Market cap
₹160 Cr
Revenue (TTM)
₹32 Cr
P/E Ratio
51.7
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
|
32.39
|
28.59
|
27.47
|
25.86
|
--
|
--
|
|||||
|
Total Income
|
32.39
|
35.20
|
29.55
|
26.23
|
--
|
--
|
|||||
|
Total Expenditure
|
25.30
|
24.77
|
23.50
|
21.52
|
--
|
--
|
|||||
|
EBITDA
|
7.09
|
3.82
|
3.97
|
4.34
|
--
|
--
|
|||||
|
Depreciation
|
1.87
|
1.83
|
1.96
|
2.17
|
--
|
--
|
|||||
|
EBIT
|
5.22
|
1.99
|
2.01
|
2.18
|
--
|
--
|
|||||
|
Interest
|
1.48
|
1.74
|
1.63
|
1.56
|
--
|
--
|
|||||
|
Other Income
|
--
|
6.61
|
2.07
|
0.37
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
50.65
|
194.68
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.75
|
57.52
|
197.14
|
0.99
|
--
|
--
|
|||||
|
Provision for Tax
|
0.65
|
1.44
|
0.74
|
0.31
|
--
|
--
|
|||||
|
Profit after Tax
|
3.10
|
56.08
|
196.41
|
0.68
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3.10
|
56.08
|
196.41
|
0.68
|
--
|
--
|
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
|
373.69
|
350.07
|
220.82
|
24.42
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
0.03
|
0.03
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
408.98
|
298.27
|
230.34
|
14.19
|
--
|
--
|
|||||
|
Current Liabilities
|
11.81
|
63.19
|
11.11
|
10.41
|
--
|
--
|
|||||
|
Total Liabilities
|
794.50
|
711.56
|
462.31
|
49.01
|
--
|
--
|
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
|
376.39
|
671.51
|
432.83
|
46.95
|
--
|
--
|
|||||
|
Current Assets
|
33.47
|
40.05
|
29.48
|
2.06
|
--
|
--
|
|||||
|
Total Assets
|
794.50
|
711.56
|
462.31
|
49.01
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
351.37
|
232.60
|
15.45
|
--
|
--
|
|||||
|
Net Current Assets
|
21.66
|
-23.14
|
18.36
|
-8.35
|
--
|
--
|
|||||
|
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
|
--
|
-61.27
|
25.03
|
2.29
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-100.91
|
-237.92
|
-3.61
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
190.28
|
214.71
|
1.01
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
28.11
|
1.82
|
-0.30
|
--
|
--
|
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 (₹)
|
1.52
|
30.25
|
140.45
|
0.49
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
1.51
|
31.23
|
141.85
|
2.03
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
178.49
|
184.67
|
152.41
|
11.96
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
0.15
|
0.25
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-33.04
|
17.90
|
1.64
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-91.12
|
-136.99
|
-1.78
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.26
|
80.59
|
6.40
|
--
|
--
|
|||||
|
ROE (%)
|
0.84
|
20.19
|
170.90
|
4.06
|
--
|
--
|
|||||
|
ROA (%)
|
0.41
|
9.55
|
76.82
|
1.39
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
16.12
|
6.96
|
7.33
|
8.41
|
--
|
--
|
|||||
|
Net Margin (%)
|
9.57
|
159.30
|
664.77
|
2.59
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
202.54
|
722.09
|
11.00
|
--
|
--
|
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 (%)
|
1.63
|
4.08
|
6.23
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-8.56
|
-1.12
|
-7.48
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
1.50
|
-71.45
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-94.72
|
-78.46
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
60.64
|
1,174.59
|
--
|
--
|
--
|
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
|
51.66
|
8.36
|
0.64
|
123.57
|
--
|
--
|
|||||
|
Price / Book Value
|
0.44
|
1.37
|
0.59
|
5.02
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
0.06
|
0.28
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
69.28
|
76.49
|
60.17
|
22.64
|
--
|
--
|
|||||
|
Close Price (₹)
|
94.40
|
253.00
|
89.89
|
60.00
|
--
|
--
|
|||||
|
High Price (₹)
|
240.00
|
308.00
|
103.00
|
69.30
|
--
|
--
|
|||||
|
Low Price (₹)
|
71.30
|
80.80
|
49.50
|
27.45
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
160.03
|
469.06
|
125.70
|
83.90
|
--
|
--
|
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
|
0.95
|
1.00
|
1.05
|
0.63
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.16
|
0.03
|
0.20
|
--
|
--
|
|||||
|
Current Ratio
|
2.83
|
0.63
|
2.65
|
0.20
|
--
|
--
|
|||||
|
Quick Ratio
|
2.82
|
0.63
|
2.64
|
0.19
|
--
|
--
|
|||||
|
Interest Coverage
|
3.54
|
34.06
|
122.09
|
1.64
|
--
|
--
|
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 (%)
|
24.73
|
5.36
|
4.50
|
2.89
|
--
|
--
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.11
|
0.53
|
--
|
--
|
|||||
|
Receivable days
|
--
|
17.67
|
13.18
|
10.55
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
2.07
|
2.00
|
1.77
|
--
|
--
|
|||||
|
Payable days
|
--
|
267.06
|
403.42
|
596.15
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-247.31
|
-388.24
|
-583.84
|
--
|
--
|