Market cap
₹692 Cr
Revenue (TTM)
₹95 Cr
P/E Ratio
42
P/B Ratio
5.1
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 Income
|
94.71
|
71.15
|
63.70
|
45.71
|
23.50
|
17.74
|
|||||
|
Other Income
|
1.96
|
0.77
|
0.44
|
1.25
|
0.77
|
0.36
|
|||||
|
Total Income
|
96.67
|
71.92
|
64.14
|
46.96
|
24.27
|
18.10
|
|||||
|
Interest Expense
|
39.79
|
25.44
|
23.33
|
17.13
|
5.73
|
4.71
|
|||||
|
Operating Expenses
|
21.91
|
19.91
|
22.64
|
21.06
|
11.54
|
6.47
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Profit before Tax
|
31.77
|
23.98
|
16.08
|
6.40
|
5.38
|
6.44
|
|||||
|
Taxes
|
8.58
|
5.85
|
3.91
|
1.80
|
1.34
|
1.47
|
|||||
|
Profit after Tax
|
23.19
|
18.13
|
12.17
|
4.60
|
4.04
|
4.97
|
|||||
|
Minority Interest
|
-6.73
|
-6.37
|
-4.53
|
-1.55
|
1.11
|
-1.36
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
16.46
|
11.76
|
7.64
|
3.06
|
5.15
|
3.61
|
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
|
129.23
|
113.84
|
68.39
|
60.75
|
57.71
|
52.56
|
|||||
|
Minority Interest
|
-6.73
|
47.06
|
40.69
|
36.15
|
27.62
|
17.71
|
|||||
|
Non-Current Liabilities
|
271.28
|
179.11
|
160.41
|
158.67
|
68.99
|
45.63
|
|||||
|
Current Liabilities
|
136.42
|
21.52
|
32.09
|
21.74
|
24.90
|
6.50
|
|||||
|
Total Liabilities
|
590.27
|
363.05
|
303.56
|
279.10
|
180.26
|
122.90
|
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
|
4.34
|
343.27
|
286.81
|
259.47
|
160.16
|
98.13
|
|||||
|
Current Assets
|
521.49
|
18.26
|
14.77
|
17.84
|
19.07
|
24.28
|
|||||
|
Total Assets
|
590.27
|
363.05
|
303.56
|
279.10
|
180.26
|
122.90
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
108.00
|
57.00
|
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
|
--
|
-28.61
|
-15.28
|
-89.94
|
-41.78
|
-5.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.98
|
0.18
|
0.50
|
-0.66
|
-7.80
|
|||||
|
Cash from Financing Activities
|
--
|
35.16
|
12.83
|
91.94
|
40.39
|
14.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
9.53
|
-2.27
|
2.50
|
-2.06
|
1.24
|
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 (₹)
|
5.64
|
4.03
|
3.06
|
1.23
|
2.07
|
1.45
|
|||||
|
Cash EPS (₹)
|
--
|
7.10
|
5.72
|
2.80
|
2.27
|
2.18
|
|||||
|
Adjusted Book Value (₹)
|
--
|
39.00
|
27.42
|
24.36
|
23.14
|
21.07
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-9.80
|
-6.13
|
-36.06
|
-16.75
|
-2.16
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-10.09
|
-6.59
|
-37.06
|
-22.35
|
-4.31
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
17.87
|
16.33
|
12.57
|
9.02
|
11.82
|
|||||
|
ROE (%)
|
13.12
|
19.90
|
18.85
|
7.77
|
7.33
|
9.81
|
|||||
|
ROA (%)
|
4.87
|
5.47
|
4.21
|
2.02
|
2.68
|
4.51
|
|||||
|
EBIT Margin (%)
|
73.48
|
68.38
|
61.18
|
48.75
|
44.02
|
60.87
|
|||||
|
Net Margin (%)
|
23.99
|
25.21
|
18.98
|
9.80
|
16.65
|
27.45
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
29.11
|
22.39
|
15.25
|
24.05
|
30.65
|
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 (%)
|
29.43
|
11.69
|
39.35
|
94.50
|
32.48
|
-1.91
|
|||||
|
EBIT Growth (%)
|
36.55
|
24.84
|
74.88
|
115.37
|
-4.19
|
27.27
|
|||||
|
Net Profit Growth (%)
|
16.74
|
48.94
|
164.37
|
13.95
|
-18.68
|
80.79
|
|||||
|
EPS Growth (%)
|
32.65
|
31.50
|
149.99
|
-40.67
|
42.89
|
103.92
|
|||||
|
Book Value Growth (%)
|
--
|
66.46
|
12.59
|
5.26
|
9.80
|
7.90
|
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
|
42.03
|
36.86
|
28.06
|
16.60
|
12.15
|
5.10
|
|||||
|
Price / Book Value
|
5.08
|
3.81
|
3.13
|
0.84
|
1.08
|
0.35
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.76
|
11.64
|
9.30
|
8.05
|
10.58
|
5.10
|
|||||
|
Close Price (₹)
|
217.40
|
148.50
|
85.96
|
20.35
|
25.10
|
7.37
|
|||||
|
High Price (₹)
|
256.90
|
198.95
|
86.05
|
46.00
|
60.75
|
16.38
|
|||||
|
Low Price (₹)
|
125.00
|
77.00
|
18.15
|
18.50
|
7.72
|
5.71
|
|||||
|
Market Cap (₹ Cr)
|
691.84
|
433.49
|
214.40
|
50.76
|
62.60
|
18.38
|
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
|
--
|
1.65
|
2.68
|
2.80
|
1.48
|
0.97
|
|||||
|
Short term debt to equity ratio
|
--
|
0.06
|
0.30
|
0.16
|
0.27
|
0.09
|
|||||
|
Current Ratio
|
3.82
|
0.85
|
0.46
|
0.82
|
0.77
|
3.73
|
|||||
|
Quick Ratio
|
3.82
|
0.85
|
0.46
|
0.82
|
0.77
|
3.73
|
|||||
|
Interest Coverage
|
1.80
|
1.94
|
1.69
|
1.37
|
1.94
|
2.37
|