Market Cap ₹418 Cr.
Stock P/E 27.6
P/B 3.5
Current Price ₹172.6
Book Value ₹ 49.7
Face Value 10
52W High ₹200
Dividend Yield 0%
52W Low ₹ 154.2
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 | 20 | 35 | 52 | 79 | |
| Other Income | 0 | 0 | 1 | 1 | |
| Total Income | 20 | 35 | 53 | 80 | |
| Total Expenditure | 16 | 26 | 39 | 56 | |
| Operating Profit | 4 | 9 | 14 | 24 | |
| Interest | 0 | 0 | 0 | 2 | |
| Depreciation | 3 | 3 | 2 | 3 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 1 | 6 | 11 | 19 | |
| Provision for Tax | -0 | 3 | 2 | 4 | |
| Profit After Tax | 1 | 3 | 9 | 15 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 1 | 3 | 9 | 15 | |
| Adjusted Earnings Per Share | 1.7 | 3.4 | 5.1 | 8.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 52% | 58% | 0% | 0% |
| Operating Profit CAGR | 71% | 82% | 0% | 0% |
| PAT CAGR | 67% | 147% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 39% | 29% | 24% | 24% |
| ROCE Average | 25% | 17% | 13% | 13% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 21 | 23 | 32 | 48 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 6 | 4 | 11 | 11 |
| Other Non-Current Liabilities | 2 | 3 | 3 | 4 |
| Total Current Liabilities | 43 | 55 | 54 | 61 |
| Total Liabilities | 71 | 85 | 100 | 123 |
| Fixed Assets | 44 | 51 | 50 | 49 |
| Other Non-Current Assets | 11 | 13 | 20 | 28 |
| Total Current Assets | 17 | 22 | 30 | 43 |
| Total Assets | 71 | 85 | 100 | 123 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 3 | 4 |
| Cash Flow from Operating Activities | 6 | 10 | 11 | 4 |
| Cash Flow from Investing Activities | -5 | -12 | -8 | -5 |
| Cash Flow from Financing Activities | -0 | 4 | -1 | 3 |
| Net Cash Inflow / Outflow | -0 | 2 | 1 | 2 |
| Closing Cash & Cash Equivalent | 1 | 3 | 4 | 5 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.75 | 3.4 | 5.13 | 8.69 |
| CEPS(Rs) | 5.05 | 6.65 | 6.5 | 10.16 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 22.19 | 25.59 | 18.52 | 25.82 |
| Core EBITDA Margin(%) | 20.37 | 25.06 | 25.75 | 29.06 |
| EBIT Margin(%) | 7.33 | 18 | 22.61 | 26.8 |
| Pre Tax Margin(%) | 6.79 | 17.27 | 21.66 | 24.39 |
| PAT Margin (%) | 7.08 | 7.94 | 17.14 | 19.12 |
| Cash Profit Margin (%) | 20.45 | 15.52 | 21.7 | 22.37 |
| ROA(%) | 2 | 3.56 | 9.67 | 13.58 |
| ROE(%) | 7.87 | 14.24 | 33.64 | 39.16 |
| ROCE(%) | 2.36 | 9.54 | 16.01 | 24.51 |
| Receivable days | 26.52 | 24.57 | 34.12 | 44.04 |
| Inventory Days | 0.69 | 0.36 | 0.59 | 0.89 |
| Payable days | 579.59 | 484.8 | 480.51 | 306.66 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.15 | 1.31 | 0.89 | 0.79 |
| EV/Core EBITDA(x) | 10.37 | 5.11 | 3.29 | 2.62 |
| Net Sales Growth(%) | 0 | 73.63 | 49.22 | 51.58 |
| EBIT Growth(%) | 0 | 326.72 | 87.41 | 79.69 |
| PAT Growth(%) | 0 | 94.96 | 221.88 | 69.13 |
| EPS Growth(%) | 0 | 94.96 | 50.78 | 69.28 |
| Debt/Equity(x) | 2.31 | 2.2 | 1.41 | 1.12 |
| Current Ratio(x) | 0.39 | 0.39 | 0.55 | 0.7 |
| Quick Ratio(x) | 0.39 | 0.39 | 0.55 | 0.7 |
| Interest Cover(x) | 13.66 | 24.5 | 23.7 | 11.12 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Sep 2025 | Oct 2025 |
|---|---|---|
| Promoter | 84.69 | 60.93 |
| FII | 0 | 3.45 |
| DII | 0 | 4.71 |
| Public | 15.31 | 30.9 |
| Others | 0 | 0 |
| Total | 100 | 100 |
| # | Sep 2025 | Oct 2025 |
|---|---|---|
| Promoter | 1.48 | 1.48 |
| FII | 0 | 0.08 |
| DII | 0 | 0.11 |
| Public | 0.27 | 0.75 |
| Others | 0 | 0 |
| Total | 1.74 | 2.42 |
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.
Sell or Purchase Share (Tentative Price)
| 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
