Market cap
₹523 Cr
Revenue (TTM)
₹171 Cr
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0.4 %
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
|
171.11
|
135.51
|
267.98
|
172.93
|
223.30
|
497.65
|
|||||
|
Total Income
|
235.53
|
223.28
|
348.90
|
240.52
|
284.84
|
556.62
|
|||||
|
Total Expenditure
|
185.80
|
133.52
|
264.60
|
172.77
|
200.29
|
511.28
|
|||||
|
EBITDA
|
-14.69
|
1.99
|
3.38
|
0.16
|
23.01
|
-13.62
|
|||||
|
Depreciation
|
8.48
|
8.52
|
10.75
|
11.74
|
12.75
|
37.48
|
|||||
|
EBIT
|
-23.17
|
-6.53
|
-7.37
|
-11.58
|
10.26
|
-51.10
|
|||||
|
Interest
|
20.02
|
9.76
|
8.85
|
7.58
|
7.53
|
25.95
|
|||||
|
Other Income
|
64.42
|
87.77
|
80.93
|
67.59
|
61.54
|
58.96
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
21.23
|
71.48
|
64.71
|
48.44
|
64.27
|
-18.09
|
|||||
|
Provision for Tax
|
6.61
|
8.43
|
7.52
|
15.05
|
15.55
|
43.72
|
|||||
|
Profit after Tax
|
14.62
|
63.05
|
57.19
|
33.39
|
48.72
|
-61.81
|
|||||
|
Minority Interest
|
7.78
|
17.37
|
2.83
|
29.37
|
12.10
|
15.03
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-9.49
|
5.20
|
46.70
|
-55.54
|
14.32
|
-46.78
|
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
|
1,509.22
|
1,549.09
|
1,536.78
|
1,432.00
|
1,504.43
|
1,452.79
|
|||||
|
Minority Interest
|
7.78
|
37.55
|
54.92
|
57.73
|
87.08
|
99.37
|
|||||
|
Non-Current Liabilities
|
174.49
|
15.64
|
14.31
|
12.83
|
90.21
|
96.36
|
|||||
|
Current Liabilities
|
177.39
|
119.15
|
92.09
|
95.73
|
155.83
|
292.02
|
|||||
|
Total Liabilities
|
1,890.90
|
1,784.36
|
1,773.69
|
1,692.10
|
1,837.55
|
1,940.54
|
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
|
1,194.24
|
1,174.12
|
1,095.11
|
965.48
|
1,298.49
|
1,340.90
|
|||||
|
Current Assets
|
693.32
|
463.60
|
454.47
|
489.95
|
539.06
|
599.64
|
|||||
|
Total Assets
|
1,890.90
|
1,784.36
|
1,773.69
|
1,692.10
|
1,837.55
|
1,940.54
|
|||||
|
Total Debt*
|
--
|
99.11
|
70.54
|
80.86
|
154.19
|
227.30
|
|||||
|
Net Current Assets
|
515.92
|
344.45
|
362.38
|
394.22
|
383.23
|
307.62
|
|||||
|
Contingent Liabilities
|
--
|
73.65
|
74.77
|
89.83
|
92.68
|
71.15
|
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
|
--
|
-28.30
|
8.91
|
0.54
|
161.27
|
129.95
|
|||||
|
Cash Flow from Investing Activities
|
--
|
20.61
|
21.05
|
8.33
|
-70.53
|
-91.12
|
|||||
|
Cash from Financing Activities
|
--
|
7.55
|
-40.63
|
1.93
|
-94.20
|
-107.76
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.14
|
-10.68
|
10.80
|
-3.46
|
-68.94
|
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 (₹)
|
31.41
|
7.30
|
65.50
|
-77.90
|
20.09
|
-65.62
|
|||||
|
Cash EPS (₹)
|
-13.31
|
100.39
|
95.28
|
63.29
|
86.21
|
-34.13
|
|||||
|
