Market Cap ₹198 Cr.
Stock P/E 19.3
P/B 2.7
Current Price ₹140
Book Value ₹ 52.7
Face Value 10
52W High ₹178
Dividend Yield 0%
52W Low ₹ 97.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 71 | 84 | 74 | 114 | |
| Other Income | 1 | 2 | 2 | 2 | |
| Total Income | 72 | 87 | 76 | 116 | |
| Total Expenditure | 67 | 80 | 67 | 96 | |
| Operating Profit | 5 | 6 | 9 | 20 | |
| Interest | 1 | 2 | 2 | 3 | |
| Depreciation | 2 | 1 | 1 | 2 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 2 | 3 | 6 | 15 | |
| Provision for Tax | 0 | 0 | 2 | 5 | |
| Profit After Tax | 1 | 2 | 4 | 10 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 1 | 2 | 4 | 10 | |
| Adjusted Earnings Per Share | 1.1 | 2.1 | 4 | 10 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 54% | 17% | 0% | 0% |
| Operating Profit CAGR | 122% | 59% | 0% | 0% |
| PAT CAGR | 150% | 115% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 45% | 30% | 25% | 25% |
| ROCE Average | 27% | 17% | 15% | 15% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 11 | 13 | 17 | 29 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 12 | 16 | 14 | 12 |
| Other Non-Current Liabilities | 0 | -0 | 1 | 1 |
| Total Current Liabilities | 28 | 34 | 39 | 41 |
| Total Liabilities | 51 | 62 | 71 | 83 |
| Fixed Assets | 12 | 8 | 29 | 26 |
| Other Non-Current Assets | 1 | 16 | 0 | 0 |
| Total Current Assets | 38 | 38 | 42 | 57 |
| Total Assets | 51 | 62 | 71 | 83 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -6 | 2 | 3 | 5 |
| Cash Flow from Investing Activities | 1 | -11 | -6 | 0 |
| Cash Flow from Financing Activities | 5 | 9 | 4 | -6 |
| Net Cash Inflow / Outflow | -0 | -0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.15 | 2.15 | 3.99 | 10.02 |
| CEPS(Rs) | 3.49 | 3.63 | 5.39 | 12.42 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 10.57 | 12.72 | 16.71 | 28.75 |
| Core EBITDA Margin(%) | 5.48 | 4.44 | 10.04 | 15.85 |
| EBIT Margin(%) | 4.25 | 5.49 | 10.84 | 15.67 |
| Pre Tax Margin(%) | 2.25 | 3.08 | 8.4 | 13.1 |
| PAT Margin (%) | 1.61 | 2.55 | 5.39 | 9.04 |
| Cash Profit Margin (%) | 4.91 | 4.31 | 7.27 | 11.2 |
| ROA(%) | 2.24 | 3.79 | 5.98 | 13.32 |
| ROE(%) | 10.85 | 18.45 | 27.14 | 44.53 |
| ROCE(%) | 7.99 | 10.39 | 14.17 | 27.21 |
| Receivable days | 74.28 | 66.18 | 77.98 | 61.55 |
| Inventory Days | 77.24 | 71.47 | 81.67 | 61.01 |
| Payable days | 41.09 | 32.88 | 36.12 | 28.01 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.45 | 0.52 | 0.67 | 0.44 |
| EV/Core EBITDA(x) | 5.99 | 7.12 | 5.29 | 2.46 |
| Net Sales Growth(%) | 0 | 18.66 | -12.14 | 53.77 |
| EBIT Growth(%) | 0 | 53.23 | 73.38 | 122.4 |
| PAT Growth(%) | 0 | 87.41 | 85.83 | 157.76 |
| EPS Growth(%) | 0 | 87.41 | 85.83 | 150.97 |
| Debt/Equity(x) | 2.58 | 3.03 | 2.71 | 1.35 |
| Current Ratio(x) | 1.34 | 1.12 | 1.07 | 1.38 |
| Quick Ratio(x) | 0.81 | 0.58 | 0.69 | 0.82 |
| Interest Cover(x) | 2.13 | 2.28 | 4.45 | 6.08 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Aug 2025 | Sep 2025 |
|---|---|---|
| Promoter | 70.58 | 70.58 |
| FII | 0 | 0 |
| DII | 1.31 | 1.44 |
| Public | 28.11 | 27.97 |
| Others | 0 | 0 |
| Total | 100 | 100 |
| # | Aug 2025 | Sep 2025 |
|---|---|---|
| Promoter | 1 | 1 |
| FII | 0 | 0 |
| DII | 0.02 | 0.02 |
| Public | 0.4 | 0.4 |
| Others | 0 | 0 |
| Total | 1.41 | 1.41 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
You May Also Know About
