Market Cap ₹45 Cr.
Stock P/E 6.9
P/B 0.9
Current Price ₹32
Book Value ₹ 37.4
Face Value 10
52W High ₹46
Dividend Yield 0%
52W Low ₹ 25.4
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 57 | 56 | 35 | 49 | 46 | 49 | 34 | 45 | 52 | 53 |
| Other Income | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 1 | 0 |
| Total Income | 59 | 57 | 37 | 50 | 48 | 50 | 36 | 48 | 53 | 54 |
| Total Expenditure | 54 | 53 | 33 | 45 | 42 | 45 | 30 | 41 | 47 | 48 |
| Operating Profit | 4 | 4 | 4 | 5 | 6 | 5 | 6 | 7 | 6 | 6 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 |
| Provision for Tax | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 |
| Profit After Tax | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 0 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 0 | 1 |
| Adjusted Earnings Per Share | 1.3 | 1.4 | 1.1 | 1.6 | 0.5 | 1.1 | 1.5 | 1.8 | 0.2 | 1 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 88 | 90 | 96 | 88 | 101 | 156 | 131 | 81 | 141 | 222 | 186 | 184 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 4 | 6 | 6 |
| Total Income | 88 | 91 | 97 | 88 | 101 | 157 | 134 | 83 | 143 | 226 | 192 | 191 |
| Total Expenditure | 81 | 83 | 89 | 80 | 94 | 148 | 122 | 79 | 133 | 210 | 173 | 166 |
| Operating Profit | 7 | 8 | 7 | 8 | 8 | 10 | 12 | 4 | 10 | 16 | 19 | 25 |
| Interest | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 4 | 7 |
| Depreciation | 4 | 4 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 1 | 1 | 1 | 3 | 4 | -4 | 1 | 7 | 9 | 9 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | -1 | 2 | 3 | 3 |
| Profit After Tax | 1 | 1 | 1 | 1 | 1 | 2 | 3 | -3 | 2 | 5 | 6 | 6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 2 | 3 | -3 | 2 | 5 | 6 | 6 |
| Adjusted Earnings Per Share | 0.8 | 0.8 | 0.6 | 0.7 | 0.8 | 1.5 | 2.3 | -2.5 | 1.4 | 3.5 | 4.6 | 4.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -16% | 32% | 4% | 8% |
| Operating Profit CAGR | 19% | 68% | 14% | 11% |
| PAT CAGR | 20% | 0% | 25% | 20% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | 18% | 38% | 16% |
| ROE Average | 16% | 12% | 7% | 6% |
| ROCE Average | 12% | 11% | 8% | 8% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 24 | 25 | 26 | 27 | 28 | 30 | 33 | 31 | 33 | 38 | 45 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 3 | 2 | 4 | 2 | 8 | 11 | 10 | 12 | 8 | 23 | 38 |
| Other Non-Current Liabilities | 5 | 13 | 13 | 9 | 11 | 11 | 11 | 8 | 23 | 26 | 28 |
| Total Current Liabilities | 35 | 35 | 36 | 43 | 40 | 43 | 49 | 58 | 48 | 54 | 66 |
| Total Liabilities | 67 | 74 | 79 | 80 | 87 | 95 | 104 | 108 | 112 | 142 | 177 |
| Fixed Assets | 31 | 31 | 34 | 39 | 48 | 47 | 53 | 50 | 59 | 56 | 69 |
| Other Non-Current Assets | 2 | 2 | 2 | 5 | 4 | 15 | 11 | 15 | 4 | 24 | 34 |
| Total Current Assets | 34 | 41 | 43 | 36 | 35 | 34 | 40 | 44 | 49 | 62 | 75 |
| Total Assets | 67 | 74 | 79 | 80 | 87 | 95 | 104 | 108 | 112 | 142 | 177 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 1 | 2 | 0 | 1 | 1 | 2 | 0 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | 2 | 0 | 5 | 15 | 10 | 14 | 8 | 9 | -13 | 9 | 8 |
| Cash Flow from Investing Activities | -4 | -5 | -6 | -9 | -13 | -14 | -7 | -6 | -3 | -14 | -35 |
| Cash Flow from Financing Activities | 2 | 6 | -0 | -5 | 3 | 2 | -3 | -3 | 16 | 4 | 28 |
