Market cap
₹18 Cr
Revenue (TTM)
₹28 Cr
P/E Ratio
4.3
P/B Ratio
0.7
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
|
27.69
|
35.06
|
31.57
|
34.44
|
30.76
|
20.46
|
|||||
|
Total Income
|
27.80
|
35.09
|
31.66
|
34.46
|
30.80
|
20.49
|
|||||
|
Total Expenditure
|
24.67
|
31.14
|
28.05
|
31.43
|
28.17
|
18.68
|
|||||
|
EBITDA
|
3.02
|
3.92
|
3.52
|
3.02
|
2.59
|
1.77
|
|||||
|
Depreciation
|
0.94
|
0.92
|
0.89
|
0.80
|
0.82
|
0.62
|
|||||
|
EBIT
|
2.08
|
3.00
|
2.63
|
2.22
|
1.77
|
1.16
|
|||||
|
Interest
|
3.46
|
2.47
|
1.72
|
1.15
|
0.90
|
1.08
|
|||||
|
Other Income
|
0.11
|
0.03
|
0.09
|
0.02
|
0.04
|
0.03
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.27
|
4.91
|
0.46
|
1.15
|
1.78
|
0.22
|
|||||
|
Provision for Tax
|
0.09
|
0.13
|
0.18
|
0.20
|
0.17
|
0.03
|
|||||
|
Profit after Tax
|
-1.36
|
4.78
|
0.27
|
0.95
|
1.61
|
0.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
5.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
4.03
|
4.78
|
0.27
|
0.95
|
1.61
|
0.19
|
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
|
26.31
|
20.50
|
15.65
|
15.31
|
14.32
|
12.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
29.22
|
11.19
|
4.28
|
3.23
|
3.52
|
3.61
|
|||||
|
Current Liabilities
|
26.60
|
25.54
|
19.47
|
14.68
|
13.70
|
11.87
|
|||||
|
Total Liabilities
|
82.13
|
57.24
|
39.40
|
33.21
|
31.54
|
28.01
|
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
|
22.93
|
17.82
|
13.69
|
11.58
|
11.74
|
10.57
|
|||||
|
Current Assets
|
59.15
|
39.43
|
25.71
|
21.63
|
19.79
|
17.45
|
|||||
|
Total Assets
|
82.13
|
57.24
|
39.40
|
33.21
|
31.54
|
28.01
|
|||||
|
Total Debt*
|
--
|
32.17
|
18.48
|
13.97
|
12.07
|
9.76
|
|||||
|
Net Current Assets
|
32.55
|
13.88
|
6.24
|
6.95
|
6.10
|
5.58
|
|||||
|
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
|
--
|
0.66
|
1.28
|
2.39
|
5.41
|
0.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.98
|
-2.97
|
-0.83
|
-2.19
|
-0.12
|
|||||
|
Cash from Financing Activities
|
--
|
4.23
|
-0.43
|
-1.40
|
-1.38
|
0.22
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.10
|
-2.12
|
0.16
|
1.84
|
0.17
|
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 (₹)
|
11.99
|
14.21
|
0.81
|
2.82
|
4.77
|
0.57
|
|||||
|
Cash EPS (₹)
|
11.99
|
16.94
|
3.47
|
5.19
|
7.22
|
2.41
|
|||||
|
Adjusted Book Value (₹)
|
73.33
|
60.97
|
46.54
|
45.52
|
42.57
|
37.28
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
1.95
|
3.81
|
7.12
|
16.10
|
0.19
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-7.10
|
-12.98
|
0.25
|
8.78
|
-3.22
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
17.01
|
6.85
|
8.27
|
10.98
|
5.97
|
|||||
|
ROE (%)
|
15.59
|
26.43
|
1.76
|
6.40
|
11.96
|
1.54
|
|||||
|
ROA (%)
|
-1.95
|
9.89
|
0.75
|
2.93
|
5.39
|
0.73
|
|||||
|
EBIT Margin (%)
|
7.52
|
8.55
|
8.32
|
6.44
|
5.74
|
5.65
|
|||||
|
Net Margin (%)
|
-4.89
|
13.62
|
0.86
|
2.75
|
5.21
|
0.93
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
16.25
|
3.69
|
5.07
|
7.90
|
3.95
|
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 (%)
|
-20.16
|
11.05
|
-8.33
|
11.97
|
50.36
|
-17.97
|
|||||
|
EBIT Growth (%)
|
-35.49
|
14.25
|
18.31
|
25.68
|
52.79
|
-12.19
|
|||||
|
Net Profit Growth (%)
|
-15.33
|
1,658.35
|
-71.35
|
-40.92
|
739.93
|
-44.30
|
|||||
|
EPS Growth (%)
|
-15.27
|
1,658.46
|
-71.35
|
-40.92
|
739.94
|
-4.85
|
|||||
|
Book Value Growth (%)
|
--
|
31.01
|
2.24
|
6.92
|
14.20
|
1.65
|
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
|
4.35
|
3.01
|
46.41
|
12.76
|
7.92
|
16.50
|
|||||
|
Price / Book Value
|
0.71
|
0.70
|
0.81
|
0.79
|
0.89
|
0.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.36
|
11.75
|
8.52
|
7.80
|
8.56
|
6.96
|
|||||
|
Close Price (₹)
|
49.36
|
42.83
|
37.50
|
36.00
|
37.80
|
9.38
|
|||||
|
High Price (₹)
|
79.00
|
71.22
|
50.90
|
77.90
|
81.95
|
19.00
|
|||||
|
Low Price (₹)
|
49.00
|
34.92
|
31.35
|
27.60
|
9.84
|
8.03
|
|||||
|
Market Cap (₹ Cr)
|
17.54
|
14.40
|
12.61
|
12.11
|
12.71
|
3.15
|
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
|
1.09
|
1.57
|
1.18
|
0.91
|
0.84
|
0.78
|
|||||
|
Short term debt to equity ratio
|
--
|
1.01
|
0.87
|
0.68
|
0.58
|
0.44
|
|||||
|
Current Ratio
|
2.22
|
1.54
|
1.32
|
1.47
|
1.45
|
1.47
|
|||||
|
Quick Ratio
|
0.34
|
0.31
|
0.25
|
0.39
|
0.35
|
0.21
|
|||||
|
Interest Coverage
|
0.63
|
2.99
|
1.27
|
2.00
|
2.98
|
1.21
|
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 (%)
|
21.55
|
14.86
|
7.19
|
2.34
|
2.35
|
3.67
|
|||||
|
Asset Turnover
|
0.40
|
0.73
|
0.87
|
1.06
|
1.03
|
0.78
|
|||||
|
Receivable days
|
--
|
38.94
|
17.78
|
8.11
|
8.75
|
25.77
|
|||||
|
Inventory Days
|
--
|
271.92
|
212.03
|
163.70
|
177.51
|
227.30
|
|||||
|
Payable days
|
--
|
140.10
|
98.98
|
85.80
|
108.09
|
221.66
|
|||||
|
Cash Conversion Cycle
|
--
|
170.76
|
130.84
|
86.01
|
78.16
|
31.41
|