Market cap
₹176 Cr
Revenue (TTM)
₹192 Cr
P/E Ratio
80.4
P/B Ratio
5.4
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
|
192.30
|
92.70
|
87.25
|
52.64
|
34.13
|
0.42
|
|||||
|
Total Income
|
192.42
|
92.84
|
87.50
|
52.83
|
34.65
|
0.71
|
|||||
|
Total Expenditure
|
186.49
|
89.85
|
85.39
|
51.42
|
33.94
|
0.70
|
|||||
|
EBITDA
|
5.81
|
2.85
|
1.86
|
1.23
|
0.19
|
-0.28
|
|||||
|
Depreciation
|
0.79
|
0.60
|
0.56
|
0.17
|
--
|
--
|
|||||
|
EBIT
|
5.02
|
2.25
|
1.30
|
1.06
|
0.19
|
-0.28
|
|||||
|
Interest
|
2.09
|
0.95
|
0.39
|
0.15
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.13
|
0.14
|
0.24
|
0.19
|
0.52
|
0.29
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.05
|
1.44
|
1.15
|
1.10
|
0.71
|
0.01
|
|||||
|
Provision for Tax
|
0.87
|
0.40
|
0.39
|
0.37
|
0.18
|
0.00
|
|||||
|
Profit after Tax
|
2.19
|
1.04
|
0.76
|
0.73
|
0.53
|
0.01
|
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
|
32.07
|
29.73
|
4.63
|
2.94
|
2.20
|
1.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.15
|
6.37
|
3.60
|
0.07
|
--
|
--
|
|||||
|
Current Liabilities
|
33.63
|
25.37
|
47.59
|
31.19
|
1.38
|
3.43
|
|||||
|
Total Liabilities
|
71.85
|
61.47
|
55.82
|
34.20
|
3.58
|
5.11
|
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
|
7.18
|
7.97
|
5.79
|
5.56
|
--
|
--
|
|||||
|
Current Assets
|
64.67
|
53.50
|
50.03
|
28.64
|
3.58
|
5.11
|
|||||
|
Total Assets
|
71.85
|
61.47
|
55.82
|
34.20
|
3.58
|
5.11
|
|||||
|
Total Debt*
|
--
|
15.96
|
27.98
|
7.65
|
0.87
|
2.29
|
|||||
|
Net Current Assets
|
31.04
|
28.13
|
2.44
|
-2.55
|
2.20
|
1.68
|
|||||
|
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
|
--
|
-23.40
|
-20.72
|
0.10
|
1.89
|
-0.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.20
|
-0.79
|
-5.56
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
25.75
|
20.88
|
6.62
|
-1.41
|
-0.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.84
|
-0.64
|
1.17
|
0.48
|
-0.30
|
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 (₹)
|
0.77
|
0.36
|
2.17
|
2.10
|
1.51
|
0.03
|
|||||
|
Cash EPS (₹)
|
0.77
|
0.57
|
3.77
|
2.59
|
1.51
|
0.03
|
|||||
|
Adjusted Book Value (₹)
|
11.34
|
10.43
|
10.57
|
8.40
|
6.30
|
4.79
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-8.21
|
-59.25
|
0.29
|
5.41
|
-0.30
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-9.86
|
-62.77
|
-16.24
|
5.41
|
-0.30
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.10
|
7.16
|
18.29
|
20.17
|
0.30
|
|||||
|
ROE (%)
|
6.95
|
6.20
|
22.87
|
28.57
|
27.22
|
0.53
|
|||||
|
ROA (%)
|
3.28
|
1.77
|
1.69
|
3.89
|
12.16
|
0.16
|
|||||
|
EBIT Margin (%)
|
2.61
|
2.43
|
1.49
|
2.01
|
0.55
|
-65.25
|
|||||
|
Net Margin (%)
|
1.14
|
1.12
|
0.87
|
1.39
|
1.52
|
1.24
|
|||||
|
Cash Profit Margin (%)
|
--
|
1.75
|
1.51
|
1.72
|
1.55
|
2.08
|
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 (%)
|
52.91
|
6.24
|
65.74
|
54.24
|
7,983.87
|
-4.81
|
|||||
|
EBIT Growth (%)
|
65.23
|
72.57
|
23.21
|
459.49
|
168.64
|
28.71
|
|||||
|
Net Profit Growth (%)
|
60.54
|
36.47
|
3.31
|
39.10
|
5,902.27
|
-71.46
|
|||||
|
EPS Growth (%)
|
60.53
|
-83.25
|
3.31
|
39.10
|
5,892.06
|
-71.43
|
|||||
|
Book Value Growth (%)
|
--
|
704.03
|
25.82
|
33.33
|
31.52
|
0.52
|
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
|
80.35
|
180.91
|
24.18
|
8.12
|
13.05
|
418.65
|
|||||
|
Price / Book Value
|
5.43
|
6.30
|
4.96
|
2.03
|
3.13
|
2.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
33.08
|
68.02
|
21.50
|
8.42
|
10.23
|
492.48
|
|||||
|
Close Price (₹)
|
58.75
|
65.76
|
52.46
|
17.06
|
19.70
|
10.55
|
|||||
|
High Price (₹)
|
121.00
|
208.65
|
79.93
|
28.15
|
45.85
|
31.65
|
|||||
|
Low Price (₹)
|
45.31
|
33.24
|
13.87
|
13.20
|
10.34
|
10.55
|
|||||
|
Market Cap (₹ Cr)
|
175.58
|
187.41
|
18.35
|
5.97
|
6.89
|
3.69
|
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
|
--
|
0.54
|
7.57
|
2.60
|
0.40
|
1.37
|
|||||
|
Short term debt to equity ratio
|
--
|
0.33
|
5.29
|
2.60
|
0.40
|
1.37
|
|||||
|
Current Ratio
|
1.92
|
2.11
|
1.05
|
0.92
|
2.60
|
1.49
|
|||||
|
Quick Ratio
|
1.90
|
2.08
|
1.03
|
0.90
|
2.60
|
1.49
|
|||||
|
Interest Coverage
|
2.46
|
2.51
|
3.92
|
8.48
|
1,775.75
|
40.33
|
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 (%)
|
28.68
|
49.78
|
44.87
|
42.00
|
6.89
|
1,110.94
|
|||||
|
Asset Turnover
|
2.88
|
1.59
|
1.94
|
2.79
|
7.86
|
0.08
|
|||||
|
Receivable days
|
--
|
167.03
|
128.11
|
84.66
|
37.64
|
4,093.48
|
|||||
|
Inventory Days
|
--
|
3.25
|
2.88
|
3.30
|
--
|
--
|
|||||
|
Payable days
|
--
|
77.98
|
98.70
|
84.07
|
7.40
|
1,165.34
|
|||||
|
Cash Conversion Cycle
|
--
|
92.30
|
32.29
|
3.88
|
30.24
|
2,928.14
|