Market cap
₹35 Cr
Revenue (TTM)
₹56 Cr
P/E Ratio
11.2
P/B Ratio
0.5
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
|
55.91
|
20.62
|
82.09
|
80.98
|
105.30
|
77.49
|
|||||
|
Total Income
|
58.75
|
24.83
|
84.97
|
83.75
|
106.48
|
79.61
|
|||||
|
Total Expenditure
|
50.37
|
18.09
|
71.81
|
72.07
|
94.27
|
76.03
|
|||||
|
EBITDA
|
5.55
|
2.52
|
10.27
|
8.91
|
11.03
|
1.46
|
|||||
|
Depreciation
|
3.31
|
3.66
|
2.47
|
2.60
|
1.41
|
0.77
|
|||||
|
EBIT
|
2.24
|
-1.13
|
7.80
|
6.31
|
9.63
|
0.69
|
|||||
|
Interest
|
0.51
|
1.19
|
0.26
|
0.32
|
0.45
|
0.19
|
|||||
|
Other Income
|
2.84
|
4.22
|
2.88
|
2.77
|
1.18
|
2.11
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.57
|
1.89
|
10.42
|
8.76
|
10.40
|
2.58
|
|||||
|
Provision for Tax
|
1.30
|
0.11
|
4.04
|
2.93
|
2.19
|
0.78
|
|||||
|
Profit after Tax
|
3.27
|
1.78
|
6.38
|
5.83
|
8.21
|
1.79
|
|||||
|
Minority Interest
|
-0.11
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3.16
|
1.78
|
6.33
|
5.86
|
8.20
|
1.79
|
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
|
71.57
|
62.98
|
61.19
|
31.85
|
26.39
|
18.52
|
|||||
|
Minority Interest
|
-0.11
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.41
|
6.84
|
10.26
|
-1.02
|
-2.54
|
-1.35
|
|||||
|
Current Liabilities
|
46.73
|
50.14
|
68.12
|
76.62
|
70.37
|
44.71
|
|||||
|
Total Liabilities
|
122.64
|
120.95
|
140.37
|
109.29
|
97.33
|
63.93
|
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
|
29.34
|
31.90
|
30.30
|
11.34
|
8.52
|
3.16
|
|||||
|
Current Assets
|
91.13
|
88.06
|
109.28
|
96.11
|
85.70
|
58.73
|
|||||
|
Total Assets
|
122.64
|
120.95
|
140.37
|
109.29
|
97.33
|
63.93
|
|||||
|
Total Debt*
|
--
|
8.30
|
10.87
|
3.88
|
3.19
|
1.73
|
|||||
|
Net Current Assets
|
44.40
|
37.92
|
41.16
|
19.49
|
15.33
|
14.02
|
|||||
|
Contingent Liabilities
|
--
|
6.37
|
14.39
|
11.36
|
11.82
|
11.82
|
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
|
--
|
-5.05
|
15.97
|
2.57
|
7.19
|
15.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.59
|
-19.63
|
-7.70
|
0.09
|
-4.43
|
|||||
|
Cash from Financing Activities
|
--
|
-3.46
|
29.87
|
0.19
|
0.76
|
-0.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-11.10
|
26.21
|
-4.94
|
8.03
|
10.70
|
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 (₹)
|
3.86
|
2.36
|
8.39
|
8.73
|
12.21
|
2.67
|
|||||
|
Cash EPS (₹)
|
3.86
|
7.21
|
11.73
|
12.55
|
14.33
|
3.82
|
|||||
|
Adjusted Book Value (₹)
|
87.90
|
67.53
|
65.16
|
47.44
|
37.51
|
25.79
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
1.00
|
1.10
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-6.70
|
21.17
|
3.82
|
10.70
|
22.69
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-15.12
|
-13.97
|
-8.82
|
1.22
|
18.18
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.30
|
19.82
|
27.79
|
43.56
|
14.30
|
|||||
|
ROE (%)
|
4.45
|
3.56
|
15.75
|
20.45
|
38.66
|
10.93
|
|||||
|
ROA (%)
|
2.68
|
1.37
|
5.16
|
5.78
|
10.52
|
3.52
|
|||||
|
EBIT Margin (%)
|
4.00
|
-5.50
|
9.51
|
7.80
|
9.14
|
0.89
|
|||||
|
Net Margin (%)
|
5.56
|
7.17
|
7.51
|
6.96
|
7.71
|
2.25
|
|||||
|
Cash Profit Margin (%)
|
--
|
26.38
|
10.78
|
10.41
|
9.14
|
3.31
|
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 (%)
|
130.63
|
-74.88
|
1.36
|
-23.09
|
35.88
|
166.76
|
|||||
|
EBIT Growth (%)
|
220.31
|
-114.54
|
23.60
|
-34.43
|
1,296.94
|
346.37
|
|||||
|
Net Profit Growth (%)
|
224.00
|
-72.10
|
9.38
|
-29.01
|
358.22
|
134.65
|
|||||
|
EPS Growth (%)
|
198.24
|
-71.84
|
-3.93
|
-28.50
|
357.43
|
134.66
|
|||||
|
Book Value Growth (%)
|
--
|
3.62
|
54.32
|
26.48
|
45.41
|
11.90
|
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
|
11.16
|
28.80
|
16.50
|
10.94
|
9.89
|
11.39
|
|||||
|
Price / Book Value
|
0.49
|
1.01
|
2.12
|
2.01
|
3.22
|
1.18
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
1.05
|
0.91
|
--
|
|||||
|
EV/EBITDA
|
2.16
|
3.42
|
5.14
|
3.99
|
4.74
|
0.20
|
|||||
|
Close Price (₹)
|
45.49
|
68.03
|
138.40
|
95.55
|
120.75
|
30.40
|
|||||
|
High Price (₹)
|
115.90
|
164.90
|
169.10
|
151.85
|
183.00
|
39.10
|
|||||
|
Low Price (₹)
|
42.60
|
62.00
|
80.66
|
82.00
|
28.80
|
8.80
|
|||||
|
Market Cap (₹ Cr)
|
35.28
|
51.31
|
104.39
|
64.15
|
81.07
|
20.41
|
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
|
0.06
|
0.16
|
0.22
|
0.12
|
0.13
|
0.10
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
--
|
0.10
|
0.10
|
0.06
|
|||||
|
Current Ratio
|
1.95
|
1.76
|
1.60
|
1.25
|
1.22
|
1.31
|
|||||
|
Quick Ratio
|
1.85
|
1.66
|
1.54
|
1.25
|
1.21
|
1.30
|
|||||
|
Interest Coverage
|
9.97
|
2.60
|
40.77
|
28.46
|
24.04
|
14.30
|
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 (%)
|
78.15
|
185.74
|
57.34
|
80.95
|
42.18
|
32.86
|
|||||
|
Asset Turnover
|
0.46
|
0.16
|
0.66
|
0.80
|
1.35
|
1.52
|
|||||
|
Receivable days
|
--
|
755.64
|
250.39
|
247.82
|
121.11
|
103.22
|
|||||
|
Inventory Days
|
--
|
79.51
|
10.69
|
2.85
|
1.88
|
3.02
|
|||||
|
Payable days
|
--
|
--
|
4,284.30
|
1,980.99
|
5,144.22
|
735.34
|
|||||
|
Cash Conversion Cycle
|
--
|
835.15
|
-4,023.22
|
-1,730.31
|
-5,021.24
|
-629.11
|