Market Cap ₹15 Cr.
Stock P/E 74.8
P/B 3.9
Current Price ₹49
Book Value ₹ 12.5
Face Value 10
52W High ₹72.5
Dividend Yield 0%
52W Low ₹ 40.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 1 | 4 | 1 | 1 | 1 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 1 | 4 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 1 | 4 | 1 | 1 | 1 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Adjustments | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0.6 | 1.1 | 0.9 | 0.6 | 0.4 | -0.1 | 0.1 | 0.2 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 5 | 8 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 5 | 8 | 1 |
Total Expenditure | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 4 | 8 | 1 |
Operating Profit | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 1 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 1 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 1 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 1 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | -0.2 | -0 | -0.2 | 0.8 | 1.7 | 0.1 | 0.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 60% | 0% | 0% | 0% |
Operating Profit CAGR | -100% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -30% | -3% | 19% | NA% |
ROE Average | 1% | 8% | 4% | 2% |
ROCE Average | 1% | 10% | 6% | 2% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 |
Total Liabilities | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 8 | 7 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 2 | 2 | 2 | 1 | 2 | 1 | 3 | 3 | 3 | 8 | 7 |
Total Current Assets | 0 | 0 | 1 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 8 | 7 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | -1 | -1 | 0 | -1 | -0 | -0 | -0 | 0 | 0 |
Cash Flow from Investing Activities | 0 | 0 | 1 | 1 | -1 | 2 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0.01 | 0.02 | 0 | -0.2 | -0.01 | -0.17 | 0.78 | 1.7 | 0.09 |
CEPS(Rs) | -0 | 0 | 0.01 | 0.02 | 0 | -0.2 | -0.01 | -0.17 | 0.78 | 1.7 | 0.09 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 9.98 | 9.99 | 10.01 | 10.01 | 9.81 | 9.8 | 9.62 | 10.41 | 12.11 | 12.2 |
Core EBITDA Margin(%) | 0 | 0 | -2.31 | 1.68 | -0.48 | -23.21 | 0 | 0 | 42.29 | 12.65 | 0.47 |
EBIT Margin(%) | 0 | 0 | 0.48 | 0.42 | 0.25 | -18.57 | 0 | 0 | 50.6 | 13.23 | 0.47 |
Pre Tax Margin(%) | 0 | 0 | 0.47 | 0.38 | 0.25 | -18.58 | 0 | 0 | 50.6 | 13.23 | 0.47 |
PAT Margin (%) | 0 | 0 | 0.14 | 0.26 | 0.17 | -18.58 | 0 | 0 | 37.44 | 10.67 | 0.35 |
Cash Profit Margin (%) | 0 | 0 | 0.14 | 0.26 | 0.17 | -18.58 | 0 | 0 | 37.44 | 10.67 | 0.35 |
ROA(%) | -0 | 0.01 | 0.07 | 0.18 | 0.05 | -2.05 | -0.15 | -1.78 | 7.49 | 9.33 | 0.37 |
ROE(%) | -0 | 0.01 | 0.07 | 0.18 | 0.05 | -2.06 | -0.15 | -1.78 | 7.82 | 15.14 | 0.71 |
ROCE(%) | -0 | 0.01 | 0.23 | 0.3 | 0.07 | -2.06 | -0.73 | -1.78 | 10.57 | 18.78 | 0.95 |
Receivable days | 0 | 0 | 146.78 | 84.17 | 303.02 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 142.41 | 263.27 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 265.24 | 177.53 | 164.93 |
PER(x) | 0 | 0 | 0 | 0 | 3750 | 0 | 0 | 0 | 44.68 | 25.22 | 728.32 |
Price/Book(x) | 0 | 0 | 0 | 0 | 1.72 | 2.19 | 2.09 | 1.74 | 3.36 | 3.55 | 5.16 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 2.2 | 1.4 | 6.51 | 19.41 | 0 | 0 | 16.7 | 2.69 | 2.57 |
EV/Core EBITDA(x) | 0 | 0 | 461.02 | 10.46 | 2591.29 | -104.52 | -285.17 | -96.54 | 33 | 20.3 | 544.42 |
Net Sales Growth(%) | 0 | 0 | 0 | 60.83 | -62.47 | -58.5 | -100 | 0 | 0 | 663.7 | 53.2 |
EBIT Growth(%) | 39.14 | 534.41 | 2591.75 | 41.53 | -77.59 | -3167.88 | 65.09 | -142.33 | 714.12 | 99.7 | -94.53 |
PAT Growth(%) | 39.14 | 400.18 | 1051.2 | 195.27 | -74.85 | -4535.85 | 92.81 | -1076.28 | 554.41 | 117.63 | -94.93 |
EPS Growth(%) | 0 | 0 | 829.81 | 195.16 | -74.86 | -4531.77 | 92.81 | -1076.46 | 554.35 | 117.63 | -94.93 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 20.08 | 15.51 | 228.77 | 542.35 | 265.03 | 1512.61 | 24.34 | 5.04 | 0.07 | 0.01 | 0.01 |
Quick Ratio(x) | 20.08 | 15.51 | 228.77 | 310.74 | 204.59 | 1512.61 | 24.34 | 5.04 | 0.07 | 0.01 | 0.01 |
Interest Cover(x) | 0 | 0 | 43.01 | 9.28 | 0 | -2140.24 | 0 | 0 | 0 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 11.02 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 88.98 | 97.45 | 97.45 | 97.45 | 97.45 | 97.45 | 97.45 | 97.45 | 97.45 | 97.45 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.28 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
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 | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About