Market Cap ₹17 Cr.
Stock P/E -41.1
P/B 4.9
Current Price ₹187
Book Value ₹ 38.1
Face Value 10
52W High ₹438.9
Dividend Yield 0%
52W Low ₹ 108.3
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 | 7 | 8 | 8 | 10 | 9 | 10 | 8 | 8 | 8 | 8 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Income | 7 | 8 | 8 | 10 | 9 | 10 | 8 | 8 | 8 | 8 |
Total Expenditure | 6 | 8 | 8 | 9 | 8 | 9 | 8 | 8 | 7 | 7 |
Operating Profit | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 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 | 1 | 1 | 0 | -0 | -0 | 0 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 1 | 0 | 0 | -0 | -0 | 0 | -0 |
Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 1 | 0 | 0 | -0 | -0 | 0 | -0 |
Adjusted Earnings Per Share | 1.6 | 1 | 0.4 | 6.4 | 5.2 | 3.5 | -4.6 | -3.5 | 4.1 | -0.5 |
#(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 | 8 | 13 | 11 | 11 | 9 | 13 | 21 | 14 | 17 | 28 | 37 | 32 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 9 | 13 | 11 | 11 | 9 | 13 | 21 | 14 | 18 | 28 | 37 | 32 |
Total Expenditure | 8 | 12 | 10 | 10 | 8 | 12 | 20 | 13 | 16 | 26 | 34 | 30 |
Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 |
Interest | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 1 | 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 | 0 | 1 | 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 | 0 | 1 | 0 |
Adjusted Earnings Per Share | 0.9 | 1.3 | 0.7 | 0.8 | 0.9 | 0.9 | 1.2 | 0.8 | 3.1 | 3.3 | 10.5 | -4.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 32% | 38% | 23% | 17% |
Operating Profit CAGR | 50% | 44% | 25% | 12% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -60% | 70% | 37% | 22% |
ROE Average | 32% | 19% | 14% | 9% |
ROCE Average | 21% | 15% | 13% | 12% |
#(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 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 4 | 4 | 5 | 5 | 5 | 7 | 8 | 7 | 8 | 11 | 10 |
Total Liabilities | 7 | 7 | 8 | 8 | 9 | 11 | 12 | 11 | 13 | 15 | 16 |
Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 5 |
Other Non-Current Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Total Current Assets | 4 | 5 | 6 | 6 | 6 | 8 | 9 | 8 | 9 | 11 | 10 |
Total Assets | 7 | 7 | 8 | 8 | 9 | 11 | 12 | 11 | 13 | 15 | 16 |
#(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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -3 |
Cash Flow from Financing Activities | -1 | 0 | -0 | -1 | -0 | -0 | -1 | -1 | 0 | -1 | -1 |
Net Cash Inflow / Outflow | 1 | -1 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 1 | 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) | 0.89 | 1.35 | 0.66 | 0.79 | 0.95 | 0.94 | 1.18 | 0.82 | 3.09 | 3.28 | 10.49 |
CEPS(Rs) | 2.33 | 2.82 | 2.88 | 2.86 | 2.94 | 2.96 | 3.26 | 2.68 | 5.52 | 7.75 | 19.28 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 14.56 | 15.91 | 16.47 | 17.27 | 18.21 | 19.15 | 20.34 | 21.16 | 24.25 | 27.53 | 38.03 |
