Market cap
₹27 Cr
Revenue (TTM)
₹11 Cr
P/E Ratio
21.5
P/B Ratio
1
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
|
10.80
|
12.90
|
12.18
|
11.73
|
12.68
|
11.96
|
|||||
|
Total Income
|
11.20
|
13.30
|
12.48
|
12.03
|
12.82
|
12.10
|
|||||
|
Total Expenditure
|
7.94
|
8.80
|
8.54
|
8.03
|
7.92
|
8.25
|
|||||
|
EBITDA
|
2.87
|
4.10
|
3.64
|
3.70
|
4.76
|
3.71
|
|||||
|
Depreciation
|
1.43
|
0.91
|
0.91
|
0.87
|
0.67
|
0.68
|
|||||
|
EBIT
|
1.44
|
3.19
|
2.73
|
2.83
|
4.10
|
3.03
|
|||||
|
Interest
|
0.06
|
0.40
|
0.66
|
0.62
|
0.48
|
0.50
|
|||||
|
Other Income
|
0.40
|
0.40
|
0.31
|
0.31
|
0.15
|
0.14
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.78
|
3.19
|
2.38
|
2.51
|
3.76
|
2.67
|
|||||
|
Provision for Tax
|
0.55
|
0.96
|
0.61
|
0.72
|
0.95
|
0.60
|
|||||
|
Profit after Tax
|
1.23
|
2.23
|
1.76
|
1.79
|
2.81
|
2.07
|
|||||
|
Minority Interest
|
0.02
|
0.10
|
0.01
|
-0.11
|
-0.09
|
-0.02
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.25
|
2.33
|
1.78
|
1.68
|
2.72
|
2.05
|
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
|
27.15
|
25.91
|
23.57
|
21.77
|
20.06
|
17.31
|
|||||
|
Minority Interest
|
0.02
|
0.54
|
0.64
|
0.65
|
0.54
|
0.45
|
|||||
|
Non-Current Liabilities
|
1.78
|
2.77
|
5.63
|
7.20
|
7.35
|
5.11
|
|||||
|
Current Liabilities
|
0.63
|
1.09
|
1.52
|
1.61
|
1.66
|
1.70
|
|||||
|
Total Liabilities
|
30.05
|
30.31
|
31.35
|
31.23
|
29.61
|
24.57
|
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
|
21.68
|
24.56
|
25.48
|
25.06
|
24.71
|
21.36
|
|||||
|
Current Assets
|
5.30
|
5.75
|
5.88
|
6.16
|
4.89
|
3.21
|
|||||
|
Total Assets
|
30.05
|
30.31
|
31.35
|
31.23
|
29.61
|
24.57
|
|||||
|
Total Debt*
|
--
|
1.05
|
4.78
|
6.38
|
6.98
|
4.89
|
|||||
|
Net Current Assets
|
4.68
|
4.66
|
4.35
|
4.55
|
3.23
|
1.51
|
|||||
|
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
|
--
|
0.38
|
4.01
|
2.12
|
9.21
|
1.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.52
|
-1.01
|
-1.40
|
-10.59
|
1.56
|
|||||
|
Cash from Financing Activities
|
--
|
-3.87
|
-2.27
|
-1.20
|
1.62
|
-2.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.03
|
0.73
|
-0.48
|
0.24
|
-0.06
|
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 (₹)
|
0.61
|
1.15
|
0.87
|
0.83
|
1.34
|
1.01
|
|||||
|
Cash EPS (₹)
|
0.61
|
1.55
|
1.31
|
1.31
|
1.71
|
1.35
|
|||||
|
Adjusted Book Value (₹)
|
13.49
|
12.76
|
11.60
|
10.72
|
9.87
|
8.52
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.19
|
1.97
|
2.09
|
9.07
|
1.16
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.32
|
1.00
|
-0.38
|
-1.67
|
-1.09
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
13.00
|
10.76
|
11.36
|
17.22
|
14.20
|
|||||
|
ROE (%)
|
4.65
|
9.02
|
7.78
|
8.57
|
15.05
|
12.71
|
|||||
|
ROA (%)
|
4.07
|
7.23
|
5.64
|
5.89
|
10.38
|
8.36
|
|||||
|
EBIT Margin (%)
|
13.32
|
24.74
|
22.45
|
24.12
|
32.30
|
25.35
|
|||||
|
Net Margin (%)
|
10.96
|
16.77
|
14.13
|
14.89
|
21.93
|
17.10
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
24.35
|
21.93
|
22.73
|
27.43
|
22.99
|
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 (%)
|
-12.99
|
5.93
|
3.82
|
-7.49
|
5.99
|
-30.13
|
|||||
|
EBIT Growth (%)
|
-43.81
|
16.76
|
-3.36
|
-30.94
|
35.08
|
-10.45
|
|||||
|
Net Profit Growth (%)
|
-37.26
|
26.45
|
-1.54
|
-36.28
|
35.87
|
-3.56
|
|||||
|
EPS Growth (%)
|
-37.12
|
31.06
|
5.54
|
-38.22
|
32.68
|
-1.77
|
|||||
|
Book Value Growth (%)
|
--
|
9.95
|
8.26
|
8.52
|
15.85
|
13.53
|
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
|
21.45
|
18.31
|
26.49
|
20.80
|
31.42
|
36.02
|
|||||
|
Price / Book Value
|
0.98
|
1.64
|
2.00
|
3.22
|
8.53
|
4.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.60
|
9.30
|
12.06
|
18.27
|
35.69
|
20.15
|
|||||
|
Close Price (₹)
|
14.77
|
20.98
|
23.16
|
34.46
|
84.25
|
36.40
|
|||||
|
High Price (₹)
|
20.75
|
30.50
|
41.84
|
91.75
|
97.00
|
42.50
|
|||||
|
Low Price (₹)
|
10.65
|
20.71
|
23.00
|
29.50
|
28.00
|
11.48
|
|||||
|
Market Cap (₹ Cr)
|
26.79
|
42.62
|
47.05
|
69.99
|
171.14
|
73.94
|
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
|
--
|
0.04
|
0.20
|
0.29
|
0.35
|
0.28
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Current Ratio
|
8.46
|
5.29
|
3.86
|
3.82
|
2.94
|
1.89
|
|||||
|
Quick Ratio
|
7.13
|
4.56
|
3.33
|
3.41
|
2.51
|
1.48
|
|||||
|
Interest Coverage
|
33.35
|
8.90
|
4.57
|
5.03
|
8.84
|
6.31
|
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 (%)
|
20.14
|
14.34
|
4.30
|
13.45
|
4.47
|
3.89
|
|||||
|
Asset Turnover
|
0.36
|
0.42
|
0.39
|
0.39
|
0.47
|
0.48
|
|||||
|
Receivable days
|
--
|
33.57
|
31.48
|
33.36
|
14.86
|
15.14
|
|||||
|
Inventory Days
|
--
|
22.63
|
22.11
|
21.59
|
20.42
|
20.33
|
|||||
|
Payable days
|
--
|
73.70
|
110.00
|
120.22
|
110.16
|
205.86
|
|||||
|
Cash Conversion Cycle
|
--
|
-17.50
|
-56.41
|
-65.27
|
-74.87
|
-170.39
|