Market cap
₹60 Cr
Revenue (TTM)
₹129 Cr
P/E Ratio
13.8
P/B Ratio
0.4
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
|
129.10
|
119.47
|
84.29
|
51.42
|
37.88
|
1.04
|
|||||
|
Total Income
|
129.92
|
120.05
|
84.95
|
51.81
|
39.06
|
1.05
|
|||||
|
Total Expenditure
|
125.04
|
103.58
|
72.75
|
45.04
|
34.90
|
1.12
|
|||||
|
EBITDA
|
4.07
|
15.89
|
11.54
|
6.38
|
2.98
|
-0.08
|
|||||
|
Depreciation
|
1.81
|
0.99
|
0.77
|
0.29
|
0.22
|
--
|
|||||
|
EBIT
|
2.25
|
14.90
|
10.77
|
6.09
|
2.77
|
-0.08
|
|||||
|
Interest
|
0.35
|
0.25
|
0.27
|
0.05
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.82
|
0.58
|
0.66
|
0.39
|
1.19
|
0.01
|
|||||
|
Exceptional Items
|
--
|
-0.61
|
--
|
0.00
|
--
|
--
|
|||||
|
Profit before Tax
|
2.72
|
14.62
|
11.15
|
6.42
|
3.95
|
-0.07
|
|||||
|
Provision for Tax
|
-1.65
|
3.36
|
3.78
|
0.66
|
0.20
|
--
|
|||||
|
Profit after Tax
|
4.37
|
11.26
|
7.38
|
5.76
|
3.76
|
-0.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
4.37
|
11.26
|
7.38
|
5.76
|
3.76
|
-0.07
|
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
|
141.63
|
127.96
|
52.69
|
43.40
|
18.86
|
1.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.54
|
3.57
|
3.00
|
1.23
|
1.24
|
--
|
|||||
|
Current Liabilities
|
6.24
|
13.04
|
8.48
|
5.03
|
4.60
|
0.12
|
|||||
|
Total Liabilities
|
153.41
|
144.58
|
64.17
|
49.66
|
24.71
|
1.93
|
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
|
68.52
|
68.24
|
12.77
|
8.34
|
2.37
|
0.81
|
|||||
|
Current Assets
|
83.86
|
76.34
|
51.40
|
41.32
|
22.34
|
1.12
|
|||||
|
Total Assets
|
153.41
|
144.58
|
64.17
|
49.66
|
24.71
|
1.93
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
77.62
|
63.30
|
42.92
|
36.30
|
17.74
|
1.01
|
|||||
|
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
|
--
|
-0.40
|
-7.19
|
5.24
|
-15.19
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-57.07
|
-5.20
|
-6.26
|
-0.59
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
64.87
|
2.49
|
23.60
|
16.99
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
7.39
|
-9.91
|
22.58
|
1.22
|
--
|
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 (₹)
|
1.50
|
3.85
|
3.90
|
3.17
|
2.70
|
-0.16
|
|||||
|
Cash EPS (₹)
|
1.50
|
4.19
|
4.30
|
3.33
|
2.85
|
-0.16
|
|||||
|
Adjusted Book Value (₹)
|
48.63
|
43.80
|
27.83
|
23.64
|
13.00
|
4.25
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.14
|
-3.80
|
2.89
|
-17.56
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-14.51
|
-7.98
|
2.35
|
-15.63
|
-0.26
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
16.46
|
23.78
|
20.80
|
38.23
|
-3.75
|
|||||
|
ROE (%)
|
3.15
|
12.47
|
15.43
|
18.88
|
37.69
|
-3.75
|
|||||
|
ROA (%)
|
2.93
|
10.79
|
12.96
|
15.49
|
28.20
|
-3.53
|
|||||
|
EBIT Margin (%)
|
1.75
|
12.47
|
12.78
|
11.84
|
7.30
|
-7.50
|
|||||
|
Net Margin (%)
|
3.37
|
9.38
|
8.68
|
11.12
|
9.61
|
-6.48
|
|||||
|
Cash Profit Margin (%)
|
--
|
10.26
|
9.67
|
11.77
|
10.48
|
-6.54
|
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 (%)
|
-4.93
|
41.73
|
63.93
|
35.76
|
3,537.75
|
--
|
|||||
|
EBIT Growth (%)
|
-85.53
|
38.33
|
76.91
|
120.01
|
3,641.57
|
--
|
|||||
|
Net Profit Growth (%)
|
-66.69
|
52.67
|
28.04
|
53.40
|
5,612.12
|
--
|
|||||
|
EPS Growth (%)
|
-47.05
|
-1.08
|
22.84
|
17.71
|
1,788.76
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
142.88
|
22.75
|
136.95
|
898.10
|
--
|
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
|
13.83
|
11.29
|
15.20
|
14.15
|
4.10
|
--
|
|||||
|
Price / Book Value
|
0.43
|
0.99
|
2.13
|
1.90
|
1.37
|
2.63
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.02
|
6.43
|
8.06
|
8.53
|
5.65
|
-69.99
|
|||||
|
Close Price (₹)
|
24.77
|
43.54
|
59.25
|
44.90
|
17.78
|
11.17
|
|||||
|
High Price (₹)
|
53.00
|
110.45
|
71.98
|
75.79
|
17.78
|
11.17
|
|||||
|
Low Price (₹)
|
19.01
|
39.00
|
36.00
|
18.65
|
6.73
|
7.36
|
|||||
|
Market Cap (₹ Cr)
|
60.48
|
127.21
|
112.16
|
81.54
|
24.78
|
4.77
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
13.45
|
5.85
|
6.06
|
8.22
|
4.86
|
9.58
|
|||||
|
Quick Ratio
|
13.45
|
5.85
|
6.06
|
8.22
|
4.86
|
9.58
|
|||||
|
Interest Coverage
|
8.87
|
60.51
|
42.11
|
122.03
|
--
|
-7,247.37
|
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 (%)
|
10.10
|
8.34
|
18.12
|
19.06
|
28.66
|
84.06
|
|||||
|
Asset Turnover
|
0.87
|
1.14
|
1.48
|
1.38
|
2.84
|
0.54
|
|||||
|
Receivable days
|
--
|
38.56
|
54.29
|
73.31
|
56.52
|
306.82
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
16.38
|
38.23
|
83.39
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
22.19
|
16.06
|
-10.08
|
--
|
--
|