| Net Cash Inflow / Outflow | -0 | 1 | -2 | 0 | 0 | 1 | -1 | 0 | 0 | -1 | 1 |
| Closing Cash & Cash Equivalent | 1 | 2 | 0 | 1 | 1 | 2 | 0 | 1 | 1 | 0 | 2 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.76 | 0.76 | 0.63 | 0.74 | 0.76 | 1.47 | 2.28 | -2.45 | 1.4 | 3.51 | 4.61 |
| CEPS(Rs) | 3.27 | 3.41 | 2.91 | 3.74 | 3.36 | 4.6 | 5.55 | 1.14 | 5.32 | 7.49 | 8.83 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 17.18 | 17.86 | 18.48 | 19.22 | 19.98 | 21.45 | 23.73 | 22.26 | 23.68 | 27.19 | 31.8 |
| Core EBITDA Margin(%) | 7.88 | 8.02 | 7.06 | 8.92 | 7.56 | 5.2 | 7.28 | 2.37 | 5.8 | 5.4 | 6.66 |
| EBIT Margin(%) | 4.28 | 4.31 | 4.09 | 4.51 | 4.09 | 3.35 | 5.35 | -1.26 | 3.22 | 4.74 | 6.93 |
| Pre Tax Margin(%) | 1.25 | 1.3 | 1.25 | 1.42 | 1.35 | 1.89 | 3.32 | -4.88 | 0.91 | 3.18 | 4.9 |
| PAT Margin (%) | 1.15 | 1.12 | 0.86 | 1.1 | 1.04 | 1.32 | 2.42 | -4.22 | 1.39 | 2.21 | 3.48 |
| Cash Profit Margin (%) | 4.94 | 5 | 3.99 | 5.59 | 4.59 | 4.13 | 5.89 | 1.95 | 5.29 | 4.72 | 6.66 |
| ROA(%) | 1.68 | 1.51 | 1.15 | 1.3 | 1.28 | 2.25 | 3.21 | -3.24 | 1.78 | 3.87 | 4.05 |
| ROE(%) | 4.5 | 4.35 | 3.46 | 3.91 | 3.87 | 7.08 | 10.11 | -10.67 | 6.1 | 13.8 | 15.63 |
| ROCE(%) | 8.31 | 8.02 | 7.78 | 7.84 | 7.72 | 8.69 | 10.91 | -1.5 | 6.32 | 13.24 | 12.19 |
| Receivable days | 50.1 | 63.71 | 64.89 | 60.06 | 54.69 | 32.81 | 28.56 | 52.23 | 29.38 | 23.11 | 41.2 |
| Inventory Days | 52.9 | 59.78 | 66.61 | 80.9 | 61.76 | 36.23 | 48.53 | 79.59 | 54.67 | 42.56 | 64.42 |
| Payable days | 52.04 | 61.82 | 64.7 | 61.36 | 55.34 | 30.46 | 44.41 | 98.35 | 47.44 | 58.84 | 81.25 |
| PER(x) | 3.26 | 4.37 | 8.09 | 18.41 | 14.5 | 6.14 | 2.3 | 0 | 10.64 | 4.78 | 6.54 |
| Price/Book(x) | 0.14 | 0.19 | 0.27 | 0.71 | 0.55 | 0.42 | 0.22 | 0.21 | 0.63 | 0.62 | 0.95 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.33 | 0.33 | 0.38 | 0.49 | 0.43 | 0.28 | 0.29 | 0.53 | 0.42 | 0.31 | 0.65 |
| EV/Core EBITDA(x) | 3.84 | 3.76 | 4.94 | 5.18 | 5.53 | 4.62 | 3.16 | 10.84 | 5.89 | 4.33 | 6.42 |
| Net Sales Growth(%) | 31.31 | 2.5 | 6.77 | -8.55 | 14.86 | 53.9 | -15.74 | -38.07 | 72.98 | 57.79 | -16.45 |
| EBIT Growth(%) | 20.32 | 3.81 | 1.6 | 0.9 | -0.5 | 24.61 | 35.06 | -114.47 | 543.39 | 132.25 | 22.02 |
| PAT Growth(%) | 77.83 | 0.42 | -17.5 | 17.36 | 2.93 | 93.39 | 55.7 | -207.43 | 157.08 | 150.63 | 31.29 |
| EPS Growth(%) | 77.86 | 0.41 | -17.5 | 17.36 | 2.93 | 93.39 | 55.69 | -207.43 | 157.08 | 150.63 | 31.29 |
| Debt/Equity(x) | 1.11 | 1.08 | 1.15 | 0.94 | 1.03 | 1.12 | 0.98 | 1.25 | 1.22 | 1.25 | 1.81 |
| Current Ratio(x) | 0.99 | 1.18 | 1.21 | 0.84 | 0.87 | 0.78 | 0.82 | 0.75 | 1.02 | 1.14 | 1.13 |
| Quick Ratio(x) | 0.61 | 0.66 | 0.66 | 0.32 | 0.56 | 0.35 | 0.47 | 0.43 | 0.54 | 0.62 | 0.57 |
| Interest Cover(x) | 1.41 | 1.43 | 1.44 | 1.46 | 1.49 | 2.29 | 2.64 | -0.35 | 1.39 | 3.03 | 3.42 |
| Total Debt/Mcap(x) | 7.69 | 5.79 | 4.17 | 1.33 | 1.86 | 2.67 | 4.43 | 5.95 | 1.93 | 2.03 | 1.91 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.08 | 64.08 | 64.08 | 64.08 | 64.08 | 64.08 | 64.08 | 64.08 | 64.08 | 64.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 35.92 | 35.92 | 35.92 | 35.92 | 35.92 | 35.92 | 35.92 | 35.92 | 35.92 | 35.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
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