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
13.24
|
8.75
|
13.91
|
4.88
|
-3.51
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
9.78
|
3.99
|
9.41
|
0.80
|
-7.71
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.08
|
7.35
|
7.14
|
7.19
|
7.38
|
|||||
|
ROE (%)
|
4.53
|
3.95
|
5.28
|
4.53
|
5.54
|
4.28
|
|||||
|
ROA (%)
|
2.56
|
2.08
|
2.38
|
1.72
|
1.96
|
1.47
|
|||||
|
EBIT Margin (%)
|
2.31
|
3.12
|
2.70
|
2.81
|
2.50
|
2.30
|
|||||
|
Net Margin (%)
|
1.38
|
1.48
|
1.66
|
1.05
|
1.30
|
1.07
|
|||||
|
Cash Profit Margin (%)
|
--
|
2.48
|
2.57
|
1.78
|
2.22
|
2.43
|
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 (%)
|
20.01
|
-11.79
|
-22.94
|
8.27
|
13.76
|
-18.14
|
|||||
|
EBIT Growth (%)
|
-7.33
|
2.07
|
-26.14
|
21.95
|
23.44
|
-45.17
|
|||||
|
Net Profit Growth (%)
|
8.50
|
-21.99
|
22.25
|
-13.01
|
37.72
|
-18.53
|
|||||
|
EPS Growth (%)
|
8.50
|
-21.99
|
22.25
|
-13.01
|
37.72
|
-18.53
|
|||||
|
Book Value Growth (%)
|
--
|
4.15
|
4.52
|
5.46
|
7.42
|
5.12
|
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
|
10.24
|
20.62
|
13.98
|
11.18
|
10.91
|
13.98
|
|||||
|
Price / Book Value
|
0.45
|
0.80
|
0.72
|
0.49
|
0.58
|
0.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.28
|
10.21
|
8.64
|
7.31
|
8.54
|
8.12
|
|||||
|
Close Price (₹)
|
23.25
|
46.43
|
40.35
|
26.40
|
29.60
|
27.55
|
|||||
|
High Price (₹)
|
55.65
|
57.00
|
49.90
|
42.40
|
45.40
|
33.00
|
|||||
|
Low Price (₹)
|
20.25
|
37.32
|
25.02
|
24.50
|
20.75
|
10.50
|
|||||
|
Market Cap (₹ Cr)
|
41.17
|
68.49
|
59.52
|
38.93
|
43.67
|
40.64
|
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
|
0.06
|
0.37
|
0.53
|
0.64
|
0.87
|
0.93
|
|||||
|
Short term debt to equity ratio
|
--
|
0.33
|
0.44
|
0.49
|
0.66
|
0.69
|
|||||
|
Current Ratio
|
2.05
|
1.93
|
1.74
|
1.54
|
1.45
|
1.52
|
|||||
|
Quick Ratio
|
1.52
|
1.31
|
1.12
|
0.95
|
1.01
|
1.15
|
|||||
|
Interest Coverage
|
3.61
|
2.52
|
2.02
|
1.93
|
1.97
|
1.74
|
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 (%)
|
32.83
|
34.46
|
31.79
|
27.97
|
38.44
|
41.97
|
|||||
|
Asset Turnover
|
1.85
|
1.44
|
1.48
|
1.69
|
1.49
|
1.35
|
|||||
|
Receivable days
|
--
|
125.48
|
119.55
|
111.62
|
137.48
|
150.78
|
|||||
|
Inventory Days
|
--
|
71.31
|
76.45
|
62.22
|
57.37
|
59.05
|
|||||
|
Payable days
|
--
|
69.74
|
81.54
|
83.59
|
86.06
|
106.23
|
|||||
|
Cash Conversion Cycle
|
--
|
127.04
|
114.46
|
90.25
|
108.78
|
103.60
|