Price
Financials
Consolidated, Rs crore| Mar 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|
| Sales | 55.66 | 53.18 | 59.27 |
| Expenses | 48.11 | 44.95 | 50.62 |
| Operating Profit | 7.55 | 8.23 | 8.65 |
| OPM % | 13.56% | 15.48% | 14.59% |
| Other Income | 0.90 | 1.16 | 2.71 |
| Interest | 3.09 | 2.80 | 4.50 |
| Depreciation | 0.65 | 0.46 | 0.79 |
| Profit before tax | 4.71 | 6.13 | 6.07 |
| Tax % | 21.66% | 0.00% | 35.75% |
| Net Profit | 3.69 | 6.13 | 3.91 |
| EPS in Rs | 3.36 | 4.40 | 2.80 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Sales | 41 | 67 | 41 | 49 | 50 | 63 | 86 | 112 |
| Expenses | 37 | 61 | 37 | 43 | 44 | 53 | 74 | 96 |
| Operating Profit | 4 | 6 | 4 | 6 | 6 | 10 | 12 | 17 |
| OPM % | 9% | 9% | 9% | 13% | 13% | 16% | 14% | 15% |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 4 |
| Interest | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 7 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 1 | 2 | 0 | 2 | 3 | 5 | 7 | 12 |
| Tax % | 60% | 15% | 27% | 31% | 14% | 20% | 15% | 18% |
| Net Profit | 0 | 2 | 0 | 1 | 2 | 4 | 6 | 10 |
| EPS in Rs | 0.35 | 2.57 | 0.50 | 2.04 | 3.37 | 4.37 | 5.38 | 7.20 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 22% | 31% | 30% | ||
| Compounded Profit Growth | % | 89% | 65% | 70% | ||
| Stock Price CAGR | % | % | 5% | -59% | ||
| Return on Equity | % | 12% | 12% | 11% |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 1 | 1 | 7 | 9 | 11 | 14 |
| Reserves | 10 | 11 | 11 | 13 | 9 | 24 | 54 | 108 |
| Borrowings | 24 | 24 | 30 | 31 | 33 | 34 | 34 | 41 |
| Other Liabilities | 22 | 15 | 7 | 17 | 12 | 5 | 7 | 8 |
| Total Liabilities | 56 | 51 | 49 | 62 | 61 | 72 | 105 | 170 |
| Fixed Assets | 6 | 6 | 5 | 8 | 6 | 7 | 8 | 8 |
| CWIP | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 48 | 43 | 42 | 53 | 53 | 64 | 97 | 161 |
| Total Assets | 56 | 51 | 49 | 62 | 61 | 72 | 105 | 170 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 13 | 1 | -7 | 8 | 6 | -10 | -20 | -36 |
| Cash from Investing Activity | -8 | 3 | -0 | -3 | 0 | -0 | -1 | -11 |
| Cash from Financing Activity | -3 | -3 | 3 | -4 | -5 | 9 | 23 | 46 |
| Net Cash Flow | 1 | 1 | -4 | 1 | 0 | -1 | 3 | -0 |
| Free Cash Flow | 9 | 0 | -7 | 4 | 6 | -9 | -21 | -37 |
| CFO/OP | 329% | 14% | -181% | 126% | 90% | -87% | -152% | -206% |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 210 | 64 | 103 | 146 | 119 | 112 | 136 | 188 |
| Inventory Days | 159 | 156 | 227 | 222 | 260 | 232 | 222 | 132 |
| Days Payable | 205 | 82 | 45 | 119 | 91 | 26 | 27 | 19 |
| Cash Conversion Cycle | 164 | 139 | 285 | 250 | 289 | 318 | 330 | 301 |
| Working Capital Days | 26 | 40 | 163 | 120 | 127 | 197 | 278 | 400 |
| ROCE % | 14% | 8% | 13% | 14% | 17% | 15% | 15% |
| Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Promoters | 69.81% | 69.81% | 69.81% | 57.49% | 50.54% | 48.11% | 39.37% | 32.20% |
| FIIs | 0.00% | 0.00% | 0.00% | 0.37% | 0.37% | 0.36% | 0.29% | 1.35% |
| DIIs | 2.26% | 0.00% | 0.00% | 0.00% | 0.63% | 0.60% | 0.49% | 0.49% |
| Public | 27.94% | 30.20% | 30.19% | 42.14% | 48.46% | 50.93% | 59.85% | 65.96% |
| No. of Shareholders | 528 | 496 | 491 | 555 | 718 | 759 | 943 | 1,050 |
Fundamentals
Market Cap₹ 158 Cr.
Current Price₹ 113
Stock P/E15.7
Book Value₹ 87.2
ROCE15.0 %
ROE10.8 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)30%
Compounded Profit Growth (TTM)70%
Consolidated figures.
