Market cap
₹1,866 Cr
Revenue (TTM)
₹1,088 Cr
P/E Ratio
29.1
P/B Ratio
1.4
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
|
1,088.37
|
796.86
|
502.19
|
--
|
--
|
--
|
|||||
|
Total Income
|
1,088.97
|
797.70
|
502.50
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
924.57
|
726.40
|
475.03
|
--
|
--
|
--
|
|||||
|
EBITDA
|
163.80
|
70.46
|
27.16
|
--
|
--
|
--
|
|||||
|
Depreciation
|
56.29
|
4.38
|
0.53
|
--
|
--
|
--
|
|||||
|
EBIT
|
107.51
|
66.08
|
26.63
|
--
|
--
|
--
|
|||||
|
Interest
|
14.23
|
7.79
|
5.49
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.60
|
0.85
|
0.31
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
93.88
|
59.13
|
21.46
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
29.83
|
14.87
|
5.68
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
64.05
|
44.27
|
15.78
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
64.06
|
44.27
|
15.78
|
--
|
--
|
--
|
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
|
923.00
|
121.80
|
77.28
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
59.25
|
50.53
|
23.37
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
385.00
|
178.37
|
92.52
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
1,367.25
|
350.70
|
193.16
|
--
|
--
|
--
|
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
|
964.29
|
58.37
|
52.11
|
--
|
--
|
--
|
|||||
|
Current Assets
|
397.64
|
292.33
|
141.05
|
--
|
--
|
--
|
|||||
|
Total Assets
|
1,367.25
|
350.70
|
193.16
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
90.08
|
64.15
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
12.64
|
113.96
|
48.53
|
--
|
--
|
--
|
|||||
|
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
|
--
|
-12.55
|
-19.50
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.12
|
-47.56
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
19.77
|
73.96
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-3.90
|
6.90
|
--
|
--
|
--
|
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 (₹)
|
1.00
|
1.01
|
0.36
|
--
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
0.69
|
1.12
|
0.37
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
14.23
|
2.79
|
1.77
|
--
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
0.01
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.29
|
-0.89
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.72
|
-3.55
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
37.89
|
19.05
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
11.85
|
44.47
|
20.41
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
7.46
|
16.28
|
8.17
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
9.88
|
8.29
|
5.30
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
5.88
|
5.55
|
3.14
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
6.10
|
3.25
|
--
|
--
|
--
|
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 (%)
|
41.04
|
58.68
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
59.32
|
148.12
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-0.33
|
180.62
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-31.58
|
180.61
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
57.61
|
--
|
--
|
--
|
--
|
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
|
29.12
|
17.38
|
36.37
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.42
|
6.32
|
14.85
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
0.04
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.93
|
12.01
|
43.84
|
--
|
--
|
--
|
|||||
|
Close Price (₹)
|
19.96
|
17.64
|
26.30
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
38.00
|
130.50
|
49.47
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
16.51
|
16.30
|
23.04
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
1,865.55
|
769.60
|
1,147.40
|
--
|
--
|
--
|
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
|
0.06
|
0.74
|
0.83
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.35
|
0.57
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.03
|
1.64
|
1.52
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.03
|
1.64
|
1.52
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
7.60
|
8.59
|
4.91
|
--
|
--
|
--
|
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 (%)
|
35.49
|
30.72
|
20.68
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.27
|
2.93
|
2.60
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
79.86
|
75.50
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
0.16
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
80.02
|
--
|
--
|
--
|
--
|