Market cap
₹75 Cr
Revenue (TTM)
₹182 Cr
P/E Ratio
14.9
P/B Ratio
2.4
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
|
182.49
|
128.98
|
83.66
|
126.64
|
140.47
|
74.88
|
|||||
|
Total Income
|
182.62
|
129.12
|
83.75
|
126.75
|
140.52
|
74.90
|
|||||
|
Total Expenditure
|
173.51
|
123.33
|
82.39
|
123.54
|
134.84
|
72.09
|
|||||
|
EBITDA
|
8.99
|
5.65
|
1.27
|
3.11
|
5.63
|
2.79
|
|||||
|
Depreciation
|
0.90
|
0.69
|
0.64
|
0.50
|
0.49
|
0.44
|
|||||
|
EBIT
|
8.09
|
4.97
|
0.62
|
2.61
|
5.14
|
2.35
|
|||||
|
Interest
|
0.87
|
0.74
|
0.49
|
0.46
|
0.47
|
0.26
|
|||||
|
Other Income
|
0.13
|
0.14
|
0.09
|
0.10
|
0.06
|
0.02
|
|||||
|
Exceptional Items
|
-0.43
|
-0.14
|
-0.17
|
-0.53
|
-0.19
|
0.00
|
|||||
|
Profit before Tax
|
6.92
|
4.23
|
0.06
|
1.72
|
4.54
|
2.11
|
|||||
|
Provision for Tax
|
1.88
|
0.93
|
0.14
|
0.67
|
0.97
|
0.08
|
|||||
|
Profit after Tax
|
5.04
|
3.30
|
-0.08
|
1.05
|
3.57
|
2.03
|
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
|
29.97
|
22.62
|
19.31
|
19.37
|
17.99
|
14.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.63
|
2.92
|
0.44
|
0.84
|
0.79
|
0.37
|
|||||
|
Current Liabilities
|
15.33
|
12.52
|
8.26
|
5.96
|
10.92
|
6.72
|
|||||
|
Total Liabilities
|
47.92
|
38.06
|
28.00
|
26.18
|
29.70
|
21.56
|
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
|
18.31
|
15.15
|
11.77
|
11.92
|
8.89
|
8.51
|
|||||
|
Current Assets
|
26.21
|
22.91
|
16.23
|
14.26
|
20.81
|
13.05
|
|||||
|
Total Assets
|
47.92
|
38.06
|
28.00
|
26.18
|
29.70
|
21.56
|
|||||
|
Total Debt*
|
--
|
9.87
|
5.78
|
4.51
|
6.82
|
4.54
|
|||||
|
Net Current Assets
|
10.88
|
10.39
|
7.98
|
8.30
|
9.89
|
6.33
|
|||||
|
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
|
--
|
1.75
|
1.24
|
5.16
|
2.31
|
1.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.23
|
-0.74
|
-4.12
|
-1.02
|
-0.92
|
|||||
|
Cash from Financing Activities
|
--
|
1.48
|
-1.04
|
-0.65
|
-0.64
|
0.21
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-1.00
|
-0.54
|
0.40
|
0.65
|
0.46
|
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 (₹)
|
6.10
|
3.86
|
-0.09
|
1.23
|
4.17
|
2.38
|
|||||
|
Cash EPS (₹)
|
5.38
|
4.66
|
0.66
|
1.82
|
4.75
|
2.89
|
|||||
|
Adjusted Book Value (₹)
|
32.76
|
25.27
|
21.40
|
21.48
|
19.87
|
15.76
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
2.04
|
1.45
|
6.04
|
2.70
|
1.38
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-4.53
|
-0.77
|
-1.04
|
0.62
|
-0.08
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
17.90
|
2.34
|
9.34
|
23.92
|
15.17
|
|||||
|
ROE (%)
|
19.91
|
16.53
|
-0.43
|
5.96
|
23.41
|
16.30
|
|||||
|
ROA (%)
|
11.73
|
9.99
|
-0.29
|
3.77
|
13.92
|
10.08
|
|||||
|
EBIT Margin (%)
|
4.43
|
3.85
|
0.75
|
2.06
|
3.66
|
3.13
|
|||||
|
Net Margin (%)
|
2.76
|
2.56
|
-0.10
|
0.83
|
2.54
|
2.71
|
|||||
|
Cash Profit Margin (%)
|
--
|
3.09
|
0.67
|
1.23
|
2.89
|
3.30
|
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 (%)
|
32.61
|
54.17
|
-33.94
|
-9.84
|
87.59
|
71.53
|
|||||
|
EBIT Growth (%)
|
50.45
|
695.39
|
-76.05
|
-49.25
|
118.80
|
431.87
|
|||||
|
Net Profit Growth (%)
|
45.06
|
4,245.23
|
-107.56
|
-70.47
|
75.57
|
551.79
|
|||||
|
EPS Growth (%)
|
35.54
|
4,243.82
|
-107.56
|
-70.47
|
75.57
|
551.87
|
|||||
|
Book Value Growth (%)
|
--
|
18.08
|
-0.37
|
8.12
|
26.11
|
17.75
|
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
|
14.85
|
7.16
|
--
|
31.09
|
7.55
|
9.70
|
|||||
|
Price / Book Value
|
2.44
|
1.09
|
1.14
|
1.78
|
1.59
|
1.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.06
|
5.74
|
18.68
|
11.05
|
5.70
|
8.40
|
|||||
|
Close Price (₹)
|
60.09
|
27.61
|
24.34
|
38.29
|
31.50
|
23.05
|
|||||
|
High Price (₹)
|
78.69
|
40.25
|
67.30
|
122.95
|
66.45
|
23.40
|
|||||
|
Low Price (₹)
|
25.27
|
22.41
|
23.18
|
29.20
|
22.10
|
3.10
|
|||||
|
Market Cap (₹ Cr)
|
74.91
|
23.62
|
20.81
|
32.75
|
26.94
|
19.72
|
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
|
0.05
|
0.46
|
0.32
|
0.25
|
0.40
|
0.34
|
|||||
|
Short term debt to equity ratio
|
--
|
0.31
|
0.30
|
0.19
|
0.31
|
0.28
|
|||||
|
Current Ratio
|
1.71
|
1.83
|
1.97
|
2.39
|
1.91
|
1.94
|
|||||
|
Quick Ratio
|
0.56
|
0.42
|
0.69
|
1.17
|
0.68
|
0.74
|
|||||
|
Interest Coverage
|
8.98
|
6.69
|
1.12
|
4.72
|
10.72
|
9.25
|
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 (%)
|
3.28
|
2.96
|
4.32
|
2.14
|
2.99
|
4.80
|
|||||
|
Asset Turnover
|
4.24
|
3.91
|
3.09
|
4.53
|
5.48
|
3.72
|
|||||
|
Receivable days
|
--
|
10.52
|
13.81
|
9.97
|
10.13
|
17.01
|
|||||
|
Inventory Days
|
--
|
39.98
|
38.97
|
29.75
|
28.15
|
36.49
|
|||||
|
Payable days
|
--
|
7.85
|
5.83
|
4.62
|
4.98
|
14.99
|
|||||
|
Cash Conversion Cycle
|
--
|
42.64
|
46.95
|
35.10
|
33.30
|
38.52
|