Valuation
Market capRs 92 Cr
Enterprise valueRs 122 Cr
P/E (TTM)23.35x
Price to book2.80x
Price to sales1.45x
EV / EBITDA11.47x
EV / EBIT12.40x
EV / sales1.92x
Earnings yield4.28%
P/E, 3-year average21.30x
P/B, 3-year average2.55x
P/E, 5-year average21.30x
P/B, 5-year average2.55x
Profitability
Operating margin (excl. other income)15.74%
Operating margin (incl. other income)16.78%
EBITDA margin16.78%
Pre-tax margin7.73%
Net profit margin6.22%
ROE16.13%
ROCE16.99%
ROA5.92%
ROE, 3-year average13.82%
ROCE, 3-year average14.51%
ROA, 3-year average3.99%
ROE, 5-year average11.83%
ROCE, 5-year average13.12%
ROA, 5-year average3.16%
ROIC (approx.)12.61%
Tax rate19.55%
Other income / net worth2.00%
Growth
Sales growth (latest year)26.81%
Profit growth (latest year)77.13%
Sales CAGR, 3 years15.89%
Sales CAGR, 5 years9.25%
Profit CAGR, 3 years128.75%
Profit CAGR, 5 years76.59%
Per share
EPS (TTM)Rs 4.37
EPS (latest year)Rs 4.37
EPS, 3-year averageRs 6.33
EPS, 5-year averageRs 7.17
Book value per shareRs 36.46
Sales per shareRs 70.26
Cash flow per shareRs -10.63
Free cash flow per shareRs -40.95
Efficiency
Asset turnover0.88x
Fixed asset turnover8.49x
Inventory turnover1.62x
Inventory days226 days
Debtor days112 days
Debtors turnover3.25x
Creditor days19 days
Cash conversion cycle301 days
Working capital days400 days
Leverage
Total debtRs 34 Cr
Cash and bankRs 4 Cr
Net debtRs 30 Cr
Debt to equity1.02x
Net debt / EBITDA2.81x
Interest coverage1.99x
Owners' fund to total sources45.72%
Debt to assets46.76%
Cash flow
Cash from Operating Activity (latest year)Rs -10 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs 9 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs -37 Cr
FCFE (approx.: FCF + change in debt)Rs -37 Cr
Cash from ops / profit, 5 years-2.26x
Statement figures
Net sales (TTM)Rs 63 Cr
Net sales (latest year)Rs 63 Cr
Operating profit excl. other income (latest year)Rs 10 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 11 Cr
PBDT (TTM)Rs 6 Cr
Profit before tax (TTM)Rs 5 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs 4 Cr
Net profit (latest year)Rs 4 Cr
Depreciation (TTM)Rs 1 Cr
Interest (TTM)Rs 5 Cr
Cost of goods sold (latest year)Rs 46 Cr
Total expenditure (latest year)Rs 53 Cr
Total income (latest year)Rs 64 Cr
Share capitalRs 9 Cr
ReservesRs 24 Cr
Shareholders' fundsRs 33 Cr
Total assetsRs 72 Cr
Net blockRs 7 Cr
InvestmentsRs 1 Cr
ReceivablesRs 20 Cr
InventoryRs 28 Cr
Other liabilitiesRs 5 Cr
Shares outstanding (crore)0.90
Ownership
Promoter holding32.20% (-25.29 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 23.4 is the lowest in its own 3.1-year history
(median 108.4, low 23.4, high 381.2).
P/B 2.80 is the lowest in 3.2 years (median 9.60).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | PRAMARA | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +4.5% | -2.8% | +7.2 pts |
| 1 month | -8.8% | -6.8% | -2.0 pts |
| 3 months | -22.9% | -7.6% | -15.3 pts |
| 6 months | -70.2% | +0.4% | -70.6 pts |
| 1 year | -63.0% | -9.9% | -53.1 pts |
| 2 years | -39.6% | -13.6% | -26.0 pts |
| 3 years | +5.3% | +14.2% | -8.9 pts |
Red flags
F-score 5 of 8| explain | High accruals Profit exceeded operating cash by 19% of total assets in 2026 |
| explain | Share dilution Share count up 36% in a year, 36% in three |
| look | On NSE surveillance On NSE surveillance: ASM short-term |
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 |
|---|---|---|---|
| Signpost India Ltd | 1,380 | 18.8 | 25.1 % |
| Bright Outdoor Media Ltd | 757 | 31.5 | 18.7 % |
| R K Swamy Ltd | 452 | 18.5 | 12.3 % |
| Simca Advertising Ltd | 348 | 20.8 | 110 % |
| Vertoz Ltd | 304 | 11.5 | 14.2 % |
| Yaap Digital Ltd | 253 | 16.0 | 28.5 % |
| Cash UR Drive Marketing Limited | 187 | 7.27 | 37.6 % |
| Digicontent Ltd | 150 | 8.82 | 24.0 % |
| Value 360 Communications Ltd | 90 | 9.09 | 38.6 % |
| Century Business Media Ltd | 62 | 11.1 | 38.8 % |
| Crayons Advertising Ltd | 60 | 17.4 | 5.53 % |
| Chatterbox Technologies Ltd | 48 | 5.25 | 26.0 % |
| Graphisads Ltd | 46 | 10.5 | 6.54 % |
| Esha Media Research Ltd | 31 | % | |
| Toss The Coin Ltd | 29 | 10.6 | 27.0 % |
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.
Less than 100 unique PAN traded in previous 30 daysMandatory Market making period in SME scrip is overSME scrip is not regularly tradedShort Term Additional Surveillance Measure (Short Term ASM): stage 1