Market Cap ₹361 Cr.
Stock P/E 10.4
P/B 1.8
Current Price ₹255
Book Value ₹ 143.2
Face Value 10
52W High ₹435
Dividend Yield 0%
52W Low ₹ 205
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 | 43 | 72 | 139 | 154 | |
| Other Income | 2 | 1 | 2 | 2 | |
| Total Income | 45 | 73 | 141 | 156 | |
| Total Expenditure | 38 | 60 | 97 | 103 | |
| Operating Profit | 8 | 13 | 45 | 53 | |
| Interest | 1 | 1 | 1 | 2 | |
| Depreciation | 1 | 1 | 2 | 4 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 6 | 11 | 41 | 47 | |
| Provision for Tax | 2 | 2 | 11 | 12 | |
| Profit After Tax | 4 | 9 | 30 | 35 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 4 | 9 | 30 | 35 | |
| Adjusted Earnings Per Share | 4.2 | 8.3 | 28.8 | 33.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 53% | 0% | 0% |
| Operating Profit CAGR | 18% | 88% | 0% | 0% |
| PAT CAGR | 17% | 106% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 38% | 37% | 31% | 31% |
| ROCE Average | 46% | 44% | 37% | 37% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 35 | 44 | 74 | 109 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 4 | 10 | 11 |
| Other Non-Current Liabilities | 1 | 0 | 1 | 1 |
| Total Current Liabilities | 8 | 15 | 17 | 26 |
| Total Liabilities | 45 | 64 | 102 | 148 |
| Fixed Assets | 7 | 16 | 31 | 42 |
| Other Non-Current Assets | 24 | 29 | 42 | 57 |
| Total Current Assets | 14 | 19 | 28 | 48 |
| Total Assets | 45 | 64 | 102 | 148 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 3 | 2 | 11 |
| Cash Flow from Operating Activities | 7 | 5 | 35 | 24 |
| Cash Flow from Investing Activities | -4 | -11 | -29 | -29 |
| Cash Flow from Financing Activities | -1 | 5 | 4 | -1 |
| Net Cash Inflow / Outflow | 2 | -1 | 9 | -5 |
| Closing Cash & Cash Equivalent | 3 | 2 | 11 | 6 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.22 | 8.25 | 28.84 | 33.47 |
| CEPS(Rs) | 5.22 | 0 | 0 | 37.22 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 33.99 | 42.25 | 71.08 | 104.74 |
| Core EBITDA Margin(%) | 13.15 | 16.29 | 30.67 | 33.15 |
| EBIT Margin(%) | 14.92 | 16.21 | 30.25 | 31.61 |
| Pre Tax Margin(%) | 13.74 | 15.09 | 29.3 | 30.32 |
| PAT Margin (%) | 10.1 | 11.98 | 21.51 | 22.6 |
| Cash Profit Margin (%) | 12.5 | 13.52 | 23.21 | 25.13 |
| ROA(%) | 9.67 | 15.76 | 36.33 | 27.96 |
| ROE(%) | 12.4 | 21.65 | 50.89 | 38.08 |
| ROCE(%) | 17.13 | 25.77 | 60.59 | 46.36 |
| Receivable days | 40.09 | 27.88 | 20.99 | 58.6 |
| Inventory Days | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | -0.02 | 0.09 | 0.02 | 0.12 |
| EV/Core EBITDA(x) | -0.12 | 0.49 | 0.05 | 0.36 |
| Net Sales Growth(%) | 0 | 65.03 | 94.61 | 10.5 |
| EBIT Growth(%) | 0 | 79.26 | 263.16 | 15.49 |
| PAT Growth(%) | 0 | 95.81 | 249.36 | 16.08 |
| EPS Growth(%) | 0 | 95.81 | 249.36 | 16.08 |
| Debt/Equity(x) | 0.07 | 0.19 | 0.18 | 0.13 |
| Current Ratio(x) | 1.61 | 1.23 | 1.69 | 1.82 |
| Quick Ratio(x) | 1.61 | 1.23 | 1.69 | 1.82 |
| Interest Cover(x) | 12.58 | 14.47 | 31.75 | 24.54 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Jun 2025 | Jul 2025 | Sep 2025 |
|---|---|---|---|
| Promoter | 100 | 100 | 72.35 |
| FII | 0 | 0 | 2.52 |
| DII | 0 | 0 | 5.71 |
| Public | 0 | 0 | 19.42 |
| Others | 0 | 0 | 0 |
| Total | 100 | 100 | 100 |
| # | Jun 2025 | Jul 2025 | Sep 2025 |
|---|---|---|---|
| Promoter | 1.04 | 1.04 | 1.02 |
| FII | 0 | 0 | 0.04 |
| DII | 0 | 0 | 0.08 |
| Public | 0 | 0 | 0.27 |
| Others | 0 | 0 | 0 |
| Total | 1.04 | 1.04 | 1.42 |
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
