Market cap
₹40 Cr
Revenue (TTM)
₹23 Cr
P/E Ratio
14.5
P/B Ratio
0.7
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 Income
|
23.22
|
25.41
|
23.23
|
8.25
|
7.86
|
3.86
|
|||||
|
Other Income
|
0.03
|
0.04
|
0.00
|
0.08
|
0.08
|
0.21
|
|||||
|
Total Income
|
23.26
|
25.45
|
23.24
|
8.33
|
7.94
|
4.07
|
|||||
|
Interest Expense
|
0.29
|
0.54
|
1.13
|
1.02
|
0.70
|
0.18
|
|||||
|
Operating Expenses
|
14.34
|
14.72
|
12.68
|
3.27
|
1.87
|
1.06
|
|||||
|
Exceptional Income/Expenses
|
-0.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.05
|
3.83
|
3.32
|
-0.32
|
3.00
|
2.41
|
|||||
|
Taxes
|
1.27
|
1.52
|
1.38
|
-0.03
|
0.90
|
1.14
|
|||||
|
Profit after Tax
|
2.78
|
2.32
|
1.94
|
-0.29
|
2.10
|
1.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.78
|
2.32
|
1.94
|
-0.29
|
2.10
|
1.27
|
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
|
49.68
|
44.71
|
36.38
|
25.08
|
24.15
|
20.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.82
|
2.32
|
4.84
|
14.48
|
10.61
|
3.68
|
|||||
|
Current Liabilities
|
1.90
|
6.18
|
5.71
|
1.94
|
2.53
|
0.79
|
|||||
|
Total Liabilities
|
54.40
|
53.21
|
46.92
|
41.51
|
37.29
|
24.66
|
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
|
--
|
11.88
|
11.57
|
4.69
|
3.27
|
2.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.67
|
-3.10
|
-7.34
|
-9.48
|
-2.79
|
|||||
|
Cash from Financing Activities
|
--
|
-4.17
|
-7.60
|
2.55
|
5.46
|
0.95
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.95
|
0.86
|
-0.10
|
-0.76
|
0.79
|
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 (₹)
|
12.35
|
10.18
|
8.53
|
-1.29
|
9.24
|
5.57
|
|||||
|
Cash EPS (₹)
|
12.32
|
38.10
|
35.38
|
17.87
|
19.66
|
7.44
|
|||||
|
Adjusted Book Value (₹)
|
245.84
|
196.52
|
159.88
|
110.25
|
106.13
|
88.76
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
52.23
|
50.85
|
20.62
|
14.37
|
11.58
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
37.40
|
2.07
|
-30.38
|
-51.29
|
-10.29
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.55
|
10.97
|
1.96
|
13.20
|
13.15
|
|||||
|
ROE (%)
|
5.39
|
5.71
|
6.32
|
-1.19
|
9.49
|
7.25
|
|||||
|
ROA (%)
|
5.16
|
4.62
|
4.39
|
-0.75
|
6.79
|
6.13
|
|||||
|
EBIT Margin (%)
|
18.82
|
17.05
|
19.14
|
7.52
|
46.02
|
61.46
|
|||||
|
Net Margin (%)
|
11.95
|
9.10
|
8.35
|
-3.53
|
26.50
|
31.12
|
|||||
|
Cash Profit Margin (%)
|
--
|
34.12
|
34.65
|
49.29
|
56.93
|
43.82
|
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 (%)
|
-20.78
|
9.36
|
181.63
|
5.01
|
103.30
|
-28.15
|
|||||
|
EBIT Growth (%)
|
-43.81
|
-2.56
|
616.55
|
-82.84
|
52.23
|
810.85
|
|||||
|
Net Profit Growth (%)
|
-20.49
|
19.30
|
760.36
|
-113.98
|
65.86
|
988.33
|
|||||
|
EPS Growth (%)
|
-52.16
|
19.30
|
760.33
|
-113.98
|
65.86
|
988.42
|
|||||
|
Book Value Growth (%)
|
--
|
22.92
|
45.02
|
3.88
|
19.57
|
36.58
|
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
|
14.47
|
12.42
|
9.36
|
--
|
6.99
|
9.41
|
|||||
|
Price / Book Value
|
0.73
|
0.64
|
0.50
|
0.44
|
0.61
|
0.59
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.55
|
3.01
|
2.26
|
4.66
|
3.84
|
4.51
|
|||||
|
Close Price (₹)
|
152.05
|
126.35
|
79.80
|
48.11
|
64.65
|
52.45
|
|||||
|
High Price (₹)
|
251.95
|
217.95
|
109.09
|
69.00
|
106.90
|
59.05
|
|||||
|
Low Price (₹)
|
151.65
|
78.75
|
48.00
|
48.00
|
43.85
|
28.00
|
|||||
|
Market Cap (₹ Cr)
|
40.21
|
28.75
|
18.16
|
10.95
|
14.71
|
11.93
|
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
|
--
|
0.08
|
0.19
|
0.51
|
0.37
|
0.14
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.06
|
0.10
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
23.24
|
0.41
|
1.09
|
4.60
|
5.12
|
16.61
|
|||||
|
Quick Ratio
|
23.24
|
0.41
|
1.09
|
3.44
|
3.67
|
12.91
|
|||||
|
Interest Coverage
|
14.97
|
8.10
|
3.95
|
0.68
|
5.30
|
14.61
|