Market cap
₹70 Cr
Revenue (TTM)
₹82 Cr
P/E Ratio
20.8
P/B Ratio
--
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
|
78.55
|
112.91
|
52.37
|
98.36
|
121.21
|
99.67
|
|||||
|
Total Income
|
78.55
|
114.33
|
54.98
|
98.49
|
121.62
|
100.03
|
|||||
|
Total Expenditure
|
71.73
|
106.27
|
48.98
|
90.93
|
115.21
|
95.76
|
|||||
|
EBITDA
|
6.82
|
6.63
|
3.39
|
7.43
|
6.00
|
3.91
|
|||||
|
Depreciation
|
0.67
|
0.76
|
0.71
|
0.74
|
0.45
|
0.27
|
|||||
|
EBIT
|
6.15
|
5.87
|
2.68
|
6.69
|
5.55
|
3.64
|
|||||
|
Interest
|
1.47
|
1.33
|
1.44
|
1.34
|
1.17
|
0.82
|
|||||
|
Other Income
|
--
|
1.42
|
2.61
|
0.13
|
0.41
|
0.36
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
-0.02
|
|||||
|
Profit before Tax
|
4.68
|
5.97
|
3.85
|
5.48
|
4.79
|
3.15
|
|||||
|
Provision for Tax
|
1.31
|
1.66
|
1.12
|
1.54
|
0.72
|
0.92
|
|||||
|
Profit after Tax
|
3.37
|
4.31
|
2.73
|
3.94
|
4.07
|
2.23
|
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
|
79.52
|
28.41
|
24.10
|
21.37
|
17.42
|
13.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.37
|
1.28
|
1.48
|
1.84
|
2.46
|
1.65
|
|||||
|
Current Liabilities
|
55.31
|
38.67
|
23.20
|
24.87
|
18.36
|
19.61
|
|||||
|
Total Liabilities
|
136.20
|
68.36
|
48.78
|
48.08
|
38.31
|
34.61
|
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
|
22.24
|
9.23
|
9.67
|
9.62
|
9.84
|
7.84
|
|||||
|
Current Assets
|
86.35
|
59.13
|
39.11
|
38.45
|
28.40
|
26.77
|
|||||
|
Total Assets
|
136.20
|
68.36
|
48.78
|
48.08
|
38.31
|
34.61
|
|||||
|
Total Debt*
|
--
|
9.39
|
6.73
|
11.69
|
11.55
|
9.01
|
|||||
|
Net Current Assets
|
31.04
|
20.45
|
15.92
|
13.58
|
10.04
|
7.15
|
|||||
|
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
|
--
|
2.46
|
2.03
|
2.54
|
4.65
|
2.34
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.30
|
-0.75
|
-0.51
|
-2.47
|
-0.88
|
|||||
|
Cash from Financing Activities
|
--
|
-1.62
|
-2.06
|
-2.40
|
-1.16
|
-0.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.55
|
-0.78
|
-0.37
|
1.01
|
0.66
|
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 (₹)
|
3.98
|
7.75
|
4.91
|
7.09
|
7.32
|
4.01
|
|||||
|
Cash EPS (₹)
|
3.56
|
9.11
|
6.20
|
8.41
|
8.13
|
4.49
|
|||||
|
Adjusted Book Value (₹)
|
84.60
|
51.09
|
43.34
|
38.42
|
31.33
|
24.01
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
4.43
|
3.66
|
4.57
|
8.36
|
4.20
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.94
|
-0.76
|
0.45
|
-7.50
|
1.07
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
21.26
|
16.56
|
22.00
|
23.22
|
18.53
|
|||||
|
ROE (%)
|
4.58
|
16.42
|
12.02
|
20.33
|
26.47
|
18.21
|
|||||
|
ROA (%)
|
4.95
|
7.36
|
5.64
|
9.14
|
11.18
|
6.39
|
|||||
|
EBIT Margin (%)
|
7.83
|
5.20
|
5.12
|
6.80
|
4.58
|
3.65
|
|||||
|
Net Margin (%)
|
4.29
|
3.77
|
4.97
|
4.00
|
3.35
|
2.23
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
4.49
|
6.58
|
4.76
|
3.73
|
2.50
|
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 (%)
|
-18.89
|
115.59
|
-46.75
|
-18.86
|
21.61
|
135.71
|
|||||
|
EBIT Growth (%)
|
-2.64
|
119.30
|
-59.97
|
20.48
|
52.59
|
32.05
|
|||||
|
Net Profit Growth (%)
|
-8.10
|
57.68
|
-30.69
|
-3.18
|
82.73
|
65.00
|
|||||
|
EPS Growth (%)
|
-41.99
|
57.69
|
-30.69
|
-3.18
|
82.74
|
65.00
|
|||||
|
Book Value Growth (%)
|
--
|
17.88
|
12.79
|
22.63
|
30.51
|
20.04
|
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
|
20.83
|
17.08
|
16.68
|
5.84
|
5.41
|
11.56
|
|||||
|
Price / Book Value
|
0.88
|
2.59
|
1.89
|
1.08
|
1.27
|
1.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.33
|
9.99
|
8.39
|
4.23
|
4.75
|
7.67
|
|||||
|
Close Price (₹)
|
84.51
|
132.40
|
82.00
|
41.40
|
39.65
|
46.35
|
|||||
|
High Price (₹)
|
131.30
|
137.00
|
114.00
|
57.20
|
63.95
|
46.75
|
|||||
|
Low Price (₹)
|
68.20
|
66.00
|
38.02
|
37.80
|
38.10
|
5.06
|
|||||
|
Market Cap (₹ Cr)
|
70.44
|
73.63
|
45.60
|
23.02
|
22.05
|
25.77
|
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
|
0.33
|
0.28
|
0.55
|
0.66
|
0.68
|
|||||
|
Short term debt to equity ratio
|
--
|
0.31
|
0.25
|
0.48
|
0.52
|
0.57
|
|||||
|
Current Ratio
|
1.56
|
1.53
|
1.69
|
1.55
|
1.55
|
1.36
|
|||||
|
Quick Ratio
|
1.28
|
1.35
|
1.19
|
1.30
|
1.04
|
1.06
|
|||||
|
Interest Coverage
|
4.19
|
5.51
|
3.67
|
5.09
|
5.08
|
4.82
|
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 (%)
|
81.17
|
42.66
|
44.32
|
26.05
|
10.72
|
14.31
|
|||||
|
Asset Turnover
|
1.15
|
1.93
|
1.08
|
2.28
|
3.33
|
2.86
|
|||||
|
Receivable days
|
--
|
115.37
|
170.19
|
71.66
|
41.04
|
40.66
|
|||||
|
Inventory Days
|
--
|
29.84
|
61.95
|
28.91
|
23.09
|
34.94
|
|||||
|
Payable days
|
--
|
62.24
|
80.37
|
34.51
|
30.33
|
42.31
|
|||||
|
Cash Conversion Cycle
|
--
|
82.97
|
151.76
|
66.06
|
33.81
|
33.29
|