Market cap
₹60 Cr
Revenue (TTM)
₹68 Cr
P/E Ratio
16.2
P/B Ratio
1.7
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
|
67.53
|
56.53
|
48.89
|
35.49
|
36.56
|
21.71
|
|||||
|
Total Income
|
68.55
|
57.04
|
49.49
|
35.67
|
37.03
|
22.67
|
|||||
|
Total Expenditure
|
63.21
|
52.61
|
45.37
|
32.57
|
34.82
|
20.81
|
|||||
|
EBITDA
|
4.33
|
3.92
|
3.52
|
2.92
|
1.73
|
0.90
|
|||||
|
Depreciation
|
0.68
|
0.54
|
0.60
|
0.54
|
0.47
|
0.44
|
|||||
|
EBIT
|
3.65
|
3.38
|
2.92
|
2.38
|
1.27
|
0.46
|
|||||
|
Interest
|
0.02
|
0.02
|
0.03
|
0.03
|
0.00
|
0.01
|
|||||
|
Other Income
|
1.01
|
0.51
|
0.59
|
0.18
|
0.47
|
0.96
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.64
|
3.88
|
3.49
|
2.53
|
1.74
|
1.41
|
|||||
|
Provision for Tax
|
0.93
|
1.20
|
0.41
|
0.56
|
0.45
|
0.37
|
|||||
|
Profit after Tax
|
3.71
|
2.68
|
3.08
|
1.97
|
1.28
|
1.04
|
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
|
35.01
|
32.12
|
29.03
|
25.28
|
23.06
|
21.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.03
|
-0.33
|
0.84
|
0.98
|
0.86
|
|||||
|
Current Liabilities
|
8.45
|
10.52
|
5.43
|
4.24
|
4.83
|
4.16
|
|||||
|
Total Liabilities
|
43.46
|
42.67
|
34.48
|
30.36
|
28.87
|
26.39
|
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
|
8.87
|
7.40
|
6.32
|
6.74
|
5.91
|
5.18
|
|||||
|
Current Assets
|
34.40
|
35.27
|
27.81
|
23.61
|
22.96
|
21.21
|
|||||
|
Total Assets
|
43.46
|
42.67
|
34.48
|
30.36
|
28.87
|
26.39
|
|||||
|
Total Debt*
|
--
|
0.02
|
0.04
|
0.05
|
--
|
--
|
|||||
|
Net Current Assets
|
25.94
|
24.75
|
22.38
|
19.37
|
18.13
|
17.05
|
|||||
|
Contingent Liabilities
|
--
|
85.42
|
89.95
|
131.78
|
10.78
|
0.71
|
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
|
--
|
4.91
|
0.91
|
4.07
|
-1.48
|
1.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.65
|
-1.08
|
-1.88
|
0.70
|
-1.15
|
|||||
|
Cash from Financing Activities
|
--
|
-0.03
|
-0.03
|
0.01
|
0.00
|
-0.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
3.24
|
-0.20
|
2.20
|
-0.78
|
0.83
|
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 (₹)
|
5.91
|
4.26
|
4.91
|
3.14
|
2.05
|
1.65
|
|||||
|
Cash EPS (₹)
|
5.91
|
5.12
|
5.86
|
4.01
|
2.79
|
2.35
|
|||||
|
Adjusted Book Value (₹)
|
56.87
|
51.15
|
46.22
|
40.25
|
36.72
|
34.02
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
7.82
|
2.91
|
12.96
|
-4.71
|
6.33
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
6.36
|
4.83
|
6.57
|
-9.77
|
5.77
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.72
|
12.92
|
10.58
|
7.82
|
6.79
|
|||||
|
ROE (%)
|
10.83
|
8.76
|
11.35
|
8.17
|
5.78
|
4.94
|
|||||
|
ROA (%)
|
8.71
|
6.97
|
9.56
|
6.67
|
4.65
|
3.95
|
|||||
|
EBIT Margin (%)
|
5.41
|
5.99
|
5.97
|
6.70
|
3.47
|
2.12
|
|||||
|
Net Margin (%)
|
5.42
|
4.70
|
6.23
|
5.54
|
3.47
|
4.57
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
5.69
|
7.53
|
7.10
|
4.79
|
6.80
|
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 (%)
|
10.01
|
15.62
|
37.79
|
-2.94
|
68.40
|
-13.91
|
|||||
|
EBIT Growth (%)
|
38.51
|
15.93
|
22.83
|
87.26
|
175.40
|
-48.94
|
|||||
|
Net Profit Growth (%)
|
46.26
|
-13.07
|
56.04
|
53.69
|
24.11
|
-13.11
|
|||||
|
EPS Growth (%)
|
46.26
|
-13.07
|
56.04
|
53.69
|
24.11
|
-13.11
|
|||||
|
Book Value Growth (%)
|
--
|
10.67
|
14.83
|
9.63
|
7.93
|
3.96
|
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
|
16.21
|
16.55
|
4.69
|
6.06
|
8.08
|
7.96
|
|||||
|
Price / Book Value
|
1.69
|
1.38
|
1.00
|
0.47
|
0.45
|
0.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.44
|
8.70
|
6.41
|
2.98
|
4.45
|
3.70
|
|||||
|
Close Price (₹)
|
94.20
|
70.59
|
46.03
|
19.05
|
16.53
|
13.13
|
|||||
|
High Price (₹)
|
139.00
|
173.90
|
66.76
|
25.95
|
27.85
|
17.95
|
|||||
|
Low Price (₹)
|
60.00
|
48.33
|
16.50
|
15.08
|
11.88
|
7.65
|
|||||
|
Market Cap (₹ Cr)
|
60.18
|
44.33
|
28.90
|
11.96
|
10.38
|
8.24
|
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
|
--
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
4.07
|
3.35
|
5.12
|
5.57
|
4.76
|
5.10
|
|||||
|
Quick Ratio
|
2.91
|
2.49
|
4.35
|
3.99
|
3.74
|
3.89
|
|||||
|
Interest Coverage
|
202.83
|
225.51
|
133.11
|
91.04
|
2,108.80
|
99.70
|
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 (%)
|
14.10
|
15.36
|
21.10
|
17.41
|
27.29
|
29.48
|
|||||
|
Asset Turnover
|
1.58
|
1.47
|
1.52
|
1.20
|
1.32
|
0.83
|
|||||
|
Receivable days
|
--
|
61.34
|
61.56
|
83.09
|
81.76
|
133.72
|
|||||
|
Inventory Days
|
--
|
42.65
|
40.57
|
59.71
|
49.58
|
65.95
|
|||||
|
Payable days
|
--
|
75.23
|
43.99
|
57.63
|
78.14
|
131.34
|
|||||
|
Cash Conversion Cycle
|
--
|
28.76
|
58.14
|
85.17
|
53.20
|
68.33
|