Price
Financials
Consolidated, Rs crore| Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|
| Sales | 47 | 74 | 93 | 114 |
| Expenses | 44 | 67 | 90 | 104 |
| Operating Profit | 4 | 6 | 4 | 10 |
| OPM % | 7% | 9% | 3.9% | 9% |
| Other Income | 0 | 0 | 1 | -0 |
| Interest | 0 | 0 | 0 | 1 |
| Depreciation | 0 | 0 | 0 | 0 |
| Profit before tax | 3 | 6 | 4 | 9 |
| Tax % | 26% | 21% | 23% | 22% |
| Net Profit | 2 | 5 | 3 | 7 |
| EPS in Rs | 1.87 | 3.71 | 2.18 | 3.82 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales | 4 | 8 | 36 | 72 | 121 | 207 |
| Expenses | 3 | 8 | 36 | 67 | 110 | 193 |
| Operating Profit | 0 | 0 | 1 | 5 | 10 | 14 |
| OPM % | 2.5% | 3.1% | 1.8% | 7% | 9% | 7% |
| Other Income | 0 | 0 | 0 | 1 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 1 | 2 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 0 | 0 | 0 | 5 | 10 | 13 |
| Tax % | 17% | 26% | 24% | 13% | 23% | 22% |
| Net Profit | 0 | 0 | 0 | 4 | 8 | 10 |
| EPS in Rs | 5.00 | 14.00 | 37.00 | 305.00 | 4.89 | 5.48 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 125% | 78% | 72% | ||
| Compounded Profit Growth | % | 190% | 203% | 53% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | 34% | 34% | 23% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.10 | 0.10 | 0.10 | 0.10 | 7 | 9 |
| Reserves | 0 | 0 | 1 | 4 | 14 | 59 |
| Borrowings | 1 | 1 | 3 | 4 | 5 | 16 |
| Other Liabilities | 1 | 1 | 3 | 12 | 22 | 23 |
| Total Liabilities | 2 | 3 | 7 | 21 | 48 | 108 |
| Fixed Assets | 0 | 0 | 0 | 1 | 0 | 10 |
| CWIP | 0 | 0 | 0 | 0 | 5 | 7 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 2 | 2 | 6 | 19 | 42 | 92 |
| Total Assets | 2 | 3 | 7 | 21 | 48 | 108 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0 | 0 | -0 | -1 | -5 | -19 |
| Cash from Investing Activity | -0 | -1 | -1 | -1 | -4 | -13 |
| Cash from Financing Activity | -0 | 1 | 1 | 2 | 11 | 48 |
| Net Cash Flow | -0 | 0 | 1 | 0 | 2 | 15 |
| Free Cash Flow | 0 | -0 | -1 | -2 | -9 | -31 |
| CFO/OP | 256% | 33% | -6% | -21% | -44% | -118% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 109 | 46 | 39 | 86 | 99 | 103 |
| Inventory Days | 0 | 18 | 2 | 1 | 1 | 2 |
| Days Payable | 90 | 47 | 59 | 58 | 42 | |
| Cash Conversion Cycle | 109 | -25 | -5 | 27 | 41 | 63 |
| Working Capital Days | 14 | 54 | -3 | 20 | 54 | 64 |
| ROCE % | 13% | 20% | 79% | 55% | 26% |
| Dec 2025 | Mar 2026 | |
|---|---|---|
| Promoters | 52.44% | 52.64% |
| FIIs | 7.55% | 7.74% |
| DIIs | 6.32% | 0.27% |
| Public | 33.69% | 39.35% |
| No. of Shareholders | 790 | 397 |
Fundamentals
Market Cap₹ 173 Cr.
Current Price₹ 92.3
Stock P/E16.8
Book Value₹ 36.7
ROCE26.2 %
ROE22.8 %
Dividend Yield0.00 %
Face Value₹ 5.00
Compounded Sales Growth (TTM)72%
Compounded Profit Growth (TTM)53%
Consolidated figures.
