Market Cap ₹43 Cr.
Stock P/E 31.9
P/B 0.8
Current Price ₹75
Book Value ₹ 100
Face Value 10
52W High ₹93.2
Dividend Yield 0%
52W Low ₹ 57
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 | 32 | 28 | 25 | 23 | 23 | 46 | 37 | 31 | 33 | 35 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Total Income | 32 | 28 | 25 | 23 | 23 | 46 | 37 | 32 | 34 | 35 |
| Total Expenditure | 31 | 27 | 24 | 23 | 23 | 46 | 37 | 31 | 33 | 34 |
| Operating Profit | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Adjustments | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Adjusted Earnings Per Share | 0.8 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.6 | 0.9 | 0.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 186 | 251 | 295 | 189 | 183 | 157 | 162 | 243 | 185 | 98 | 147 | 136 |
| Other Income | 1 | 1 | 2 | 3 | 17 | 0 | 0 | 1 | 0 | 0 | 1 | 1 |
| Total Income | 187 | 252 | 296 | 192 | 200 | 158 | 163 | 243 | 185 | 98 | 148 | 138 |
| Total Expenditure | 183 | 248 | 281 | 188 | 182 | 155 | 160 | 241 | 183 | 97 | 146 | 135 |
| Operating Profit | 3 | 4 | 16 | 4 | 18 | 2 | 2 | 2 | 2 | 1 | 2 | 2 |
| Interest | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 2 | 14 | 3 | 17 | 1 | 1 | 2 | 2 | 1 | 2 | 1 |
| Provision for Tax | 1 | 1 | 5 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Profit After Tax | 1 | 1 | 9 | 2 | 15 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 9 | 2 | 15 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Adjusted Earnings Per Share | 1.3 | 2.2 | 16 | 3.9 | 26.5 | 1.6 | 1.9 | 2.5 | 2 | 1.4 | 2.4 | 2.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 50% | -15% | -1% | -2% |
| Operating Profit CAGR | 100% | 0% | 0% | -4% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -6% | 7% | 19% | 15% |
| ROE Average | 2% | 2% | 2% | 9% |
| ROCE Average | 3% | 3% | 3% | 13% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 23 | 25 | 34 | 36 | 51 | 51 | 52 | 54 | 55 | 56 | 57 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 13 | 11 | 108 | 1 | 3 | 1 | 1 | 3 | 1 | 1 | 1 |
| Total Liabilities | 36 | 36 | 142 | 37 | 53 | 53 | 53 | 56 | 56 | 56 | 58 |
| Fixed Assets | 6 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 1 | 1 |
| Other Non-Current Assets | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 1 |
| Total Current Assets | 29 | 29 | 136 | 33 | 50 | 48 | 49 | 52 | 52 | 53 | 55 |
| Total Assets | 36 | 36 | 142 | 37 | 53 | 53 | 53 | 56 | 56 | 56 | 58 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 1 | 16 | 69 | 7 | 39 | 22 | 20 | 33 | 39 | 14 |
| Cash Flow from Operating Activities | -20 | 26 | 52 | -65 | 16 | -17 | -2 | 12 | 6 | -25 | 24 |
| Cash Flow from Investing Activities | 0 | 1 | 1 | 3 | 17 | -0 | -0 | 0 | 1 | -0 | 1 |
| Cash Flow from Financing Activities | 12 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Inflow / Outflow | -7 | 15 | 54 | -63 | 33 | -17 | -2 | 12 | 6 | -25 | 26 |
