Market cap
₹75 Cr
Revenue (TTM)
₹102 Cr
P/E Ratio
12.6
P/B Ratio
1.8
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
|
102.05
|
96.38
|
89.40
|
74.60
|
57.38
|
48.68
|
|||||
|
Total Income
|
104.60
|
97.32
|
90.20
|
74.82
|
58.37
|
48.82
|
|||||
|
Total Expenditure
|
94.81
|
92.85
|
83.56
|
69.46
|
57.03
|
45.05
|
|||||
|
EBITDA
|
7.23
|
3.53
|
5.84
|
5.14
|
0.35
|
3.63
|
|||||
|
Depreciation
|
0.90
|
1.01
|
0.85
|
0.69
|
0.68
|
0.70
|
|||||
|
EBIT
|
6.33
|
2.52
|
4.99
|
4.45
|
-0.33
|
2.93
|
|||||
|
Interest
|
0.69
|
0.75
|
1.04
|
0.39
|
0.08
|
0.18
|
|||||
|
Other Income
|
2.55
|
0.94
|
0.80
|
0.22
|
0.99
|
0.13
|
|||||
|
Exceptional Items
|
0.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.23
|
2.72
|
4.75
|
4.28
|
0.58
|
2.88
|
|||||
|
Provision for Tax
|
2.28
|
0.76
|
1.42
|
1.12
|
0.17
|
0.82
|
|||||
|
Profit after Tax
|
5.94
|
1.95
|
3.33
|
3.16
|
0.41
|
2.06
|
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
|
41.07
|
34.10
|
32.15
|
28.82
|
25.66
|
25.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.91
|
1.24
|
2.35
|
1.39
|
2.56
|
4.99
|
|||||
|
Current Liabilities
|
22.05
|
22.23
|
17.90
|
19.97
|
14.38
|
20.40
|
|||||
|
Total Liabilities
|
64.04
|
57.57
|
52.39
|
50.18
|
42.65
|
50.79
|
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
|
16.50
|
16.67
|
19.03
|
16.22
|
15.52
|
16.75
|
|||||
|
Current Assets
|
46.36
|
40.90
|
33.35
|
33.95
|
27.07
|
33.89
|
|||||
|
Total Assets
|
64.04
|
57.57
|
52.39
|
50.18
|
42.65
|
50.79
|
|||||
|
Total Debt*
|
--
|
2.58
|
3.52
|
2.46
|
3.59
|
5.16
|
|||||
|
Net Current Assets
|
24.31
|
18.67
|
15.46
|
13.99
|
12.70
|
13.49
|
|||||
|
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
|
--
|
1.69
|
12.34
|
9.79
|
1.77
|
5.07
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.12
|
-5.45
|
-6.42
|
-0.08
|
-0.22
|
|||||
|
Cash from Financing Activities
|
--
|
-1.69
|
0.03
|
-1.52
|
-1.65
|
-6.22
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-3.12
|
6.92
|
1.85
|
0.04
|
-1.38
|
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 (₹)
|
39.38
|
13.03
|
22.17
|
21.07
|
2.73
|
13.76
|
|||||
|
Cash EPS (₹)
|
39.63
|
19.74
|
27.84
|
25.68
|
7.25
|
18.46
|
|||||
|
Adjusted Book Value (₹)
|
272.42
|
224.02
|
210.99
|
188.82
|
167.74
|
165.02
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
11.30
|
82.29
|
65.28
|
11.83
|
33.77
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-5.06
|
50.50
|
34.83
|
9.44
|
26.32
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.58
|
17.28
|
15.44
|
2.22
|
9.45
|
|||||
|
ROE (%)
|
15.52
|
5.99
|
11.09
|
11.82
|
1.64
|
8.70
|
|||||
|
ROA (%)
|
9.78
|
3.56
|
6.49
|
6.82
|
0.88
|
4.04
|
|||||
|
EBIT Margin (%)
|
6.20
|
2.62
|
5.58
|
5.97
|
-0.57
|
6.02
|
|||||
|
Net Margin (%)
|
5.68
|
2.01
|
3.69
|
4.22
|
0.70
|
4.23
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
3.07
|
4.67
|
5.16
|
1.90
|
5.69
|
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 (%)
|
7.83
|
7.81
|
19.84
|
30.01
|
17.87
|
-14.25
|
|||||
|
EBIT Growth (%)
|
240.19
|
-49.38
|
12.05
|
1,454.29
|
-111.22
|
319.37
|
|||||
|
Net Profit Growth (%)
|
278.38
|
-41.22
|
5.20
|
672.53
|
-80.18
|
385.22
|
|||||
|
EPS Growth (%)
|
280.78
|
-41.22
|
5.20
|
672.53
|
-80.18
|
385.22
|
|||||
|
Book Value Growth (%)
|
--
|
6.18
|
11.74
|
12.56
|
1.65
|
9.10
|
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
|
12.59
|
30.82
|
12.07
|
3.00
|
27.99
|
3.29
|
|||||
|
Price / Book Value
|
1.83
|
1.79
|
1.27
|
0.33
|
0.46
|
0.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.14
|
12.67
|
5.18
|
1.78
|
10.82
|
3.04
|
|||||
|
Close Price (₹)
|
488.90
|
401.70
|
267.70
|
63.16
|
76.35
|
45.30
|
|||||
|
High Price (₹)
|
648.00
|
535.00
|
353.45
|
108.90
|
153.45
|
54.80
|
|||||
|
Low Price (₹)
|
220.05
|
198.00
|
58.46
|
58.00
|
40.25
|
9.50
|
|||||
|
Market Cap (₹ Cr)
|
74.84
|
60.26
|
40.16
|
9.47
|
11.45
|
6.79
|
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
|
0.02
|
0.08
|
0.11
|
0.09
|
0.14
|
0.20
|
|||||
|
Short term debt to equity ratio
|
--
|
0.04
|
0.04
|
0.04
|
0.04
|
0.00
|
|||||
|
Current Ratio
|
2.10
|
1.84
|
1.86
|
1.70
|
1.88
|
1.66
|
|||||
|
Quick Ratio
|
2.06
|
1.76
|
1.84
|
1.68
|
1.85
|
1.65
|
|||||
|
Interest Coverage
|
12.87
|
4.63
|
5.57
|
12.04
|
8.52
|
16.83
|
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 (%)
|
17.69
|
19.16
|
16.15
|
25.78
|
22.54
|
33.38
|
|||||
|
Asset Turnover
|
1.68
|
1.75
|
1.74
|
1.61
|
1.23
|
0.95
|
|||||
|
Receivable days
|
--
|
62.31
|
68.73
|
78.68
|
92.82
|
122.50
|
|||||
|
Inventory Days
|
--
|
4.08
|
1.52
|
1.93
|
2.35
|
5.22
|
|||||
|
Payable days
|
--
|
141.69
|
131.07
|
144.74
|
199.40
|
300.92
|
|||||
|
Cash Conversion Cycle
|
--
|
-75.30
|
-60.82
|
-64.13
|
-104.23
|
-173.20
|