Market Cap ₹26 Cr.
Stock P/E 9.3
P/B 0.6
Current Price ₹200.4
Book Value ₹ 341.6
Face Value 10
52W High ₹325
Dividend Yield 0%
52W Low ₹ 151.1
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 | 60 | 50 | 47 | 46 | 49 | 43 | 51 | 40 | 47 | 48 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 60 | 50 | 47 | 46 | 49 | 43 | 51 | 40 | 47 | 48 |
| Total Expenditure | 58 | 47 | 46 | 43 | 47 | 41 | 48 | 39 | 45 | 46 |
| Operating Profit | 2 | 2 | 0 | 3 | 2 | 2 | 4 | 1 | 2 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | -1 | 2 | 1 | 1 | 2 | 0 | 1 | 1 |
| Provision for Tax | 0 | 0 | -0 | 0 | 0 | 0 | 1 | -0 | 0 | 0 |
| Profit After Tax | 1 | 1 | -0 | 1 | 1 | 1 | 2 | 0 | 0 | 1 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | -0 | 1 | 1 | 1 | 2 | 0 | 0 | 1 |
| Adjusted Earnings Per Share | 4.8 | 7 | -3.5 | 8.8 | 6.6 | 5.1 | 11.9 | 1.3 | 3.3 | 6.2 |
| #(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 | 93 | 94 | 104 | 120 | 148 | 126 | 106 | 155 | 226 | 190 | 180 | 186 |
| Other Income | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 0 |
| Total Income | 93 | 95 | 105 | 120 | 149 | 127 | 106 | 156 | 228 | 191 | 181 | 186 |
| Total Expenditure | 88 | 89 | 99 | 114 | 139 | 121 | 103 | 150 | 220 | 184 | 172 | 178 |
| Operating Profit | 6 | 6 | 6 | 6 | 10 | 5 | 4 | 5 | 9 | 8 | 9 | 9 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 3 | 4 | 7 | 2 | 1 | 2 | 5 | 3 | 4 | 4 |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Profit After Tax | 1 | 2 | 2 | 3 | 6 | 2 | 1 | 2 | 3 | 2 | 3 | 3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 1 | 2 | 2 | 3 | 6 | 2 | 1 | 2 | 3 | 2 | 3 | 3 |
| Adjusted Earnings Per Share | 10.8 | 12.7 | 13.1 | 19.9 | 46.9 | 13.8 | 5 | 12.6 | 25.9 | 18.9 | 21.6 | 22.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -5% | 5% | 7% | 7% |
| Operating Profit CAGR | 13% | 22% | 12% | 4% |
| PAT CAGR | 50% | 14% | 8% | 12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -26% | -4% | 20% | 16% |
| ROE Average | 7% | 7% | 6% | 8% |
| ROCE Average | 10% | 10% | 8% | 11% |
| #(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 | 19 | 21 | 23 | 25 | 31 | 33 | 34 | 36 | 39 | 42 | 44 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 7 | 7 | 6 | 6 | 7 | 6 | 7 | 9 | 10 | 10 | 9 |
| Other Non-Current Liabilities | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 |
| Total Current Liabilities | 28 | 26 | 20 | 28 | 26 | 25 | 26 | 26 | 37 | 33 | 33 |
| Total Liabilities | 58 | 57 | 53 | 63 | 68 | 69 | 71 | 74 | 90 | 90 | 92 |
| Fixed Assets | 20 | 21 | 21 | 25 | 28 | 30 | 32 | 30 | 36 | 35 | 40 |
| Other Non-Current Assets | 0 | 0 | 2 | 0 | 1 | 1 | 0 | 2 | 0 | 4 | 0 |
| Total Current Assets | 38 | 35 | 30 | 38 | 39 | 38 | 39 | 42 | 53 | 51 | 53 |
| Total Assets | 58 | 57 | 53 | 63 | 68 | 69 | 71 | 74 | 90 | 90 | 92 |
| #(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 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Cash Flow from Operating Activities | 1 | 4 | 9 | 2 | 8 | 3 | 7 | 1 | 4 | 4 | 6 |
| Cash Flow from Investing Activities | -3 | -2 | -2 | 0 | -5 | -2 | -3 | -0 | -7 | -3 | -4 |
| Cash Flow from Financing Activities | 1 | -2 | -6 | -0 | -3 | -0 | -3 | -1 | 4 | -1 | -2 |
