Market cap
₹46 Cr
Revenue (TTM)
₹85 Cr
P/E Ratio
22.8
P/B Ratio
0.9
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
|
85.40
|
91.91
|
75.30
|
97.96
|
90.44
|
82.36
|
|||||
|
Total Income
|
86.46
|
94.03
|
77.04
|
99.29
|
91.96
|
83.79
|
|||||
|
Total Expenditure
|
80.95
|
88.00
|
71.43
|
93.79
|
86.96
|
78.52
|
|||||
|
EBITDA
|
4.45
|
3.91
|
3.87
|
4.18
|
3.48
|
3.84
|
|||||
|
Depreciation
|
1.76
|
1.86
|
1.86
|
1.80
|
1.30
|
1.34
|
|||||
|
EBIT
|
2.69
|
2.05
|
2.01
|
2.37
|
2.18
|
2.50
|
|||||
|
Interest
|
1.17
|
1.35
|
1.11
|
0.88
|
0.68
|
1.07
|
|||||
|
Other Income
|
1.06
|
2.12
|
1.74
|
1.33
|
1.52
|
1.43
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.58
|
2.82
|
2.63
|
2.82
|
3.02
|
2.86
|
|||||
|
Provision for Tax
|
0.57
|
0.72
|
0.68
|
0.75
|
0.80
|
0.71
|
|||||
|
Profit after Tax
|
2.01
|
2.10
|
1.96
|
2.06
|
2.22
|
2.16
|
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
|
53.12
|
51.71
|
50.23
|
37.25
|
35.19
|
33.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-0.15
|
-0.11
|
-0.06
|
-0.01
|
0.03
|
0.01
|
|||||
|
Current Liabilities
|
24.90
|
24.90
|
22.19
|
33.45
|
37.70
|
22.45
|
|||||
|
Total Liabilities
|
77.87
|
76.62
|
72.43
|
70.69
|
72.91
|
55.91
|
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
|
17.03
|
19.18
|
20.37
|
16.41
|
16.81
|
12.18
|
|||||
|
Current Assets
|
60.82
|
57.32
|
52.00
|
54.27
|
56.10
|
43.73
|
|||||
|
Total Assets
|
77.87
|
76.62
|
72.43
|
70.69
|
72.91
|
55.91
|
|||||
|
Total Debt*
|
--
|
19.24
|
17.20
|
22.82
|
23.96
|
12.45
|
|||||
|
Net Current Assets
|
35.92
|
32.42
|
29.80
|
20.83
|
18.40
|
21.28
|
|||||
|
Contingent Liabilities
|
--
|
5.21
|
6.01
|
6.01
|
1.90
|
0.80
|
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
|
--
|
-1.34
|
3.32
|
3.31
|
-11.10
|
13.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.30
|
-3.65
|
-1.29
|
-4.34
|
-0.88
|
|||||
|
Cash from Financing Activities
|
--
|
0.28
|
2.58
|
-1.90
|
8.99
|
-6.16
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.76
|
2.25
|
0.12
|
-6.46
|
6.80
|
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 (₹)
|
0.16
|
0.17
|
0.16
|
0.22
|
0.23
|
0.23
|
|||||
|
Cash EPS (₹)
|
0.16
|
0.32
|
0.31
|
0.40
|
0.37
|
0.37
|
|||||
|
Adjusted Book Value (₹)
|
4.28
|
4.14
|
4.02
|
3.89
|
3.68
|
3.50
|
|||||
|
Dividend per Share (₹)
|
--
|
0.05
|
--
|
--
|
0.05
|
0.05
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.11
|
1.33
|
1.73
|
-5.80
|
7.24
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.24
|
-0.86
|
0.19
|
-8.71
|
6.36
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.02
|
5.87
|
6.21
|
7.05
|
8.27
|
|||||
|
ROE (%)
|
3.80
|
4.13
|
4.47
|
5.69
|
6.47
|
6.66
|
|||||
|
ROA (%)
|
2.62
|
2.83
|
2.74
|
2.87
|
3.45
|
3.88
|
|||||
|
EBIT Margin (%)
|
3.15
|
2.23
|
2.67
|
2.42
|
2.41
|
3.04
|
|||||
|
Net Margin (%)
|
2.32
|
2.24
|
2.54
|
2.08
|
2.41
|
2.57
|
|||||
|
Cash Profit Margin (%)
|
--
|
4.31
|
5.07
|
3.95
|
3.89
|
4.24
|
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 (%)
|
-11.12
|
22.06
|
-23.13
|
8.31
|
9.82
|
-15.31
|
|||||
|
EBIT Growth (%)
|
-12.94
|
1.89
|
-15.41
|
8.72
|
-12.81
|
-6.24
|
|||||
|
Net Profit Growth (%)
|
-6.94
|
7.50
|
-5.08
|
-7.17
|
2.93
|
69.12
|
|||||
|
EPS Growth (%)
|
-6.94
|
7.48
|
-27.37
|
-7.18
|
2.94
|
69.12
|
|||||
|
Book Value Growth (%)
|
--
|
2.94
|
34.87
|
5.86
|
5.21
|
6.89
|
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
|
22.82
|
22.89
|
4.97
|
16.19
|
19.73
|
13.08
|
|||||
|
Price / Book Value
|
0.86
|
0.93
|
0.97
|
0.90
|
1.25
|
0.84
|
|||||
|
Dividend Yield (%)
|
--
|
1.30
|
--
|
--
|
1.09
|
1.69
|
|||||
|
EV/EBITDA
|
11.31
|
10.27
|
10.64
|
9.50
|
12.79
|
5.77
|
|||||
|
Close Price (₹)
|
3.86
|
3.85
|
3.89
|
3.49
|
4.58
|
2.95
|
|||||
|
High Price (₹)
|
6.10
|
6.19
|
5.56
|
6.72
|
11.28
|
4.92
|
|||||
|
Low Price (₹)
|
3.55
|
3.67
|
3.30
|
3.25
|
2.85
|
2.14
|
|||||
|
Market Cap (₹ Cr)
|
45.88
|
48.12
|
48.60
|
33.37
|
43.80
|
28.22
|
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
|
--
|
0.37
|
0.34
|
0.61
|
0.68
|
0.37
|
|||||
|
Short term debt to equity ratio
|
--
|
0.37
|
0.34
|
0.61
|
0.68
|
0.37
|
|||||
|
Current Ratio
|
2.44
|
2.30
|
2.34
|
1.62
|
1.49
|
1.95
|
|||||
|
Quick Ratio
|
1.52
|
1.37
|
1.22
|
0.77
|
0.70
|
1.38
|
|||||
|
Interest Coverage
|
3.21
|
3.10
|
3.37
|
4.18
|
5.43
|
3.67
|
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 (%)
|
9.93
|
12.50
|
14.70
|
12.02
|
11.89
|
13.09
|
|||||
|
Asset Turnover
|
1.11
|
1.23
|
1.05
|
1.36
|
1.40
|
1.48
|
|||||
|
Receivable days
|
--
|
44.80
|
55.36
|
41.96
|
43.45
|
59.92
|
|||||
|
Inventory Days
|
--
|
95.49
|
129.13
|
108.15
|
85.63
|
51.90
|
|||||
|
Payable days
|
--
|
20.66
|
42.53
|
53.40
|
60.39
|
41.04
|
|||||
|
Cash Conversion Cycle
|
--
|
119.62
|
141.96
|
96.71
|
68.69
|
70.78
|