Market cap
₹35 Cr
Revenue (TTM)
₹22 Cr
P/E Ratio
4.1
P/B Ratio
0.6
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
|
22.21
|
17.12
|
7.45
|
3.81
|
0.64
|
1.71
|
|||||
|
Other Income
|
0.07
|
0.03
|
0.01
|
0.01
|
0.36
|
--
|
|||||
|
Total Income
|
22.28
|
17.15
|
7.47
|
3.82
|
0.99
|
1.71
|
|||||
|
Interest Expense
|
3.50
|
1.58
|
0.85
|
0.06
|
0.00
|
0.13
|
|||||
|
Operating Expenses
|
7.31
|
5.87
|
2.58
|
3.48
|
0.94
|
1.78
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
0.72
|
--
|
--
|
|||||
|
Profit before Tax
|
11.20
|
9.46
|
3.86
|
0.98
|
0.05
|
-0.21
|
|||||
|
Taxes
|
2.77
|
4.29
|
1.72
|
0.15
|
--
|
0.06
|
|||||
|
Profit after Tax
|
8.43
|
5.17
|
2.14
|
0.83
|
0.05
|
-0.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
8.43
|
5.17
|
2.14
|
0.83
|
0.05
|
-0.26
|
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
|
58.03
|
23.63
|
15.57
|
12.66
|
11.63
|
11.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.13
|
20.05
|
10.35
|
0.01
|
--
|
--
|
|||||
|
Current Liabilities
|
33.26
|
4.36
|
1.52
|
3.14
|
0.17
|
0.80
|
|||||
|
Total Liabilities
|
92.42
|
48.05
|
27.45
|
15.81
|
11.80
|
12.38
|
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
|
--
|
-9.33
|
-8.36
|
-2.63
|
2.27
|
1.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.52
|
-0.19
|
-0.79
|
-0.03
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
11.71
|
7.37
|
2.99
|
-0.71
|
-1.46
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1.86
|
-1.18
|
-0.42
|
1.54
|
0.11
|
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 (₹)
|
2.19
|
2.09
|
0.89
|
0.35
|
0.02
|
-0.11
|
|||||
|
Cash EPS (₹)
|
2.24
|
2.19
|
0.97
|
0.36
|
0.02
|
-0.11
|
|||||
|
Adjusted Book Value (₹)
|
15.42
|
9.57
|
6.51
|
5.29
|
4.86
|
4.84
|
|||||
|
Dividend per Share (₹)
|
--
|
0.13
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-7.29
|
-6.74
|
-2.12
|
1.83
|
1.26
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-11.20
|
-8.46
|
-1.66
|
2.00
|
0.95
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
31.26
|
24.40
|
8.63
|
0.41
|
-0.60
|
|||||
|
ROE (%)
|
17.83
|
26.38
|
15.15
|
6.84
|
0.42
|
-2.23
|
|||||
|
ROA (%)
|
11.59
|
13.70
|
9.89
|
6.02
|
0.40
|
-1.98
|
|||||
|
EBIT Margin (%)
|
65.87
|
64.31
|
62.97
|
8.21
|
-48.44
|
-4.60
|
|||||
|
Net Margin (%)
|
37.83
|
30.15
|
28.63
|
21.74
|
4.89
|
-15.31
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
31.59
|
31.13
|
22.37
|
8.22
|
-15.30
|
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 (%)
|
19.86
|
129.66
|
95.66
|
499.86
|
-62.78
|
-21.68
|
|||||
|
EBIT Growth (%)
|
38.90
|
134.57
|
1,399.80
|
201.73
|
-291.79
|
83.96
|
|||||
|
Net Profit Growth (%)
|
12.70
|
141.80
|
157.22
|
1,613.10
|
118.57
|
32.91
|
|||||
|
EPS Growth (%)
|
78.91
|
134.25
|
157.22
|
1,613.10
|
118.57
|
32.92
|
|||||
|
Book Value Growth (%)
|
--
|
51.78
|
22.98
|
8.84
|
0.42
|
-2.21
|
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
|
4.15
|
3.17
|
5.77
|
22.39
|
339.94
|
--
|
|||||
|
Price / Book Value
|
0.60
|
1.34
|
1.53
|
1.47
|
1.42
|
0.25
|
|||||
|
Dividend Yield (%)
|
--
|
1.01
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.79
|
4.50
|
6.98
|
48.96
|
284.05
|
-45.07
|
|||||
|
Close Price (₹)
|
9.87
|
12.80
|
9.95
|
7.78
|
6.89
|
1.23
|
|||||
|
High Price (₹)
|
20.99
|
20.72
|
16.72
|
13.71
|
12.02
|
4.40
|
|||||
|
Low Price (₹)
|
8.80
|
9.75
|
6.28
|
4.92
|
1.17
|
1.13
|
|||||
|
Market Cap (₹ Cr)
|
34.94
|
31.62
|
23.81
|
18.61
|
16.49
|
2.94
|
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
|
--
|
0.89
|
0.67
|
--
|
--
|
0.06
|
|||||
|
Short term debt to equity ratio
|
--
|
0.04
|
--
|
--
|
--
|
0.06
|
|||||
|
Current Ratio
|
2.61
|
10.82
|
17.66
|
4.92
|
70.86
|
15.51
|
|||||
|
Quick Ratio
|
2.61
|
10.82
|
17.66
|
4.92
|
69.03
|
14.79
|
|||||
|
Interest Coverage
|
4.20
|
6.97
|
5.54
|
16.20
|
991.10
|
-0.62
|