Market cap
₹122 Cr
Revenue (TTM)
₹232 Cr
P/E Ratio
4.9
P/B Ratio
2.1
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
|
232.30
|
168.71
|
144.35
|
177.88
|
103.48
|
69.41
|
|||||
|
Total Income
|
234.52
|
169.96
|
145.44
|
178.17
|
104.40
|
69.84
|
|||||
|
Total Expenditure
|
222.42
|
160.54
|
137.19
|
165.83
|
96.05
|
66.59
|
|||||
|
EBITDA
|
9.88
|
8.17
|
7.16
|
12.04
|
7.43
|
2.81
|
|||||
|
Depreciation
|
4.09
|
3.97
|
4.12
|
4.28
|
3.78
|
3.82
|
|||||
|
EBIT
|
5.79
|
4.20
|
3.04
|
7.76
|
3.65
|
-1.01
|
|||||
|
Interest
|
3.62
|
3.50
|
3.47
|
4.80
|
6.29
|
3.56
|
|||||
|
Other Income
|
2.22
|
1.25
|
1.08
|
0.30
|
0.92
|
0.43
|
|||||
|
Exceptional Items
|
26.40
|
--
|
-0.01
|
13.32
|
--
|
--
|
|||||
|
Profit before Tax
|
30.80
|
1.95
|
0.64
|
16.58
|
-1.71
|
-4.14
|
|||||
|
Provision for Tax
|
5.86
|
0.82
|
0.26
|
4.02
|
-0.40
|
-0.86
|
|||||
|
Profit after Tax
|
24.94
|
1.13
|
0.38
|
12.56
|
-1.31
|
-3.27
|
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
|
52.84
|
34.44
|
32.70
|
32.32
|
19.75
|
21.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22.43
|
7.99
|
7.75
|
9.15
|
8.18
|
1.46
|
|||||
|
Current Liabilities
|
61.47
|
49.60
|
40.29
|
45.53
|
52.05
|
48.14
|
|||||
|
Total Liabilities
|
136.74
|
98.89
|
86.29
|
92.81
|
86.90
|
77.21
|
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
|
42.33
|
38.31
|
37.56
|
38.88
|
37.12
|
38.51
|
|||||
|
Current Assets
|
89.19
|
53.26
|
43.17
|
48.10
|
42.86
|
32.19
|
|||||
|
Total Assets
|
136.74
|
98.89
|
86.29
|
92.81
|
86.90
|
77.21
|
|||||
|
Total Debt*
|
--
|
32.08
|
25.85
|
28.62
|
33.72
|
21.80
|
|||||
|
Net Current Assets
|
27.72
|
3.66
|
2.89
|
2.58
|
-9.20
|
-15.94
|
|||||
|
Contingent Liabilities
|
--
|
10.51
|
8.05
|
8.34
|
8.34
|
12.10
|
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
|
--
|
1.88
|
8.44
|
7.89
|
-4.15
|
5.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.74
|
-2.84
|
1.69
|
-1.57
|
-3.19
|
|||||
|
Cash from Financing Activities
|
--
|
1.12
|
-6.23
|
-9.92
|
6.10
|
-2.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.26
|
-0.62
|
-0.34
|
0.38
|
-0.03
|
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 (₹)
|
2.39
|
-0.24
|
0.28
|
9.29
|
-0.97
|
-2.42
|
|||||
|
Cash EPS (₹)
|
18.45
|
3.77
|
3.33
|
12.45
|
1.82
|
0.40
|
|||||
|
Adjusted Book Value (₹)
|
43.80
|
25.47
|
24.18
|
23.90
|
14.60
|
15.60
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.32
|
6.24
|
5.84
|
-3.07
|
4.10
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-5.01
|
3.55
|
5.87
|
-8.40
|
-0.28
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.71
|
6.89
|
37.39
|
9.49
|
-1.31
|
|||||
|
ROE (%)
|
7.27
|
3.36
|
1.17
|
48.26
|
-6.44
|
-14.50
|
|||||
|
ROA (%)
|
21.17
|
1.29
|
0.45
|
15.05
|
-1.74
|
-4.30
|
|||||
|
EBIT Margin (%)
|
2.49
|
2.49
|
2.11
|
4.37
|
3.53
|
-1.45
|
|||||
|
Net Margin (%)
|
10.64
|
0.66
|
0.26
|
7.05
|
-1.26
|
-4.69
|
|||||
|
Cash Profit Margin (%)
|
--
|
2.97
|
3.09
|
9.23
|
2.38
|
0.78
|
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 (%)
|
23.59
|
16.87
|
-18.85
|
71.90
|
49.09
|
-31.47
|
|||||
|
EBIT Growth (%)
|
4.14
|
38.16
|
-60.85
|
112.48
|
463.20
|
86.61
|
|||||
|
Net Profit Growth (%)
|
44.18
|
196.37
|
-96.97
|
1,055.59
|
59.85
|
38.98
|
|||||
|
EPS Growth (%)
|
1,012.03
|
-186.78
|
-96.97
|
1,055.61
|
59.85
|
38.98
|
|||||
|
Book Value Growth (%)
|
--
|
5.34
|
1.18
|
63.67
|
-6.42
|
-12.28
|
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
|
4.88
|
--
|
130.43
|
2.31
|
--
|
--
|
|||||
|
Price / Book Value
|
2.05
|
1.77
|
1.52
|
0.90
|
1.92
|
0.97
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.89
|
9.68
|
8.81
|
4.43
|
8.31
|
12.26
|
|||||
|
Close Price (₹)
|
96.90
|
44.97
|
36.69
|
21.47
|
28.00
|
15.15
|
|||||
|
High Price (₹)
|
149.30
|
60.54
|
50.10
|
33.95
|
34.55
|
28.35
|
|||||
|
Low Price (₹)
|
29.70
|
32.20
|
16.51
|
15.05
|
11.45
|
12.00
|
|||||
|
Market Cap (₹ Cr)
|
121.70
|
60.80
|
49.61
|
29.03
|
37.86
|
20.49
|
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
|
0.28
|
0.93
|
0.79
|
0.89
|
1.71
|
1.03
|
|||||
|
Short term debt to equity ratio
|
--
|
0.62
|
0.43
|
0.50
|
1.07
|
0.79
|
|||||
|
Current Ratio
|
1.45
|
1.07
|
1.07
|
1.06
|
0.82
|
0.67
|
|||||
|
Quick Ratio
|
0.76
|
0.32
|
0.36
|
0.55
|
0.28
|
0.35
|
|||||
|
Interest Coverage
|
9.52
|
1.56
|
1.19
|
4.45
|
0.73
|
-0.16
|
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 (%)
|
7.51
|
5.36
|
4.76
|
4.43
|
6.12
|
11.79
|
|||||
|
Asset Turnover
|
1.97
|
1.96
|
1.74
|
2.19
|
1.37
|
0.92
|
|||||
|
Receivable days
|
--
|
16.94
|
18.49
|
14.22
|
25.61
|
59.70
|
|||||
|
Inventory Days
|
--
|
70.46
|
64.78
|
51.34
|
77.00
|
83.03
|
|||||
|
Payable days
|
--
|
50.23
|
56.36
|
42.39
|
84.91
|
195.04
|
|||||
|
Cash Conversion Cycle
|
--
|
37.17
|
26.92
|
23.17
|
17.70
|
-52.31
|