| Closing Cash & Cash Equivalent | 1 | 16 | 69 | 7 | 39 | 22 | 20 | 33 | 39 | 14 | 39 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.31 | 2.21 | 15.99 | 3.92 | 26.51 | 1.57 | 1.91 | 2.45 | 2.04 | 1.36 | 2.35 |
| CEPS(Rs) | 3.53 | 3.95 | 17.35 | 4.97 | 27.28 | 2.24 | 2.51 | 2.98 | 2.38 | 1.8 | 2.69 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 40.95 | 43.15 | 59.15 | 62.65 | 88.56 | 89.67 | 91.88 | 94.08 | 96.1 | 97.46 | 99.65 |
| Core EBITDA Margin(%) | 1.36 | 1.21 | 4.72 | 0.64 | 0.8 | 1.15 | 1.22 | 0.64 | 0.9 | 1.25 | 0.52 |
| EBIT Margin(%) | 1.07 | 1.33 | 5.05 | 1.85 | 9.6 | 1.21 | 1.25 | 0.86 | 0.86 | 1.07 | 1.25 |
| Pre Tax Margin(%) | 0.72 | 0.78 | 4.76 | 1.62 | 9.27 | 0.77 | 0.8 | 0.78 | 0.84 | 1.07 | 1.25 |
| PAT Margin (%) | 0.4 | 0.5 | 3.1 | 1.18 | 8.26 | 0.57 | 0.67 | 0.58 | 0.63 | 0.79 | 0.91 |
| Cash Profit Margin (%) | 1.08 | 0.9 | 3.36 | 1.5 | 8.5 | 0.81 | 0.88 | 0.7 | 0.73 | 1.04 | 1.04 |
| ROA(%) | 2.19 | 3.5 | 10.31 | 2.51 | 33.5 | 1.69 | 2.05 | 2.55 | 2.08 | 1.39 | 2.35 |
| ROE(%) | 3.24 | 5.25 | 31.27 | 6.44 | 35.07 | 1.76 | 2.1 | 2.63 | 2.15 | 1.41 | 2.39 |
| ROCE(%) | 6.86 | 11.09 | 50.92 | 10.04 | 40.76 | 3.74 | 3.93 | 3.93 | 2.94 | 1.9 | 3.28 |
| Receivable days | 5.3 | 4.72 | 14.55 | 24.56 | 7.57 | 3.89 | 3.45 | 2.61 | 3.17 | 4.99 | 4.46 |
| Inventory Days | 30.11 | 20.82 | 34.12 | 62.67 | 25.63 | 15.07 | 18.09 | 16.13 | 17.64 | 69.83 | 50.48 |
| Payable days | 9.36 | 7.12 | 72.65 | 99.54 | 0.05 | 0.17 | 0.15 | 1.1 | 1.43 | 0 | 0.81 |
| PER(x) | 14 | 9.06 | 1.64 | 13.76 | 0.95 | 14.01 | 17.39 | 21.1 | 25.27 | 46.2 | 27.63 |
| Price/Book(x) | 0.45 | 0.46 | 0.44 | 0.86 | 0.28 | 0.25 | 0.36 | 0.55 | 0.54 | 0.65 | 0.65 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.12 | -0.02 | -0.18 | 0.13 | -0.14 | -0.06 | -0.01 | -0.01 | -0.05 | 0.23 | -0.02 |
| EV/Core EBITDA(x) | 6.42 | -0.96 | -3.46 | 5.87 | -1.38 | -4.24 | -0.52 | -1.3 | -5.27 | 17.13 | -1.1 |
| Net Sales Growth(%) | -33.52 | 34.81 | 17.51 | -35.83 | -3.06 | -14.16 | 3.24 | 49.36 | -23.67 | -46.85 | 49.59 |
| EBIT Growth(%) | -42.25 | 67.15 | 345.81 | -76.53 | 404.09 | -89.19 | 7 | 2.61 | -23.47 | -34.13 | 75.15 |
| PAT Growth(%) | -53.55 | 68.83 | 624.89 | -75.47 | 575.73 | -94.08 | 21.35 | 28.53 | -16.74 | -33.25 | 72.8 |
| EPS Growth(%) | -53.54 | 68.82 | 624.89 | -75.47 | 575.73 | -94.08 | 21.35 | 28.53 | -16.74 | -33.25 | 72.8 |
| Debt/Equity(x) | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 2.27 | 2.77 | 1.27 | 32.2 | 18.85 | 34.88 | 55.69 | 19.28 | 62.15 | 66.43 | 49.16 |
| Quick Ratio(x) | 0.79 | 1.86 | 0.85 | 12.85 | 16.55 | 29.9 | 45.11 | 14.81 | 55.33 | 26.57 | 41.32 |
| Interest Cover(x) | 3.07 | 2.42 | 17.72 | 8.02 | 28.78 | 2.74 | 2.76 | 10.26 | 48.51 | 0 | 0 |
| Total Debt/Mcap(x) | 1.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 | 70.38 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 | 29.62 |
| 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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
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