Market cap
₹1,060 Cr
Revenue (TTM)
₹513 Cr
P/E Ratio
14.3
P/B Ratio
6.8
Div. Yield
0.2 %
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
|
512.84
|
147.04
|
63.01
|
18.12
|
6.08
|
3.67
|
|||||
|
Total Income
|
513.74
|
147.84
|
63.01
|
18.12
|
6.08
|
3.67
|
|||||
|
Total Expenditure
|
414.31
|
122.22
|
53.29
|
16.46
|
4.70
|
1.18
|
|||||
|
EBITDA
|
98.53
|
24.83
|
9.73
|
1.65
|
1.38
|
2.49
|
|||||
|
Depreciation
|
0.72
|
1.16
|
0.23
|
0.29
|
0.34
|
0.12
|
|||||
|
EBIT
|
97.81
|
23.67
|
9.49
|
1.36
|
1.04
|
2.37
|
|||||
|
Interest
|
--
|
0.01
|
-0.01
|
0.01
|
0.02
|
0.04
|
|||||
|
Other Income
|
0.90
|
0.80
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
0.33
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
98.71
|
24.79
|
9.50
|
1.36
|
1.01
|
2.33
|
|||||
|
Provision for Tax
|
24.78
|
6.33
|
2.39
|
-0.02
|
-0.03
|
0.00
|
|||||
|
Profit after Tax
|
73.93
|
18.47
|
7.11
|
1.38
|
1.05
|
2.33
|
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
|
141.23
|
71.72
|
14.40
|
7.29
|
5.91
|
4.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.03
|
-0.61
|
0.26
|
0.28
|
0.30
|
0.34
|
|||||
|
Current Liabilities
|
114.05
|
34.26
|
17.07
|
5.19
|
2.25
|
1.30
|
|||||
|
Total Liabilities
|
255.31
|
106.33
|
31.81
|
12.83
|
8.51
|
6.50
|
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
|
6.09
|
20.34
|
3.57
|
3.79
|
3.92
|
3.63
|
|||||
|
Current Assets
|
234.40
|
85.04
|
28.17
|
8.98
|
4.55
|
2.87
|
|||||
|
Total Assets
|
255.31
|
106.33
|
31.81
|
12.83
|
8.51
|
6.50
|
|||||
|
Total Debt*
|
--
|
0.34
|
0.34
|
0.34
|
0.34
|
0.34
|
|||||
|
Net Current Assets
|
120.35
|
50.78
|
11.10
|
3.78
|
2.30
|
1.57
|
|||||
|
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
|
--
|
14.45
|
1.21
|
0.14
|
0.52
|
0.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.11
|
-0.01
|
-0.16
|
-0.54
|
-0.89
|
|||||
|
Cash from Financing Activities
|
--
|
-0.71
|
--
|
--
|
--
|
0.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
13.63
|
1.20
|
-0.02
|
-0.02
|
0.04
|
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 (₹)
|
37.83
|
9.45
|
10.01
|
1.94
|
1.48
|
3.28
|
|||||
|
Cash EPS (₹)
|
37.83
|
10.04
|
10.33
|
2.35
|
1.96
|
3.46
|
|||||
|
Adjusted Book Value (₹)
|
79.58
|
36.70
|
20.27
|
10.26
|
8.32
|
6.84
|
|||||
|
Dividend per Share (₹)
|
0.18
|
--
|
1.00
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
7.39
|
1.70
|
0.20
|
0.73
|
1.17
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
5.21
|
-1.68
|
0.00
|
0.02
|
0.30
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
57.15
|
84.87
|
19.63
|
18.08
|
59.41
|
|||||
|
ROE (%)
|
60.96
|
42.88
|
65.55
|
20.89
|
19.48
|
63.11
|
|||||
|
ROA (%)
|
40.49
|
26.94
|
31.95
|
12.99
|
14.02
|
49.48
|
|||||
|
EBIT Margin (%)
|
19.07
|
16.10
|
15.06
|
7.52
|
17.03
|
64.54
|
|||||
|
Net Margin (%)
|
14.39
|
12.49
|
11.28
|
7.61
|
17.25
|
63.61
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
13.35
|
11.65
|
9.22
|
22.88
|
66.94
|
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 (%)
|
161.56
|
133.36
|
247.81
|
197.89
|
65.84
|
--
|
|||||
|
EBIT Growth (%)
|
177.93
|
149.35
|
596.80
|
31.57
|
-56.26
|
878.84
|
|||||
|
Net Profit Growth (%)
|
180.54
|
159.77
|
415.43
|
31.44
|
-55.02
|
871.43
|
|||||
|
EPS Growth (%)
|
101.91
|
-5.56
|
415.42
|
31.44
|
-55.02
|
871.50
|
|||||
|
Book Value Growth (%)
|
--
|
398.09
|
97.50
|
23.33
|
21.58
|
92.22
|
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
|
14.34
|
39.13
|
7.81
|
16.37
|
26.58
|
1.51
|
|||||
|
Price / Book Value
|
6.82
|
10.07
|
3.86
|
3.10
|
4.72
|
0.72
|
|||||
|
Dividend Yield (%)
|
0.18
|
--
|
1.28
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.51
|
27.15
|
5.62
|
13.85
|
20.46
|
1.52
|
|||||
|
Close Price (₹)
|
680.40
|
369.75
|
78.19
|
31.78
|
39.25
|
4.95
|
|||||
|
High Price (₹)
|
790.00
|
374.90
|
100.26
|
78.55
|
44.10
|
4.95
|
|||||
|
Low Price (₹)
|
220.25
|
70.86
|
27.10
|
28.20
|
5.04
|
1.72
|
|||||
|
Market Cap (₹ Cr)
|
1,060.11
|
722.61
|
55.55
|
22.58
|
27.89
|
3.52
|
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
|
0.02
|
0.05
|
0.06
|
0.07
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.06
|
2.48
|
1.65
|
1.73
|
2.02
|
2.20
|
|||||
|
Quick Ratio
|
2.06
|
2.48
|
1.65
|
1.73
|
2.02
|
2.20
|
|||||
|
Interest Coverage
|
--
|
2,505.22
|
-1,318.40
|
216.24
|
50.26
|
64.67
|
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 (%)
|
42.23
|
36.77
|
41.55
|
44.95
|
66.34
|
66.91
|
|||||
|
Asset Turnover
|
2.81
|
2.14
|
2.83
|
1.71
|
0.81
|
0.78
|
|||||
|
Receivable days
|
--
|
99.59
|
99.42
|
122.67
|
194.69
|
244.22
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
91.62
|
81.45
|
92.33
|
143.52
|
236.30
|
|||||
|
Cash Conversion Cycle
|
--
|
7.98
|
17.97
|
30.34
|
51.17
|
7.92
|