Market Cap ₹117 Cr.
Stock P/E 25.8
P/B 3.9
Current Price ₹182.3
Book Value ₹ 47.3
Face Value 10
52W High ₹182.3
Dividend Yield 0%
52W Low ₹ 17.4
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
Total Income | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 5 |
Total Expenditure | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 |
Operating Profit | 0 | 0 | -0 | 0 | 0 | 1 | -0 | -0 | 1 | 3 |
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 | 1 | 3 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 1 | 3 |
Adjustments | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 1 | 3 |
Adjusted Earnings Per Share | 0.1 | -0.1 | -0.5 | 0.1 | -0.1 | 0.8 | -0.5 | -0.6 | 2.1 | 6 |
#(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 | 4 | 5 | 6 | 8 | 8 | 9 | 8 | 9 | 9 | 10 | 10 | 8 |
Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 4 |
Total Income | 5 | 6 | 7 | 9 | 9 | 10 | 9 | 10 | 10 | 11 | 11 | 12 |
Total Expenditure | 4 | 5 | 6 | 7 | 8 | 8 | 9 | 12 | 10 | 11 | 10 | 8 |
Operating Profit | 1 | 1 | 1 | 2 | 2 | 1 | 0 | -2 | -0 | -0 | 1 | 4 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | 0 | 1 | 1 | 1 | -0 | -3 | -1 | -1 | 0 | 4 |
Provision for Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 1 | 0 | 1 | 1 | 1 | -0 | -3 | -1 | -1 | 0 | 4 |
Adjustments | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 1 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 1 | 0 | 1 | 1 | 1 | 0 | -2 | -1 | -1 | 0 | 4 |
Adjusted Earnings Per Share | 0.4 | 1.7 | 1 | 2.5 | 2.2 | 2.2 | 0.1 | -3.7 | -1.3 | -1.1 | 0.3 | 7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 4% | 2% | 10% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 789% | 137% | 55% | 39% |
ROE Average | 1% | -3% | -4% | 0% |
ROCE Average | 1% | -2% | -4% | 1% |
#(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 | 17 | 17 | 18 | 19 | 22 | 22 | 22 | 19 | 20 | 20 | 20 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 |
Other Non-Current Liabilities | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 1 |
Total Liabilities | 17 | 18 | 19 | 20 | 22 | 24 | 26 | 24 | 24 | 23 | 21 |
Fixed Assets | 2 | 2 | 2 | 4 | 4 | 4 | 8 | 8 | 8 | 7 | 3 |
Other Non-Current Assets | 7 | 8 | 10 | 11 | 12 | 12 | 11 | 7 | 8 | 9 | 10 |
Total Current Assets | 8 | 8 | 7 | 6 | 7 | 9 | 7 | 9 | 8 | 7 | 7 |
Total Assets | 17 | 18 | 19 | 20 | 22 | 24 | 26 | 24 | 24 | 23 | 21 |
#(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 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 |
Cash Flow from Operating Activities | -0 | -1 | -0 | 3 | 1 | -1 | -1 | -4 | -1 | 3 | -1 |
Cash Flow from Investing Activities | 0 | 2 | -0 | -3 | -1 | 0 | -0 | 3 | 0 | -2 | 3 |
Cash Flow from Financing Activities | -0 | -0 | -0 | 0 | -0 | -0 | 2 | 1 | 0 | -0 | -2 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | -0 | -0 | 1 | -0 | -1 | 0 | -0 |
Closing Cash & Cash Equivalent | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 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) | 0.44 | 1.69 | 1.01 | 2.52 | 2.22 | 2.21 | 0.08 | -3.66 | -1.31 | -1.15 | 0.31 |
