Market Cap ₹18 Cr.
Stock P/E 92.9
P/B 4.3
Current Price ₹61.3
Book Value ₹ 14.3
Face Value 10
52W High ₹62.9
Dividend Yield 0%
52W Low ₹ 23.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | -0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 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 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 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 | 0 | 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 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0.2 | 0.3 | 0.4 | 1 | 0.5 | 0.4 | 0 | 0.2 | 0.7 | 0.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -100% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 157% | 66% | 10% | NA% |
ROE Average | 5% | 2% | 3% | 3% |
ROCE Average | 5% | 2% | 3% | 4% |
#(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 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 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 | 1 | 1 |
Total Liabilities | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 |
Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 4 |
Cash Flow from Investing Activities | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 |
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 | 0.19 | 0.31 | 0.4 | 0.97 | 0.5 | 0.39 | 0 | 0.2 | 0.66 |
CEPS(Rs) | 0.04 | 0.17 | 0.28 | 0.39 | 0.45 | 1.01 | 0.53 | 0.46 | 0.03 | 0.22 | 0.66 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 10.43 | 10.74 | 11.15 | 12.12 | 12.62 | 13.01 | 13.02 | 13.21 | 13.87 |
Core EBITDA Margin(%) | 72.15 | 36.44 | 36.37 | 42.44 | 56.71 | 75.97 | 53.49 | 42.1 | 3.14 | 35.03 | 61.26 |
EBIT Margin(%) | 57.11 | 34.22 | 26.52 | 35.8 | 52.53 | 74.21 | 51.09 | 37.91 | 0.66 | 33 | 61.2 |
Pre Tax Margin(%) | 56.78 | 33.87 | 26.35 | 35.78 | 52.35 | 74.13 | 51.06 | 37.9 | 0.66 | 32.99 | 53.51 |
PAT Margin (%) | 47.42 | 22 | 22.11 | 24.73 | 35.38 | 53.75 | 37.05 | 27.34 | 0.27 | 24.32 | 51.72 |
Cash Profit Margin (%) | 62.47 | 24.21 | 31.96 | 31.36 | 39.57 | 55.51 | 39.54 | 31.61 | 2.75 | 26.49 | 51.72 |
ROA(%) | 0.33 | 1.54 | 1.86 | 2.91 | 3.64 | 8.08 | 3.85 | 2.97 | 0.02 | 1.34 | 4.07 |
ROE(%) | 0.34 | 1.56 | 1.88 | 2.93 | 3.69 | 8.37 | 4.02 | 3.08 | 0.03 | 1.51 | 4.87 |
ROCE(%) | 0.4 | 2.42 | 2.25 | 4.25 | 5.45 | 11.41 | 5.5 | 4.27 | 0.06 | 1.86 | 4.94 |
Receivable days | 62.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 118.5 | 51.5 | 73.27 | 40.67 | 0 | 0 | 4681.82 | 91.3 | 43.09 |
Price/Book(x) | 0 | 0 | 2.2 | 1.49 | 2.66 | 3.27 | 0 | 0 | 1.19 | 1.37 | 2.05 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 139.88 | 13.52 | 25.84 | 12.47 | 25.98 | 21.82 | 7.33 | 6.93 | 13.58 | 23.99 | 24.52 |
EV/Core EBITDA(x) | 193.86 | 37.09 | 71.06 | 29.39 | 45.82 | 28.72 | 13.68 | 16.42 | 432.13 | 68.24 | 39.67 |
Net Sales Growth(%) | -66.29 | 910.47 | 21.99 | 43.12 | -9.14 | 58.68 | -25.9 | 7.45 | -15.97 | -32.94 | 56.79 |
EBIT Growth(%) | -82.99 | 505.58 | -5.47 | 93.22 | 33.32 | 124.17 | -48.99 | -20.27 | -98.53 | 3229.57 | 190.81 |
PAT Growth(%) | -82.82 | 368.67 | 22.62 | 60.06 | 30.03 | 141.03 | -48.92 | -20.72 | -99.17 | 5952.15 | 233.42 |
EPS Growth(%) | 0 | 0 | 0 | 60.06 | 30.03 | 141.03 | -48.92 | -20.73 | -99.16 | 5890.91 | 233.38 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0 | 0 | 0.09 | 0.11 | 0.21 |
Current Ratio(x) | 1.66 | 8.82 | 5.62 | 6.17 | 2.73 | 0.72 | 0.29 | 0.03 | 0.08 | 0.01 | 0.04 |
Quick Ratio(x) | 1.66 | 8.82 | 5.62 | 6.17 | 2.73 | 0.72 | 0.29 | 0.03 | 0.08 | 0.01 | 0.04 |
Interest Cover(x) | 177.61 | 97.56 | 157.39 | 1821.34 | 290.81 | 918.15 | 2324.9 | 7665.79 | 2013.83 | 0 | 7.96 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.07 | 0.08 | 0.1 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 48.72 | 53.15 | 55.68 | 55.68 | 55.68 | 55.68 | 55.68 | 55.68 | 55.68 | 55.68 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 51.28 | 46.85 | 44.32 | 44.32 | 44.32 | 44.32 | 44.32 | 44.32 | 44.32 | 44.32 |
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 | 0.15 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
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 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
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