Market cap
₹287 Cr
Revenue (TTM)
₹183 Cr
P/E Ratio
14.8
P/B Ratio
1.3
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
|
183.06
|
137.90
|
86.71
|
65.60
|
61.21
|
59.65
|
|||||
|
Total Income
|
186.38
|
148.35
|
91.62
|
69.56
|
62.60
|
60.17
|
|||||
|
Total Expenditure
|
156.66
|
121.21
|
69.68
|
60.91
|
55.84
|
53.12
|
|||||
|
EBITDA
|
26.39
|
16.70
|
17.03
|
4.69
|
5.38
|
6.53
|
|||||
|
Depreciation
|
2.71
|
1.99
|
2.37
|
0.92
|
0.79
|
0.88
|
|||||
|
EBIT
|
23.68
|
14.70
|
14.66
|
3.77
|
4.59
|
5.65
|
|||||
|
Interest
|
4.12
|
3.61
|
3.08
|
1.35
|
0.88
|
0.74
|
|||||
|
Other Income
|
3.33
|
10.45
|
4.91
|
3.95
|
1.38
|
0.52
|
|||||
|
Exceptional Items
|
-0.60
|
-0.15
|
--
|
--
|
--
|
-0.37
|
|||||
|
Profit before Tax
|
22.29
|
21.40
|
16.49
|
6.37
|
5.09
|
5.06
|
|||||
|
Provision for Tax
|
1.66
|
3.27
|
3.32
|
1.45
|
1.17
|
1.02
|
|||||
|
Profit after Tax
|
20.63
|
18.12
|
13.18
|
4.92
|
3.92
|
4.04
|
|||||
|
Minority Interest
|
-1.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
19.39
|
18.12
|
11.37
|
6.19
|
4.11
|
4.04
|
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
|
222.52
|
186.69
|
170.38
|
80.35
|
43.82
|
39.71
|
|||||
|
Minority Interest
|
-1.23
|
7.90
|
6.08
|
6.17
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
43.44
|
16.72
|
12.99
|
16.15
|
0.00
|
0.17
|
|||||
|
Current Liabilities
|
72.40
|
44.56
|
40.30
|
29.51
|
24.21
|
19.02
|
|||||
|
Total Liabilities
|
348.68
|
256.04
|
229.99
|
132.32
|
68.03
|
58.90
|
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
|
74.07
|
74.73
|
67.94
|
83.50
|
20.84
|
22.52
|
|||||
|
Current Assets
|
264.66
|
181.13
|
161.81
|
48.68
|
47.18
|
36.38
|
|||||
|
Total Assets
|
348.68
|
256.04
|
229.99
|
132.32
|
68.03
|
58.90
|
|||||
|
Total Debt*
|
--
|
24.28
|
18.94
|
17.34
|
10.12
|
7.36
|
|||||
|
Net Current Assets
|
192.26
|
136.57
|
121.51
|
19.17
|
22.97
|
17.36
|
|||||
|
Contingent Liabilities
|
--
|
0.98
|
0.98
|
0.74
|
0.74
|
1.70
|
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
|
--
|
-10.80
|
-46.69
|
23.68
|
11.91
|
-1.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.82
|
18.91
|
-38.33
|
-2.47
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
4.57
|
73.68
|
21.03
|
-1.83
|
1.62
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-5.41
|
45.91
|
6.38
|
7.61
|
0.16
|
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 (₹)
|
0.82
|
0.80
|
0.50
|
0.35
|
0.31
|
0.30
|
|||||
|
Cash EPS (₹)
|
0.80
|
0.88
|
0.68
|
0.33
|
0.36
|
0.37
|
|||||
|
Adjusted Book Value (₹)
|
9.35
|
7.96
|
7.24
|
4.53
|
3.30
|
2.99
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.47
|
-2.05
|
1.34
|
0.94
|
-0.11
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.61
|
-2.17
|
-0.92
|
0.66
|
-0.13
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.49
|
13.64
|
10.19
|
11.82
|
13.24
|
|||||
|
ROE (%)
|
9.14
|
10.49
|
10.77
|
7.95
|
9.39
|
10.71
|
|||||
|
ROA (%)
|
6.82
|
7.46
|
7.28
|
4.92
|
6.18
|
6.97
|
|||||
|
EBIT Margin (%)
|
12.94
|
10.66
|
16.91
|
5.75
|
7.50
|
9.48
|
|||||
|
Net Margin (%)
|
11.07
|
12.22
|
14.38
|
7.07
|
6.27
|
6.71
|
|||||
|
Cash Profit Margin (%)
|
--
|
12.87
|
15.81
|
8.13
|
7.22
|
7.73
|
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 (%)
|
23.78
|
59.03
|
32.18
|
7.17
|
2.62
|
7.25
|
|||||
|
EBIT Growth (%)
|
18.82
|
0.29
|
288.57
|
-17.78
|
-18.81
|
152.10
|
|||||
|
Net Profit Growth (%)
|
12.70
|
37.55
|
167.74
|
25.43
|
-2.85
|
117.53
|
|||||
|
EPS Growth (%)
|
3.93
|
59.36
|
42.57
|
13.28
|
1.67
|
117.57
|
|||||
|
Book Value Growth (%)
|
--
|
9.90
|
105.84
|
82.57
|
10.34
|
11.32
|
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
|
14.81
|
15.12
|
31.60
|
16.00
|
22.14
|
11.69
|
|||||
|
Price / Book Value
|
1.26
|
1.51
|
2.18
|
1.24
|
2.17
|
1.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.11
|
8.94
|
14.47
|
11.72
|
14.36
|
7.90
|
|||||
|
Close Price (₹)
|
10.72
|
12.05
|
15.80
|
5.61
|
7.18
|
3.73
|
|||||
|
High Price (₹)
|
17.25
|
29.00
|
21.89
|
9.10
|
12.31
|
5.78
|
|||||
|
Low Price (₹)
|
7.05
|
11.41
|
5.35
|
4.81
|
3.65
|
1.74
|
|||||
|
Market Cap (₹ Cr)
|
287.16
|
274.07
|
359.37
|
99.10
|
95.26
|
49.46
|
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
|
--
|
0.13
|
0.12
|
0.22
|
0.23
|
0.19
|
|||||
|
Short term debt to equity ratio
|
--
|
0.05
|
0.03
|
0.01
|
0.23
|
0.19
|
|||||
|
Current Ratio
|
3.66
|
4.07
|
4.01
|
1.65
|
1.95
|
1.91
|
|||||
|
Quick Ratio
|
2.91
|
3.26
|
3.39
|
1.12
|
1.63
|
1.65
|
|||||
|
Interest Coverage
|
6.41
|
6.93
|
6.36
|
5.71
|
6.80
|
7.81
|
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 (%)
|
23.79
|
10.27
|
20.54
|
14.35
|
18.48
|
12.84
|
|||||
|
Asset Turnover
|
0.61
|
0.64
|
0.54
|
0.72
|
1.03
|
1.10
|
|||||
|
Receivable days
|
--
|
37.35
|
50.53
|
52.65
|
53.05
|
39.96
|
|||||
|
Inventory Days
|
--
|
71.39
|
75.85
|
59.51
|
35.67
|
35.71
|
|||||
|
Payable days
|
--
|
53.27
|
83.15
|
67.75
|
65.55
|
71.92
|
|||||
|
Cash Conversion Cycle
|
--
|
55.46
|
43.23
|
44.40
|
23.17
|
3.75
|