Valuation
Market capRs 173 Cr
Enterprise valueRs 175 Cr
P/E (TTM)1236.29x
Price to book540.88x
Price to sales22.05x
EV / EBITDA545.41x
EV / EBIT758.83x
EV / sales22.23x
Price to cash flow8654.00x
Earnings yield0.08%
Profitability
Operating margin (excl. other income)3.06%
Operating margin (incl. other income)4.08%
EBITDA margin4.08%
Pre-tax margin2.42%
Net profit margin1.78%
ROE56.00%
ROCE13.33%
ROA5.59%
ROIC (approx.)9.57%
Tax rate26.32%
Other income / net worth25.00%
Growth
Sales growth (latest year)119.27%
Profit growth (latest year)180.00%
Per share
EPS (TTM)Rs 0.07
EPS (latest year)Rs 14.00
Book value per shareRs 0.17
Sales per shareRs 4.19
Cash flow per shareRs 0.01
Free cash flow per shareRs -16.53
Efficiency
Asset turnover2.89x
Fixed asset turnover32.71x
Inventory turnover33.86x
Inventory days11 days
Debtor days46 days
Debtors turnover7.85x
Creditor days42 days
Cash conversion cycle63 days
Working capital days64 days
Leverage
Total debtRs 1 Cr
Cash and bankRs 0 Cr
Net debtRs 1 Cr
Debt to equity4.59x
Net debt / EBITDA4.53x
Interest coverage5.75x
Owners' fund to total sources11.76%
Debt to assets54.04%
Cash flow
Cash from Operating Activity (latest year)Rs 0 Cr
Cash from Investing Activity (latest year)Rs -1 Cr
Cash from Financing Activity (latest year)Rs 1 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs -31 Cr
FCFE (approx.: FCF + change in debt)Rs -31 Cr
Cash from ops / profit, 5 years-1.14x
Sales to cash flow392.50x
Statement figures
Net sales (TTM)Rs 8 Cr
Net sales (latest year)Rs 8 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs 0 Cr
Profit before tax (TTM)Rs 0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 0 Cr
Net profit (latest year)Rs 0 Cr
Depreciation (TTM)Rs 0 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 5 Cr
Total expenditure (latest year)Rs 8 Cr
Total income (latest year)Rs 8 Cr
Share capitalRs 0 Cr
ReservesRs 0 Cr
Shareholders' fundsRs 0 Cr
Total assetsRs 3 Cr
Net blockRs 0 Cr
ReceivablesRs 1 Cr
InventoryRs 0 Cr
Other liabilitiesRs 1 Cr
Shares outstanding (crore)1.88
Ownership
Promoter holding52.64%
Computed by MarketFriction from the consolidated statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | EXIMROUTES | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +3.5% | -2.8% | +6.3 pts |
| 1 month | -18.5% | -6.8% | -11.7 pts |
| 3 months | -18.3% | -7.6% | -10.7 pts |
| 6 months | -43.5% | +0.4% | -43.9 pts |
Red flags
F-score 7 of 8| look | Profit leans on other income Other income was 42% of pre-tax profit in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| JK Paper Ltd | 7,096 | 21.7 | 7.39 % |
| West Coast Paper Mills Ltd | 4,641 | 20.2 | 6.17 % |
| Seshasayee Paper & Boards Ltd | 1,535 | 15.5 | 5.60 % |
| Andhra Paper Ltd | 1,427 | 51.7 | 0.04 % |
| N R Agarwal Industries Ltd | 1,125 | 17.0 | 8.49 % |
| Tamil Nadu Newsprint & Papers Ltd | 1,053 | 4.04 | 6.41 % |
| Pudumjee Paper Products Ltd | 898 | 9.86 | 18.1 % |
| Emami Paper Mills Ltd | 718 | 7.60 | 11.4 % |
| Satia Industries Ltd | 687 | 3.94 % | |
| Kuantum Papers Ltd | 671 | 18.6 | 5.24 % |
| Prabhatam Infra Venture Ltd | 614 | -97.1 % | |
| Shree Rama Newsprint Ltd | 464 | 0.93 % | |
| Pakka Ltd | 350 | 25.2 | 3.31 % |
| Orient Paper & Industries Ltd | 343 | -4.24 % | |
| Ruchira Papers Ltd | 313 | 9.39 | 11.1 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
High low price variation greater than 150perc in previous 12 monthsHigh low price variation greater than 200perc in previous 365 DaysLess than 100 unique PAN traded in previous 30 daysSME scrip is not regularly traded
Quick answers
What is the market cap of Exim Routes Ltd?
Exim Routes Ltd (EXIMROUTES) has a market capitalisation of Rs 173 Cr. at the 2026-09-30 close.
What is the P/E ratio of Exim Routes Ltd?
Exim Routes Ltd trades at a P/E of 16.8 on trailing twelve-month profit, at the 2026-09-30 close.
What is the 52-week high and low of Exim Routes Ltd?
The 52-week high is Rs 281.90 and the 52-week low is Rs 86.05.