Market Cap ₹32 Cr.
Stock P/E 15
P/B 0.5
Current Price ₹24.5
Book Value ₹ 49.5
Face Value 10
52W High ₹88
Dividend Yield 0%
52W Low ₹ 19.6
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 | 4 | 5 | 7 | 8 | |
| Other Income | 0 | 0 | 0 | 0 | |
| Total Income | 4 | 5 | 7 | 8 | |
| Total Expenditure | 4 | 4 | 4 | 4 | |
| Operating Profit | 0 | 1 | 3 | 4 | |
| Interest | 0 | 0 | 0 | 0 | |
| Depreciation | 0 | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 0 | 1 | 3 | 3 | |
| Provision for Tax | 0 | 0 | 1 | 1 | |
| Profit After Tax | 0 | 1 | 2 | 2 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 1 | 2 | 2 | |
| Adjusted Earnings Per Share | 0.8 | 1.9 | 2 | 2.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 26% | 0% | 0% |
| Operating Profit CAGR | 33% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 21% | 37% | 37% | 37% |
| ROCE Average | 22% | 28% | 25% | 25% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 1 | 1 | 9 | 11 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 3 | 1 | 5 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 2 | 1 | 2 | 3 |
| Total Liabilities | 5 | 6 | 12 | 20 |
| Fixed Assets | 0 | 0 | 7 | 10 |
| Other Non-Current Assets | 3 | 5 | 4 | 6 |
| Total Current Assets | 2 | 1 | 1 | 4 |
| Total Assets | 5 | 6 | 12 | 20 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 1 | 0 |
| Cash Flow from Operating Activities | -0 | 0 | 2 | 3 |
| Cash Flow from Investing Activities | -0 | -1 | -6 | -5 |
| Cash Flow from Financing Activities | 0 | 1 | 4 | 4 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | 2 |
| Closing Cash & Cash Equivalent | 0 | 1 | 0 | 3 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.84 | 1.86 | 2.05 | 2.35 |
| CEPS(Rs) | 1.08 | 2.11 | 2.19 | 2.87 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 2.36 | 4.22 | 10.23 | 12.58 |
| Core EBITDA Margin(%) | 11.58 | 20.39 | 41.67 | 46.71 |
| EBIT Margin(%) | 9.83 | 18.98 | 39.85 | 40.59 |
| Pre Tax Margin(%) | 8.9 | 15.5 | 35.64 | 37.02 |
| PAT Margin (%) | 6.01 | 10.68 | 25.88 | 27.52 |
| Cash Profit Margin (%) | 7.76 | 12.09 | 27.71 | 33.64 |
| ROA(%) | 5.23 | 10.13 | 20.15 | 13.32 |
| ROE(%) | 35.64 | 56.65 | 35.15 | 20.58 |
| ROCE(%) | 14.29 | 26 | 36.74 | 22.25 |
| Receivable days | 54 | 25.95 | 10.3 | 21.32 |
| Inventory Days | 0 | 0 | 0 | 0 |
| Payable days | 86.95 | 73.65 | 62.32 | 48.67 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.46 | 0.56 | 0.16 | 1.63 |
| EV/Core EBITDA(x) | 3.98 | 2.75 | 0.38 | 3.48 |
| Net Sales Growth(%) | 0 | 24.83 | 36.12 | 7.9 |
| EBIT Growth(%) | 0 | 141.01 | 185.79 | 9.92 |
| PAT Growth(%) | 0 | 121.8 | 229.67 | 14.76 |
| EPS Growth(%) | 0 | 121.8 | 9.89 | 14.76 |
| Debt/Equity(x) | 3.08 | 2.76 | 0.16 | 0.53 |
| Current Ratio(x) | 0.93 | 0.82 | 0.75 | 1.41 |
| Quick Ratio(x) | 0.93 | 0.82 | 0.75 | 1.41 |
| Interest Cover(x) | 10.61 | 5.45 | 9.46 | 11.38 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Jun 2025 | Jul 2025 | Sep 2025 |
|---|---|---|---|
| Promoter | 60 | 60 | 60 |
| FII | 3.25 | 3.25 | 1.74 |
| DII | 0 | 0 | 0 |
| Public | 36.75 | 36.75 | 38.25 |
| Others | 0 | 0 | 0 |
| Total | 100 | 100 | 100 |
| # | Jun 2025 | Jul 2025 | Sep 2025 |
|---|---|---|---|
| Promoter | 0.78 | 0.78 | 0.78 |
| FII | 0.04 | 0.04 | 0.02 |
| DII | 0 | 0 | 0 |
| Public | 0.48 | 0.48 | 0.5 |
| Others | 0 | 0 | 0 |
| Total | 1.3 | 1.3 | 1.3 |
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