Core EBITDA Margin(%) | 4.55 | 3.98 | 6.32 | 7.06 | 8.39 | 6.46 | 4.61 | 6.55 | 6.81 | 5.19 | 7.44 |
EBIT Margin(%) | 4.65 | 4.29 | 4.76 | 5.73 | 6.95 | 5.67 | 4.16 | 6.08 | 6.27 | 4.13 | 5.54 |
Pre Tax Margin(%) | 1.14 | 1.38 | 1.16 | 1.29 | 1.46 | 0.73 | 0.53 | 0.54 | 2.15 | 1.56 | 3.55 |
PAT Margin (%) | 0.83 | 0.87 | 0.48 | 0.6 | 0.81 | 0.65 | 0.5 | 0.53 | 1.6 | 1.06 | 2.55 |
Cash Profit Margin (%) | 2.17 | 1.83 | 2.09 | 2.17 | 2.52 | 2.04 | 1.38 | 1.74 | 2.85 | 2.5 | 4.68 |
ROA(%) | 1.36 | 1.8 | 0.79 | 0.87 | 1.01 | 0.88 | 0.95 | 0.66 | 2.37 | 2.09 | 6.06 |
ROE(%) | 6.27 | 8.85 | 4.08 | 4.71 | 5.35 | 5.03 | 5.98 | 3.96 | 13.63 | 12.68 | 32.01 |
ROCE(%) | 9.48 | 11.88 | 11.08 | 10.78 | 10.89 | 10.08 | 10.92 | 10.07 | 12.08 | 12.14 | 20.5 |
Receivable days | 50.32 | 47.45 | 64.53 | 70.4 | 61.82 | 43.66 | 36.78 | 48.21 | 39.48 | 48.6 | 42.03 |
Inventory Days | 60.34 | 50.45 | 69.13 | 81.32 | 115.18 | 131.86 | 95.49 | 151.63 | 122.85 | 76.66 | 54.32 |
Payable days | 14.52 | 24.11 | 48.2 | 44.64 | 76.68 | 77.4 | 54.48 | 79.2 | 61.44 | 72.93 | 67.01 |
PER(x) | 27.84 | 0 | 0 | 31.72 | 23.82 | 0 | 32.99 | 0 | 12.44 | 12.75 | 44.03 |
Price/Book(x) | 1.69 | 0 | 0 | 1.46 | 1.24 | 0 | 1.92 | 0 | 1.59 | 1.52 | 12.15 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.6 | 0.31 | 0.43 | 0.69 | 0.78 | 0.53 | 0.45 | 0.53 | 0.6 | 0.37 | 1.3 |
EV/Core EBITDA(x) | 8.7 | 5.37 | 6.12 | 8.42 | 7.55 | 7.4 | 8.85 | 7.22 | 7.98 | 6.62 | 16.96 |
Net Sales Growth(%) | 6.18 | 48.67 | -10.38 | -6.51 | -15.82 | 44 | 67.13 | -34.72 | 25.48 | 60.06 | 32.86 |
EBIT Growth(%) | 9.72 | 32.69 | -0.97 | 15.24 | 7.67 | 0.89 | 19.97 | -4.58 | 29.32 | 5.55 | 78.21 |
PAT Growth(%) | -16.64 | 52.31 | -51.02 | 20.24 | 19.4 | -0.88 | 25.56 | -30.4 | 276.57 | 6.1 | 219.56 |
EPS Growth(%) | -16.64 | 52.3 | -51.02 | 20.24 | 19.41 | -0.89 | 25.56 | -30.4 | 276.59 | 6.1 | 219.56 |
Debt/Equity(x) | 2.97 | 2.37 | 2.93 | 3.37 | 3.05 | 3.64 | 3.5 | 3.49 | 3.38 | 2.82 | 2.1 |
Current Ratio(x) | 1.15 | 1.34 | 1.24 | 1.16 | 1.18 | 1.19 | 1.14 | 1.11 | 1.12 | 1.07 | 0.99 |
Quick Ratio(x) | 0.7 | 0.77 | 0.68 | 0.62 | 0.38 | 0.38 | 0.4 | 0.25 | 0.39 | 0.52 | 0.46 |
Interest Cover(x) | 1.32 | 1.48 | 1.32 | 1.29 | 1.27 | 1.15 | 1.15 | 1.1 | 1.52 | 1.61 | 2.78 |
Total Debt/Mcap(x) | 1.75 | 0 | 0 | 2.31 | 2.46 | 0 | 1.82 | 0 | 2.13 | 1.85 | 0.17 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 50.09 | 50.09 | 50.09 | 50.09 | 50.09 | 50.09 | 44.32 | 44.32 | 44.32 | 44.34 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 49.91 | 49.91 | 49.91 | 49.91 | 49.91 | 49.91 | 55.68 | 55.68 | 55.68 | 55.66 |
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 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
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