Market cap
₹170 Cr
Revenue (TTM)
₹155 Cr
P/E Ratio
22.2
P/B Ratio
0.8
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
|
154.61
|
152.17
|
146.29
|
220.95
|
--
|
--
|
|||||
|
Total Income
|
158.99
|
156.11
|
149.03
|
222.40
|
--
|
--
|
|||||
|
Total Expenditure
|
143.18
|
134.16
|
144.84
|
201.50
|
--
|
--
|
|||||
|
EBITDA
|
11.43
|
18.01
|
1.45
|
19.45
|
--
|
--
|
|||||
|
Depreciation
|
3.97
|
3.55
|
2.80
|
2.89
|
--
|
--
|
|||||
|
EBIT
|
7.46
|
14.47
|
-1.35
|
16.56
|
--
|
--
|
|||||
|
Interest
|
1.41
|
0.14
|
0.10
|
0.19
|
--
|
--
|
|||||
|
Other Income
|
4.38
|
3.94
|
2.74
|
1.45
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
-0.65
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.43
|
18.27
|
0.64
|
17.82
|
--
|
--
|
|||||
|
Provision for Tax
|
2.78
|
5.05
|
0.87
|
5.02
|
--
|
--
|
|||||
|
Profit after Tax
|
7.65
|
13.22
|
-0.22
|
12.81
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
0.51
|
0.82
|
0.62
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
7.65
|
13.72
|
0.60
|
13.42
|
--
|
--
|
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
|
214.26
|
210.79
|
197.42
|
197.42
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
-1.45
|
-0.95
|
-0.37
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.69
|
2.08
|
1.61
|
1.45
|
--
|
--
|
|||||
|
Current Liabilities
|
7.48
|
10.30
|
7.25
|
32.14
|
--
|
--
|
|||||
|
Total Liabilities
|
224.42
|
221.72
|
205.33
|
230.63
|
--
|
--
|
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
|
86.48
|
75.37
|
70.79
|
64.43
|
--
|
--
|
|||||
|
Current Assets
|
117.17
|
146.31
|
134.49
|
166.13
|
--
|
--
|
|||||
|
Total Assets
|
224.42
|
221.72
|
205.33
|
230.63
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
109.70
|
136.01
|
127.24
|
134.00
|
--
|
--
|
|||||
|
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
|
--
|
7.64
|
34.36
|
15.50
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.89
|
-35.16
|
-33.50
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-0.59
|
-0.37
|
-1.08
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.16
|
-1.17
|
-19.08
|
--
|
--
|
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 (₹)
|
17.61
|
31.59
|
1.38
|
30.90
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
17.60
|
38.59
|
5.94
|
36.14
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
503.88
|
485.16
|
454.36
|
454.33
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
1.00
|
1.00
|
1.00
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
17.58
|
79.10
|
35.68
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
5.06
|
65.05
|
-11.75
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.02
|
0.38
|
9.12
|
--
|
--
|
|||||
|
ROE (%)
|
3.58
|
6.48
|
-0.11
|
6.49
|
--
|
--
|
|||||
|
ROA (%)
|
3.46
|
6.19
|
-0.10
|
5.55
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
4.83
|
9.51
|
-0.92
|
7.49
|
--
|
--
|
|||||
|
Net Margin (%)
|
4.81
|
8.47
|
-0.15
|
5.76
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
11.02
|
1.76
|
7.11
|
--
|
--
|
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 (%)
|
1.95
|
4.02
|
-33.79
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-26.82
|
1,171.66
|
-108.15
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-30.23
|
6,048.65
|
-101.73
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-30.23
|
2,197.26
|
-95.55
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
6.78
|
0.01
|
--
|
--
|
--
|
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
|
22.17
|
11.80
|
258.09
|
12.34
|
--
|
--
|
|||||
|
Price / Book Value
|
0.77
|
0.77
|
0.78
|
0.84
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
0.27
|
0.28
|
0.26
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.96
|
5.03
|
25.07
|
6.85
|
--
|
--
|
|||||
|
Close Price (₹)
|
369.05
|
372.80
|
354.95
|
381.45
|
--
|
--
|
|||||
|
High Price (₹)
|
491.00
|
780.00
|
537.00
|
799.00
|
--
|
--
|
|||||
|
Low Price (₹)
|
310.00
|
355.50
|
348.00
|
377.00
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
169.50
|
161.94
|
154.19
|
165.69
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
15.68
|
14.20
|
18.55
|
5.17
|
--
|
--
|
|||||
|
Quick Ratio
|
4.89
|
7.45
|
9.63
|
2.55
|
--
|
--
|
|||||
|
Interest Coverage
|
8.39
|
133.56
|
7.52
|
97.29
|
--
|
--
|
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 (%)
|
13.15
|
9.63
|
10.87
|
10.83
|
--
|
--
|
|||||
|
Asset Turnover
|
0.70
|
0.71
|
0.67
|
0.96
|
--
|
--
|
|||||
|
Receivable days
|
--
|
36.64
|
49.68
|
39.52
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
160.95
|
185.80
|
139.28
|
--
|
--
|
|||||
|
Payable days
|
--
|
5.38
|
4.40
|
2.51
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
192.20
|
231.07
|
176.28
|
--
|
--
|