CEPS(Rs) | 1.04 | 2.31 | 2.61 | 3.24 | 3.02 | 2.88 | 0.17 | -4.38 | -0.68 | -0.35 | 1.48 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 35.71 | 37.38 | 38.4 | 40.92 | 45.97 | 47.82 | 47.6 | 41.3 | 42.01 | 41.8 | 42.65 |
Core EBITDA Margin(%) | -13.39 | -0.59 | 5.12 | 8.95 | 9.49 | 4.96 | -14.56 | -32.57 | -9.29 | -9 | 3.22 |
EBIT Margin(%) | 6.13 | 17.83 | 8.97 | 15.17 | 14.84 | 13.12 | -1.85 | -28.73 | -9.08 | -7.3 | 1.88 |
Pre Tax Margin(%) | 5.34 | 17.45 | 8.44 | 14.94 | 14.7 | 12.96 | -1.94 | -29.8 | -10.28 | -8.26 | 1.19 |
PAT Margin (%) | 5.45 | 16.87 | 8.04 | 14.63 | 12.31 | 11.86 | -2.07 | -29.8 | -10.83 | -8.26 | 1.11 |
Cash Profit Margin (%) | 13.01 | 22.98 | 20.67 | 18.82 | 16.77 | 15.49 | 0.98 | -22.44 | -3.58 | -1.69 | 6.71 |
ROA(%) | 1.18 | 4.46 | 2.54 | 5.94 | 4.87 | 4.48 | -0.66 | -10.9 | -4.02 | -3.45 | 0.52 |
ROE(%) | 1.23 | 4.63 | 2.68 | 6.35 | 5.11 | 4.71 | -0.74 | -13.09 | -4.92 | -4.12 | 0.58 |
ROCE(%) | 1.37 | 4.88 | 2.99 | 6.57 | 6.15 | 5.21 | -0.66 | -12.03 | -3.77 | -3.33 | 0.94 |
Receivable days | 28.84 | 0 | 1.98 | 0 | 0 | 2.57 | 3.78 | 4.47 | 2.72 | 0.34 | 0.23 |
Inventory Days | 18.93 | 21.74 | 41 | 36.37 | 26.99 | 24.47 | 29.11 | 36.83 | 48.67 | 41.6 | 38.34 |
Payable days | 723.3 | -352 | -236.93 | 593.66 | 1142.62 | -3725.28 | -4770.72 | -759.28 | 0 | 2232.02 | -3101.02 |
PER(x) | 21.58 | 4.41 | 8.46 | 5.39 | 8.66 | 11.78 | 322 | 0 | 0 | 0 | 52.85 |
Price/Book(x) | 0.27 | 0.2 | 0.22 | 0.33 | 0.42 | 0.54 | 0.51 | 0.41 | 0.3 | 0.44 | 0.39 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.05 | 0.55 | 0.58 | 0.69 | 0.98 | 1.36 | 1.32 | 0.96 | 0.83 | 1.01 | 0.72 |
EV/Core EBITDA(x) | 7.69 | 2.31 | 2.66 | 3.56 | 5.06 | 8.13 | 109.59 | -4.5 | -45.6 | -137.37 | 9.61 |
Net Sales Growth(%) | 47.19 | 25.17 | 25.97 | 36.13 | 4.7 | 3.32 | -8.21 | 14.32 | -3.2 | 10.56 | 5.51 |
EBIT Growth(%) | -55.59 | 264.37 | -36.6 | 130.12 | 2.41 | -8.62 | -112.94 | -1674.59 | 69.4 | 11.09 | 127.15 |
PAT Growth(%) | -58.05 | 287.83 | -39.96 | 147.64 | -11.9 | -0.48 | -116.06 | -1542.01 | 64.8 | 15.7 | 114.2 |
EPS Growth(%) | -57.38 | 281.42 | -39.9 | 148.17 | -11.88 | -0.52 | -96.6 | -4984.27 | 64.16 | 12.69 | 127.23 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.09 | 0.1 | 0.09 | 0 |
Current Ratio(x) | 14.35 | 12.64 | 5.36 | 4.73 | 7.14 | 5.26 | 4.17 | 3.4 | 3.97 | 3.93 | 7.02 |
Quick Ratio(x) | 19.73 | 12.01 | 4.66 | 4.16 | 6.54 | 4.88 | 3.77 | 2.93 | 3.35 | 3.31 | 5.94 |
Interest Cover(x) | 7.77 | 47.4 | 16.86 | 66.07 | 106.95 | 78.86 | -20.27 | -26.88 | -7.57 | -7.63 | 2.74 |
Total Debt/Mcap(x) | 0.01 | 0.02 | 0 | 0.01 | 0 | 0 | 0.03 | 0.22 | 0.33 | 0.2 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 68.02 | 68.02 | 68.02 | 68.02 | 68.02 | 68.08 | 68.11 | 68.11 | 68.11 | 74.96 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 31.98 | 31.98 | 31.98 | 31.98 | 31.98 | 31.92 | 31.89 | 31.89 | 31.89 | 25.04 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.48 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.64 |
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