Market cap
₹44 Cr
Revenue (TTM)
₹42 Cr
P/E Ratio
36.1
P/B Ratio
0.6
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
|
42.04
|
43.91
|
42.37
|
46.52
|
37.35
|
16.03
|
|||||
|
Total Income
|
42.63
|
44.33
|
43.87
|
46.66
|
37.45
|
16.13
|
|||||
|
Total Expenditure
|
39.41
|
41.12
|
39.71
|
42.87
|
35.14
|
15.04
|
|||||
|
EBITDA
|
2.62
|
2.78
|
2.66
|
3.66
|
2.21
|
0.99
|
|||||
|
Depreciation
|
0.67
|
0.54
|
0.56
|
0.58
|
0.62
|
0.65
|
|||||
|
EBIT
|
1.95
|
2.24
|
2.10
|
3.08
|
1.59
|
0.35
|
|||||
|
Interest
|
0.79
|
0.70
|
0.80
|
0.93
|
0.95
|
0.79
|
|||||
|
Other Income
|
0.60
|
0.43
|
1.50
|
0.14
|
0.10
|
0.10
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.76
|
8.32
|
6.18
|
3.69
|
3.37
|
2.85
|
|||||
|
Provision for Tax
|
0.39
|
0.20
|
0.34
|
0.43
|
0.04
|
-0.11
|
|||||
|
Profit after Tax
|
1.37
|
8.12
|
5.84
|
3.26
|
3.33
|
2.97
|
|||||
|
Minority Interest
|
-0.15
|
-0.48
|
-0.68
|
-1.04
|
-1.32
|
0.26
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.22
|
7.65
|
5.17
|
2.22
|
2.01
|
3.23
|
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
|
67.09
|
143.05
|
105.33
|
75.06
|
69.26
|
66.13
|
|||||
|
Minority Interest
|
-0.15
|
3.16
|
2.68
|
2.01
|
0.97
|
-0.35
|
|||||
|
Non-Current Liabilities
|
5.31
|
5.47
|
5.64
|
5.67
|
6.17
|
5.90
|
|||||
|
Current Liabilities
|
11.66
|
8.58
|
9.18
|
11.24
|
8.53
|
8.70
|
|||||
|
Total Liabilities
|
87.63
|
160.51
|
123.01
|
94.26
|
85.08
|
80.55
|
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
|
7.67
|
143.59
|
107.24
|
79.14
|
73.63
|
70.22
|
|||||
|
Current Assets
|
20.14
|
16.68
|
15.60
|
14.84
|
11.29
|
10.17
|
|||||
|
Total Assets
|
87.63
|
160.51
|
123.01
|
94.26
|
85.08
|
80.55
|
|||||
|
Total Debt*
|
--
|
9.19
|
11.62
|
13.55
|
11.55
|
10.75
|
|||||
|
Net Current Assets
|
8.48
|
8.10
|
6.42
|
3.60
|
2.77
|
1.47
|
|||||
|
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
|
--
|
3.64
|
3.41
|
0.93
|
0.34
|
2.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.46
|
-0.71
|
-1.90
|
-0.47
|
-0.85
|
|||||
|
Cash from Financing Activities
|
--
|
-3.13
|
-2.73
|
1.07
|
0.11
|
-1.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.05
|
-0.03
|
0.09
|
-0.02
|
-0.20
|
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 (₹)
|
0.88
|
5.52
|
3.73
|
1.60
|
1.45
|
2.33
|
|||||
|
Cash EPS (₹)
|
0.88
|
6.26
|
4.62
|
2.77
|
2.85
|
2.61
|
|||||
|
Adjusted Book Value (₹)
|
49.26
|
103.29
|
76.05
|
54.20
|
50.01
|
47.75
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
2.63
|
2.46
|
0.67
|
0.24
|
1.82
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
6.90
|
4.37
|
0.65
|
1.28
|
3.11
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.70
|
6.79
|
5.45
|
5.49
|
4.93
|
|||||
|
ROE (%)
|
1.15
|
6.54
|
6.48
|
4.52
|
4.92
|
4.72
|
|||||
|
ROA (%)
|
1.10
|
5.74
|
5.39
|
3.64
|
4.03
|
3.85
|
|||||
|
EBIT Margin (%)
|
4.63
|
5.10
|
4.97
|
6.62
|
4.26
|
2.17
|
|||||
|
Net Margin (%)
|
3.20
|
18.32
|
13.32
|
6.98
|
8.89
|
18.41
|
|||||
|
Cash Profit Margin (%)
|
--
|
19.73
|
15.10
|
8.25
|
10.56
|
22.55
|
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 (%)
|
-1.22
|
3.62
|
-8.92
|
24.56
|
133.01
|
-32.89
|
|||||
|
EBIT Growth (%)
|
-9.78
|
6.47
|
-31.62
|
93.46
|
357.05
|
-15.28
|
|||||
|
Net Profit Growth (%)
|
-83.64
|
39.01
|
79.27
|
-2.07
|
12.08
|
902.76
|
|||||
|
EPS Growth (%)
|
-83.63
|
47.99
|
132.73
|
10.41
|
-37.82
|
-51.45
|
|||||
|
Book Value Growth (%)
|
--
|
35.81
|
40.33
|
8.37
|
4.73
|
10.56
|
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
|
36.09
|
10.66
|
13.73
|
24.30
|
19.29
|
7.50
|
|||||
|
Price / Book Value
|
0.64
|
0.57
|
0.67
|
0.72
|
0.56
|
0.37
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.36
|
26.93
|
18.94
|
17.04
|
21.05
|
30.62
|
|||||
|
Close Price (₹)
|
31.40
|
58.85
|
51.20
|
38.95
|
28.00
|
17.50
|
|||||
|
High Price (₹)
|
58.95
|
114.99
|
81.00
|
110.60
|
33.80
|
18.15
|
|||||
|
Low Price (₹)
|
27.01
|
42.55
|
40.89
|
26.55
|
13.05
|
5.60
|
|||||
|
Market Cap (₹ Cr)
|
43.96
|
81.51
|
70.91
|
53.94
|
38.78
|
24.24
|
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
|
0.08
|
0.06
|
0.11
|
0.18
|
0.17
|
0.16
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.05
|
0.10
|
0.07
|
0.07
|
|||||
|
Current Ratio
|
1.73
|
1.94
|
1.70
|
1.32
|
1.32
|
1.17
|
|||||
|
Quick Ratio
|
1.38
|
1.38
|
1.12
|
0.58
|
0.83
|
0.74
|
|||||
|
Interest Coverage
|
3.23
|
12.87
|
8.77
|
4.95
|
4.53
|
4.60
|
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 (%)
|
7.41
|
16.17
|
13.48
|
6.16
|
12.28
|
24.24
|
|||||
|
Asset Turnover
|
0.34
|
0.31
|
0.39
|
0.52
|
0.45
|
0.21
|
|||||
|
Receivable days
|
--
|
53.25
|
36.94
|
29.24
|
41.40
|
93.48
|
|||||
|
Inventory Days
|
--
|
42.26
|
59.02
|
49.33
|
38.95
|
84.40
|
|||||
|
Payable days
|
--
|
33.07
|
24.01
|
25.38
|
36.06
|
91.30
|
|||||
|
Cash Conversion Cycle
|
--
|
62.43
|
71.95
|
53.19
|
44.29
|
86.58
|