Adjusted Book Value (₹)
|
2,122.16
|
2,172.72
|
2,155.46
|
2,008.50
|
2,110.10
|
2,037.66
|
|||||
|
Dividend per Share (₹)
|
0.41
|
3.00
|
3.00
|
1.50
|
1.00
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-39.70
|
12.49
|
0.75
|
226.20
|
182.26
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.15
|
104.29
|
97.75
|
334.86
|
152.34
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.99
|
4.71
|
3.53
|
4.30
|
0.47
|
|||||
|
ROE (%)
|
1.45
|
4.09
|
3.85
|
2.27
|
3.29
|
-4.30
|
|||||
|
ROA (%)
|
0.80
|
3.54
|
3.30
|
1.89
|
2.58
|
-3.17
|
|||||
|
EBIT Margin (%)
|
-13.54
|
-4.82
|
-2.75
|
-6.69
|
4.59
|
-10.27
|
|||||
|
Net Margin (%)
|
6.21
|
28.24
|
16.39
|
13.88
|
17.10
|
-11.10
|
|||||
|
Cash Profit Margin (%)
|
--
|
52.82
|
25.35
|
26.09
|
27.53
|
-4.89
|
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 (%)
|
-37.97
|
-49.43
|
54.96
|
-22.55
|
-55.13
|
-13.65
|
|||||
|
EBIT Growth (%)
|
-259.72
|
11.38
|
36.33
|
-212.88
|
120.07
|
-565.49
|
|||||
|
Net Profit Growth (%)
|
-64.89
|
10.25
|
71.28
|
-31.46
|
178.82
|
-356.68
|
|||||
|
EPS Growth (%)
|
10.86
|
-88.86
|
184.09
|
-487.71
|
130.62
|
-242.30
|
|||||
|
Book Value Growth (%)
|
--
|
0.80
|
7.32
|
-4.81
|
3.55
|
1.98
|
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
|
23.36
|
71.87
|
7.70
|
--
|
17.19
|
--
|
|||||
|
Price / Book Value
|
0.35
|
0.24
|
0.23
|
0.17
|
0.16
|
0.12
|
|||||
|
Dividend Yield (%)
|
0.41
|
0.57
|
0.59
|
0.45
|
0.29
|
--
|
|||||
|
EV/EBITDA
|
14.00
|
5.27
|
5.10
|
4.54
|
4.73
|
8.85
|
|||||
|
Close Price (₹)
|
749.80
|
524.60
|
504.25
|
333.20
|
345.45
|
247.50
|
|||||
|
High Price (₹)
|
861.95
|
761.00
|
735.00
|
499.00
|
518.70
|
309.00
|
|||||
|
Low Price (₹)
|
405.00
|
472.10
|
313.00
|
320.00
|
243.00
|
175.30
|
|||||
|
Market Cap (₹ Cr)
|
523.18
|
374.03
|
359.52
|
237.56
|
246.30
|
176.46
|
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
|
0.11
|
0.06
|
0.05
|
0.06
|
0.10
|
0.16
|
|||||
|
Short term debt to equity ratio
|
--
|
0.06
|
0.04
|
0.05
|
0.04
|
0.09
|
|||||
|
Current Ratio
|
3.91
|
3.89
|
4.94
|
5.12
|
3.46
|
2.05
|
|||||
|
Quick Ratio
|
3.66
|
3.52
|
4.88
|
5.07
|
3.10
|
1.31
|
|||||
|
Interest Coverage
|
2.06
|
8.33
|
8.31
|
7.39
|
9.54
|
0.30
|
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 (%)
|
4.81
|
9.09
|
8.50
|
24.84
|
22.63
|
20.52
|
|||||
|
Asset Turnover
|
0.09
|
0.08
|
0.15
|
0.10
|
0.12
|
0.26
|
|||||
|
Receivable days
|
--
|
47.29
|
44.78
|
98.66
|
124.76
|
127.84
|
|||||
|
Inventory Days
|
--
|
66.32
|
6.42
|
64.22
|
224.25
|
155.58
|
|||||
|
Payable days
|
--
|
29.29
|
14.25
|
86.09
|
143.83
|
77.52
|
|||||
|
Cash Conversion Cycle
|
--
|
84.32
|
36.95
|
76.79
|
205.18
|
205.90
|