Market cap
₹376 Cr
Revenue (TTM)
₹22 Cr
P/E Ratio
118.6
P/B Ratio
5
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
|
22.14
|
25.20
|
35.55
|
16.80
|
9.71
|
5.26
|
|||||
|
Other Income
|
3.89
|
3.07
|
8.37
|
0.04
|
0.91
|
0.06
|
|||||
|
Total Income
|
26.03
|
28.27
|
43.92
|
16.84
|
10.62
|
5.32
|
|||||
|
Interest Expense
|
11.43
|
10.84
|
15.18
|
4.77
|
1.60
|
0.53
|
|||||
|
Operating Expenses
|
9.63
|
11.69
|
15.12
|
8.30
|
5.86
|
2.70
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.35
|
4.75
|
13.08
|
3.74
|
3.14
|
2.07
|
|||||
|
Taxes
|
1.18
|
2.49
|
3.51
|
1.24
|
0.66
|
0.66
|
|||||
|
Profit after Tax
|
3.17
|
2.26
|
9.57
|
2.50
|
2.47
|
1.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3.17
|
2.26
|
9.57
|
2.50
|
2.47
|
1.41
|
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
|
71.71
|
69.84
|
54.83
|
38.53
|
31.60
|
23.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8.80
|
-0.11
|
-0.01
|
0.09
|
0.09
|
0.11
|
|||||
|
Current Liabilities
|
132.48
|
145.15
|
174.38
|
120.88
|
16.98
|
18.20
|
|||||
|
Total Liabilities
|
212.99
|
215.01
|
229.26
|
159.51
|
48.67
|
42.12
|
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
|
--
|
17.93
|
-60.34
|
-95.47
|
-0.25
|
-15.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.12
|
2.80
|
-1.84
|
-1.30
|
-0.31
|
|||||
|
Cash from Financing Activities
|
--
|
-19.23
|
56.96
|
103.87
|
4.78
|
15.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-8.42
|
-0.59
|
6.55
|
3.22
|
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 (₹)
|
0.25
|
0.18
|
0.78
|
0.20
|
0.20
|
0.13
|
|||||
|
Cash EPS (₹)
|
0.25
|
0.25
|
0.83
|
0.21
|
0.20
|
0.13
|
|||||
|
Adjusted Book Value (₹)
|
5.80
|
5.42
|
3.57
|
2.80
|
2.59
|
2.05
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
2.79
|
-9.90
|
-15.66
|
-0.04
|
-2.85
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
2.05
|
-9.11
|
-15.85
|
0.09
|
-2.98
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.42
|
14.98
|
8.32
|
10.80
|
8.22
|
|||||
|
ROE (%)
|
4.33
|
3.98
|
24.64
|
7.60
|
9.21
|
6.62
|
|||||
|
ROA (%)
|
1.50
|
1.02
|
4.92
|
2.40
|
5.44
|
4.26
|
|||||
|
EBIT Margin (%)
|
53.71
|
49.69
|
55.92
|
50.38
|
39.36
|
48.28
|
|||||
|
Net Margin (%)
|
12.18
|
7.99
|
21.79
|
14.83
|
23.26
|
26.54
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
12.87
|
28.46
|
15.07
|
25.71
|
27.28
|
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 (%)
|
-11.46
|
-29.12
|
111.58
|
73.06
|
84.42
|
9.91
|
|||||
|
EBIT Growth (%)
|
-29.99
|
-37.02
|
134.83
|
121.54
|
50.34
|
47.92
|
|||||
|
Net Profit Growth (%)
|
-27.06
|
-76.39
|
283.20
|
1.08
|
74.97
|
49.24
|
|||||
|
EPS Growth (%)
|
-48.50
|
-77.63
|
283.25
|
1.09
|
54.64
|
49.27
|
|||||
|
Book Value Growth (%)
|
--
|
60.26
|
27.81
|
7.90
|
43.32
|
6.84
|
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
|
118.57
|
62.04
|
13.74
|
62.30
|
32.21
|
25.46
|
|||||
|
Price / Book Value
|
5.04
|
4.01
|
6.03
|
4.56
|
2.52
|
1.63
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
30.61
|
24.70
|
14.13
|
30.77
|
19.32
|
19.86
|
|||||
|
Close Price (₹)
|
18.95
|
21.78
|
21.56
|
12.76
|
6.53
|
3.34
|
|||||
|
High Price (₹)
|
32.24
|
32.82
|
26.76
|
15.33
|
10.79
|
3.75
|
|||||
|
Low Price (₹)
|
14.30
|
15.52
|
9.76
|
3.51
|
2.33
|
1.36
|
|||||
|
Market Cap (₹ Cr)
|
375.86
|
280.37
|
262.88
|
155.56
|
79.58
|
35.95
|
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
|
--
|
1.86
|
3.80
|
3.47
|
0.50
|
0.74
|
|||||
|
Short term debt to equity ratio
|
--
|
1.86
|
3.02
|
2.99
|
0.50
|
0.68
|
|||||
|
Current Ratio
|
1.57
|
0.05
|
0.12
|
0.13
|
0.42
|
0.23
|
|||||
|
Quick Ratio
|
1.57
|
0.05
|
0.12
|
0.13
|
0.42
|
0.21
|
|||||
|
Interest Coverage
|
1.38
|
1.44
|
1.86
|
1.78
|
2.96
|
4.92
|