| Net Cash Inflow / Outflow | -2 | 0 | 0 | 2 | 0 | -0 | -0 | -0 | 1 | 0 | -0 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| # | 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) | 10.84 | 12.68 | 13.07 | 19.9 | 46.94 | 13.79 | 5 | 12.55 | 25.9 | 18.9 | 21.62 |
| CEPS(Rs) | 15.99 | 19.02 | 20.21 | 27.61 | 55.95 | 23.68 | 15.43 | 23.51 | 38.06 | 32.04 | 36.29 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 143.41 | 156.09 | 169.25 | 189.26 | 236.49 | 250.04 | 257.54 | 270.04 | 295.62 | 314.16 | 335.48 |
| Core EBITDA Margin(%) | 5.55 | 5.68 | 5.03 | 4.68 | 6.15 | 3.59 | 3.12 | 2.93 | 2.92 | 3.56 | 4.36 |
| EBIT Margin(%) | 5.1 | 5.02 | 4.44 | 4.37 | 6.13 | 3.22 | 2.27 | 2.43 | 3.11 | 3.17 | 3.65 |
| Pre Tax Margin(%) | 2.52 | 2.56 | 2.45 | 3.01 | 4.94 | 1.51 | 0.72 | 1.37 | 2.12 | 1.82 | 2.22 |
| PAT Margin (%) | 1.49 | 1.71 | 1.6 | 2.16 | 4.14 | 1.43 | 0.62 | 1.06 | 1.5 | 1.3 | 1.57 |
| Cash Profit Margin (%) | 2.2 | 2.56 | 2.47 | 3 | 4.93 | 2.46 | 1.9 | 1.98 | 2.2 | 2.2 | 2.63 |
| ROA(%) | 2.52 | 2.88 | 3.11 | 4.47 | 9.34 | 2.63 | 0.94 | 2.26 | 4.12 | 2.75 | 3.1 |
| ROE(%) | 7.86 | 8.47 | 8.04 | 11.1 | 22.05 | 5.67 | 1.97 | 4.76 | 9.16 | 6.2 | 6.65 |
| ROCE(%) | 11.74 | 11.44 | 11.46 | 12.39 | 19.46 | 7.93 | 4.56 | 7.04 | 11.91 | 9.22 | 9.52 |
| Receivable days | 69.1 | 74.7 | 65.35 | 60.61 | 54.31 | 65.38 | 81.26 | 57.73 | 42.91 | 51.24 | 52.46 |
| Inventory Days | 63.16 | 55.59 | 39.95 | 36.17 | 36.66 | 42.41 | 46.25 | 35.2 | 31.3 | 43.24 | 46.36 |
| Payable days | 66.26 | 60.43 | 40.59 | 42.93 | 51.38 | 57.57 | 67.77 | 49.82 | 40.81 | 54.23 | 47.84 |
| PER(x) | 4.24 | 4.25 | 8.2 | 4.69 | 3.13 | 3.54 | 12.62 | 7.07 | 4.95 | 9.89 | 8.87 |
| Price/Book(x) | 0.32 | 0.35 | 0.63 | 0.49 | 0.62 | 0.2 | 0.24 | 0.33 | 0.43 | 0.59 | 0.57 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.31 | 0.3 | 0.3 | 0.26 | 0.25 | 0.21 | 0.25 | 0.2 | 0.18 | 0.26 | 0.28 |
| EV/Core EBITDA(x) | 5.31 | 5 | 5.49 | 5.04 | 3.6 | 4.96 | 7.1 | 5.9 | 4.72 | 6.38 | 5.99 |
| Net Sales Growth(%) | -6.93 | 1.27 | 10.48 | 14.89 | 23.79 | -15.21 | -15.73 | 46.34 | 45.88 | -15.82 | -5.29 |
| EBIT Growth(%) | -2.94 | 0.49 | -2.26 | 10.62 | 72.56 | -55.49 | -40.51 | 56.32 | 86.9 | -14.03 | 8.97 |
| PAT Growth(%) | -9.69 | 16.92 | 3.11 | 52.23 | 135.86 | -70.62 | -63.78 | 151.33 | 106.31 | -27.03 | 14.38 |
| EPS Growth(%) | -9.69 | 16.92 | 3.11 | 52.23 | 135.86 | -70.62 | -63.78 | 151.33 | 106.31 | -27.03 | 14.38 |
| Debt/Equity(x) | 1.27 | 1.08 | 0.83 | 0.8 | 0.58 | 0.62 | 0.56 | 0.54 | 0.65 | 0.65 | 0.61 |
| Current Ratio(x) | 1.35 | 1.37 | 1.53 | 1.35 | 1.52 | 1.52 | 1.51 | 1.62 | 1.46 | 1.54 | 1.6 |
| Quick Ratio(x) | 0.78 | 0.84 | 1.09 | 0.86 | 0.92 | 0.98 | 1 | 0.99 | 0.85 | 0.85 | 0.9 |
| Interest Cover(x) | 1.98 | 2.04 | 2.22 | 3.22 | 5.16 | 1.89 | 1.47 | 2.29 | 3.15 | 2.35 | 2.55 |
| Total Debt/Mcap(x) | 3.97 | 3.14 | 1.32 | 1.62 | 0.94 | 3.19 | 2.27 | 1.65 | 1.49 | 1.08 | 1.07 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 60.52 | 60.52 | 60.52 | 60.52 | 60.52 | 60.52 | 60.52 | 60.52 | 60.52 | 60.52 |
| 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 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
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