Market cap
₹86 Cr
Revenue (TTM)
₹77 Cr
P/E Ratio
10.6
P/B Ratio
1.2
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
|
77.23
|
73.37
|
71.52
|
53.93
|
52.42
|
40.96
|
|||||
|
Total Income
|
79.69
|
75.91
|
72.76
|
55.20
|
53.82
|
42.33
|
|||||
|
Total Expenditure
|
67.98
|
61.74
|
59.32
|
45.10
|
43.64
|
34.54
|
|||||
|
EBITDA
|
9.25
|
11.63
|
12.20
|
8.83
|
8.78
|
6.42
|
|||||
|
Depreciation
|
1.06
|
0.83
|
0.83
|
0.80
|
0.92
|
0.96
|
|||||
|
EBIT
|
8.19
|
10.80
|
11.37
|
8.03
|
7.85
|
5.47
|
|||||
|
Interest
|
0.65
|
0.40
|
0.41
|
0.26
|
0.59
|
1.07
|
|||||
|
Other Income
|
2.46
|
2.54
|
1.25
|
1.27
|
1.40
|
1.37
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.00
|
12.94
|
12.21
|
9.03
|
8.67
|
5.76
|
|||||
|
Provision for Tax
|
1.92
|
4.00
|
3.24
|
2.37
|
1.66
|
1.75
|
|||||
|
Profit after Tax
|
8.08
|
8.94
|
8.97
|
6.67
|
7.00
|
4.01
|
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
|
72.63
|
64.64
|
55.92
|
47.23
|
40.55
|
33.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.18
|
2.24
|
1.66
|
1.38
|
2.17
|
4.60
|
|||||
|
Current Liabilities
|
28.28
|
23.40
|
20.07
|
14.11
|
16.83
|
17.76
|
|||||
|
Total Liabilities
|
103.09
|
90.28
|
77.64
|
62.72
|
59.54
|
55.92
|
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
|
36.00
|
61.13
|
54.16
|
39.29
|
30.10
|
27.46
|
|||||
|
Current Assets
|
35.97
|
29.15
|
23.48
|
23.43
|
29.45
|
28.46
|
|||||
|
Total Assets
|
103.09
|
90.28
|
77.64
|
62.72
|
59.54
|
55.92
|
|||||
|
Total Debt*
|
--
|
4.56
|
4.24
|
4.88
|
6.02
|
8.03
|
|||||
|
Net Current Assets
|
7.69
|
5.75
|
3.41
|
9.32
|
12.62
|
10.69
|
|||||
|
Contingent Liabilities
|
--
|
28.85
|
25.74
|
11.47
|
9.63
|
8.42
|
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
|
--
|
4.53
|
14.93
|
6.35
|
2.77
|
5.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5.91
|
-16.22
|
-2.61
|
-1.50
|
-1.30
|
|||||
|
Cash from Financing Activities
|
--
|
0.24
|
-0.71
|
-1.24
|
-0.94
|
-5.03
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-1.14
|
-2.00
|
2.50
|
0.33
|
-0.42
|
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 (₹)
|
17.33
|
19.17
|
19.24
|
14.29
|
15.02
|
8.61
|
|||||
|
Cash EPS (₹)
|
17.33
|
20.94
|
21.02
|
16.01
|
17.00
|
10.66
|
|||||
|
Adjusted Book Value (₹)
|
159.34
|
138.63
|
119.92
|
101.30
|
86.96
|
71.95
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
9.71
|
32.02
|
13.62
|
5.93
|
12.66
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.59
|
32.52
|
12.14
|
7.30
|
10.15
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
20.62
|
22.47
|
18.83
|
21.00
|
16.37
|
|||||
|
ROE (%)
|
11.48
|
14.83
|
17.40
|
15.19
|
18.90
|
12.74
|
|||||
|
ROA (%)
|
8.36
|
10.65
|
12.78
|
10.90
|
12.13
|
7.30
|
|||||
|
EBIT Margin (%)
|
10.60
|
14.72
|
15.90
|
14.88
|
14.98
|
13.34
|
|||||
|
Net Margin (%)
|
10.14
|
11.78
|
12.33
|
12.07
|
13.01
|
9.48
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
13.31
|
13.71
|
13.85
|
15.12
|
12.14
|
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 (%)
|
13.14
|
2.59
|
32.61
|
2.89
|
27.97
|
4.91
|
|||||
|
EBIT Growth (%)
|
-12.79
|
-4.97
|
41.62
|
2.21
|
43.69
|
84.56
|
|||||
|
Net Profit Growth (%)
|
0.91
|
-0.36
|
34.61
|
-4.83
|
74.54
|
45.21
|
|||||
|
EPS Growth (%)
|
0.91
|
-0.36
|
34.61
|
-4.83
|
74.54
|
45.21
|
|||||
|
Book Value Growth (%)
|
--
|
15.60
|
18.39
|
16.49
|
20.85
|
14.00
|
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
|
10.60
|
18.58
|
21.01
|
15.14
|
7.06
|
6.55
|
|||||
|
Price / Book Value
|
1.15
|
2.57
|
3.37
|
2.14
|
1.22
|
0.78
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.90
|
11.80
|
14.04
|
10.06
|
4.65
|
3.25
|
|||||
|
Close Price (₹)
|
209.90
|
356.20
|
404.25
|
216.45
|
106.00
|
56.35
|
|||||
|
High Price (₹)
|
455.00
|
652.00
|
609.40
|
227.60
|
155.00
|
61.90
|
|||||
|
Low Price (₹)
|
137.00
|
300.25
|
178.20
|
90.00
|
50.10
|
22.00
|
|||||
|
Market Cap (₹ Cr)
|
85.66
|
166.09
|
188.50
|
100.93
|
49.43
|
26.28
|
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
|
0.01
|
0.07
|
0.08
|
0.10
|
0.15
|
0.24
|
|||||
|
Short term debt to equity ratio
|
--
|
0.07
|
0.07
|
0.10
|
0.13
|
0.11
|
|||||
|
Current Ratio
|
1.27
|
1.25
|
1.17
|
1.66
|
1.75
|
1.60
|
|||||
|
Quick Ratio
|
0.87
|
0.87
|
0.71
|
1.27
|
1.55
|
1.51
|
|||||
|
Interest Coverage
|
16.33
|
33.31
|
31.07
|
35.44
|
15.74
|
6.39
|
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 (%)
|
23.48
|
22.27
|
13.34
|
23.08
|
32.38
|
41.83
|
|||||
|
Asset Turnover
|
0.80
|
0.87
|
1.02
|
0.88
|
0.91
|
0.75
|
|||||
|
Receivable days
|
--
|
64.38
|
56.11
|
99.56
|
118.75
|
132.15
|
|||||
|
Inventory Days
|
--
|
44.81
|
37.61
|
30.08
|
17.15
|
28.76
|
|||||
|
Payable days
|
--
|
65.78
|
67.72
|
97.88
|
101.15
|
117.27
|
|||||
|
Cash Conversion Cycle
|
--
|
43.41
|
26.00
|
31.76
|
34.75
|
43.64
|