Market cap
₹50 Cr
Revenue (TTM)
₹17 Cr
P/E Ratio
5.6
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 Income
|
16.73
|
15.27
|
7.03
|
3.35
|
1.26
|
0.61
|
|||||
|
Other Income
|
0.01
|
0.22
|
--
|
0.10
|
--
|
0.30
|
|||||
|
Total Income
|
16.74
|
15.49
|
7.03
|
3.45
|
1.26
|
0.92
|
|||||
|
Interest Expense
|
4.18
|
2.31
|
1.64
|
1.18
|
0.01
|
0.00
|
|||||
|
Operating Expenses
|
0.46
|
2.69
|
0.56
|
0.34
|
0.99
|
0.38
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
12.09
|
10.48
|
4.81
|
1.91
|
0.25
|
0.54
|
|||||
|
Taxes
|
3.13
|
2.21
|
1.21
|
0.46
|
0.13
|
0.06
|
|||||
|
Profit after Tax
|
8.96
|
8.27
|
3.60
|
1.45
|
0.12
|
0.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
8.96
|
8.27
|
3.60
|
1.45
|
0.12
|
0.48
|
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
|
83.50
|
74.08
|
37.68
|
23.58
|
14.10
|
13.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
54.24
|
47.59
|
42.88
|
37.03
|
0.52
|
0.25
|
|||||
|
Total Liabilities
|
138.88
|
121.67
|
80.56
|
60.61
|
14.62
|
14.23
|
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
|
--
|
-33.63
|
-23.86
|
-25.97
|
--
|
0.07
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.07
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
30.16
|
12.98
|
42.98
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-3.47
|
-10.88
|
17.01
|
-0.07
|
0.07
|
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 (₹)
|
5.77
|
5.32
|
3.62
|
3.04
|
0.25
|
1.01
|
|||||
|
Cash EPS (₹)
|
5.77
|
5.33
|
3.64
|
3.08
|
0.27
|
1.01
|
|||||
|
Adjusted Book Value (₹)
|
55.35
|
47.67
|
37.88
|
32.57
|
29.51
|
29.27
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-21.64
|
-26.78
|
-60.68
|
--
|
0.17
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-24.21
|
-28.66
|
-63.22
|
-0.84
|
0.87
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
13.02
|
9.37
|
8.37
|
1.85
|
3.92
|
|||||
|
ROE (%)
|
11.00
|
14.80
|
13.52
|
9.78
|
0.85
|
3.50
|
|||||
|
ROA (%)
|
6.88
|
8.18
|
5.10
|
3.85
|
0.83
|
3.39
|
|||||
|
EBIT Margin (%)
|
97.21
|
82.32
|
91.75
|
89.25
|
20.63
|
38.17
|
|||||
|
Net Margin (%)
|
53.52
|
53.39
|
51.21
|
42.03
|
9.52
|
52.35
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
54.22
|
51.49
|
43.88
|
10.32
|
78.66
|
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 (%)
|
-2.81
|
117.21
|
109.85
|
165.87
|
105.25
|
-52.26
|
|||||
|
EBIT Growth (%)
|
12.82
|
94.88
|
115.72
|
1,050.00
|
10.97
|
106.23
|
|||||
|
Net Profit Growth (%)
|
-15.97
|
129.72
|
148.28
|
1,108.33
|
-75.04
|
1,561.69
|
|||||
|
EPS Growth (%)
|
-7.70
|
47.03
|
19.26
|
1,108.35
|
-75.05
|
1,562.21
|
|||||
|
Book Value Growth (%)
|
--
|
96.60
|
142.16
|
10.35
|
0.88
|
3.56
|
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
|
5.61
|
5.26
|
10.20
|
8.75
|
48.65
|
10.99
|
|||||
|
Price / Book Value
|
0.58
|
0.59
|
1.09
|
0.82
|
0.41
|
0.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.81
|
6.66
|
11.59
|
10.21
|
21.36
|
9.51
|
|||||
|
Close Price (₹)
|
33.67
|
27.97
|
41.22
|
26.55
|
12.22
|
11.06
|
|||||
|
High Price (₹)
|
55.00
|
56.35
|
53.30
|
30.83
|
19.84
|
19.04
|
|||||
|
Low Price (₹)
|
27.80
|
26.50
|
22.40
|
8.96
|
9.59
|
10.84
|
|||||
|
Market Cap (₹ Cr)
|
50.25
|
43.47
|
40.99
|
12.69
|
5.84
|
5.28
|
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
|
--
|
0.60
|
1.07
|
2.32
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.60
|
1.07
|
1.53
|
--
|
--
|
|||||
|
Current Ratio
|
2.56
|
2.56
|
1.88
|
1.64
|
27.98
|
57.19
|
|||||
|
Quick Ratio
|
2.56
|
2.56
|
1.88
|
1.64
|
27.98
|
57.19
|
|||||
|
Interest Coverage
|
3.89
|
5.54
|
3.93
|
2.62
|
26.00
|
5,387.00
|