Market cap
₹144 Cr
Revenue (TTM)
₹47 Cr
P/E Ratio
27.8
P/B Ratio
3.8
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
|
46.63
|
36.98
|
1.27
|
0.77
|
2.46
|
11.38
|
|||||
|
Total Income
|
48.03
|
38.61
|
2.30
|
1.93
|
3.61
|
15.74
|
|||||
|
Total Expenditure
|
39.85
|
33.23
|
3.12
|
2.21
|
3.92
|
12.85
|
|||||
|
EBITDA
|
6.78
|
3.75
|
-1.85
|
-1.44
|
-1.46
|
-1.47
|
|||||
|
Depreciation
|
0.30
|
0.18
|
0.16
|
0.16
|
0.17
|
0.19
|
|||||
|
EBIT
|
6.49
|
3.57
|
-2.01
|
-1.60
|
-1.63
|
-1.66
|
|||||
|
Interest
|
0.36
|
0.48
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.40
|
1.63
|
1.04
|
1.16
|
1.14
|
4.36
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7.53
|
4.73
|
-0.97
|
-0.44
|
-0.48
|
2.71
|
|||||
|
Provision for Tax
|
2.34
|
1.63
|
-0.52
|
0.03
|
-0.06
|
0.80
|
|||||
|
Profit after Tax
|
5.19
|
3.10
|
-0.46
|
-0.48
|
-0.42
|
1.91
|
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
|
42.11
|
36.88
|
15.06
|
15.52
|
15.99
|
17.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.97
|
3.64
|
0.69
|
1.21
|
1.18
|
1.23
|
|||||
|
Current Liabilities
|
4.35
|
6.66
|
1.22
|
1.32
|
1.24
|
2.56
|
|||||
|
Total Liabilities
|
47.43
|
47.18
|
16.97
|
18.05
|
18.42
|
21.21
|
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
|
17.42
|
16.49
|
7.47
|
7.61
|
7.95
|
8.19
|
|||||
|
Current Assets
|
29.02
|
30.69
|
9.50
|
10.44
|
10.47
|
13.03
|
|||||
|
Total Assets
|
47.43
|
47.18
|
16.97
|
18.05
|
18.42
|
21.21
|
|||||
|
Total Debt*
|
--
|
4.77
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
24.67
|
24.03
|
8.28
|
9.12
|
9.23
|
10.47
|
|||||
|
Contingent Liabilities
|
--
|
17.15
|
17.18
|
17.17
|
16.96
|
16.94
|
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
|
--
|
-2.87
|
0.70
|
-2.52
|
-0.56
|
-8.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.63
|
0.00
|
3.35
|
-2.49
|
8.05
|
|||||
|
Cash from Financing Activities
|
--
|
-1.20
|
--
|
--
|
-0.98
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-3.43
|
0.69
|
0.83
|
-4.02
|
-0.85
|
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 (₹)
|
9.10
|
5.44
|
-1.17
|
-1.22
|
-1.08
|
4.89
|
|||||
|
Cash EPS (₹)
|
9.10
|
5.76
|
-0.75
|
-0.80
|
-0.66
|
5.37
|
|||||
|
Adjusted Book Value (₹)
|
66.09
|
55.24
|
38.61
|
39.79
|
41.01
|
44.69
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
2.50
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-5.03
|
1.79
|
-6.45
|
-1.44
|
-22.84
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-7.62
|
3.11
|
-6.55
|
-0.57
|
-21.33
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.35
|
-6.38
|
-2.82
|
-2.88
|
16.42
|
|||||
|
ROE (%)
|
12.76
|
13.31
|
-2.99
|
-3.02
|
-2.53
|
11.58
|
|||||
|
ROA (%)
|
10.96
|
9.66
|
-2.61
|
-2.61
|
-2.13
|
6.72
|
|||||
|
EBIT Margin (%)
|
13.91
|
9.65
|
-158.81
|
-208.52
|
-65.97
|
-14.56
|
|||||
|
Net Margin (%)
|
10.80
|
8.03
|
-19.82
|
-24.65
|
-11.72
|
12.12
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
8.88
|
-23.06
|
-40.54
|
-10.28
|
17.05
|
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 (%)
|
13.36
|
2,818.83
|
64.72
|
-68.79
|
-78.34
|
-28.90
|
|||||
|
EBIT Growth (%)
|
107.62
|
277.45
|
-25.45
|
1.33
|
1.88
|
-4.06
|
|||||
|
Net Profit Growth (%)
|
96.22
|
778.42
|
3.91
|
-12.39
|
-122.17
|
443.41
|
|||||
|
EPS Growth (%)
|
96.22
|
564.08
|
3.91
|
-12.39
|
-122.17
|
443.42
|
|||||
|
Book Value Growth (%)
|
--
|
109.12
|
-2.95
|
-2.97
|
-8.24
|
12.28
|
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
|
27.80
|
12.52
|
--
|
--
|
--
|
4.44
|
|||||
|
Price / Book Value
|
3.83
|
1.23
|
1.54
|
1.08
|
0.95
|
0.49
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
11.52
|
|||||
|
EV/EBITDA
|
17.06
|
7.23
|
-22.66
|
-44.94
|
-37.66
|
0.39
|
|||||
|
Close Price (₹)
|
166.35
|
68.04
|
59.50
|
43.00
|
38.90
|
21.70
|
|||||
|
High Price (₹)
|
212.90
|
118.00
|
92.00
|
56.55
|
52.70
|
26.70
|
|||||
|
Low Price (₹)
|
75.00
|
57.10
|
40.52
|
28.00
|
18.10
|
8.60
|
|||||
|
Market Cap (₹ Cr)
|
144.18
|
38.79
|
23.20
|
16.77
|
15.17
|
8.46
|
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
|
0.13
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.05
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
6.67
|
4.61
|
7.81
|
7.89
|
8.42
|
5.10
|
|||||
|
Quick Ratio
|
4.56
|
3.28
|
6.61
|
5.85
|
8.14
|
4.74
|
|||||
|
Interest Coverage
|
21.84
|
10.95
|
--
|
--
|
--
|
--
|
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 (%)
|
20.28
|
22.52
|
14.55
|
49.57
|
24.34
|
8.77
|
|||||
|
Asset Turnover
|
0.99
|
1.15
|
0.07
|
0.04
|
0.13
|
0.43
|
|||||
|
Receivable days
|
--
|
42.00
|
81.30
|
232.59
|
116.71
|
85.05
|
|||||
|
Inventory Days
|
--
|
50.94
|
598.60
|
722.79
|
91.04
|
71.04
|
|||||
|
Payable days
|
--
|
39.49
|
--
|
92.67
|
136.29
|
372.07
|
|||||
|
Cash Conversion Cycle
|
--
|
53.45
|
--
|
862.71
|
71.46
|
-215.98
|