Market Cap ₹2 Cr.
Stock P/E -2.3
P/B -0.2
Current Price ₹7.5
Book Value ₹ -36.2
Face Value 10
52W High ₹7.6
Dividend Yield 0%
52W Low ₹ 3.7
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 | 1 | 1 | 1 | 3 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 3 | 0 | 0 | 0 | 0 | 1 | 0 |
Total Expenditure | 1 | 8 | 2 | 1 | 1 | 0 | 0 | 0 | 2 | 0 |
Operating Profit | 0 | -6 | -1 | 2 | -1 | -0 | -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 | -6 | -1 | 2 | -1 | -0 | -0 | -0 | -1 | -0 |
Provision for Tax | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | -6 | -1 | 2 | -1 | -0 | -0 | -0 | -1 | -0 |
Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | -6 | -1 | 2 | -1 | -0 | -0 | -0 | -1 | -0 |
Adjusted Earnings Per Share | 0.6 | -21.1 | -2 | 5.6 | -2.3 | -0.2 | -0.1 | -0.1 | -2.5 | -0.7 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 20 | 22 | 24 | 17 | 11 | 6 | 2 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 20 | 22 | 24 | 17 | 11 | 6 | 2 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 17 | 13 | 23 | 15 | 10 | 11 | 12 | 2 |
Operating Profit | 0 | -0 | 0 | -0 | 2 | 10 | 1 | 2 | 0 | -5 | -10 | -1 |
Interest | 0 | 0 | 0 | 0 | 2 | 9 | 0 | 2 | 1 | 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 | 1 | 1 | 0 | -1 | -5 | -10 | -1 |
Provision for Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
Profit After Tax | 0 | -0 | 0 | -0 | 0 | 0 | 1 | 0 | -1 | -5 | -10 | -1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | 0 | -0 | 0 | 0 | 1 | 0 | -1 | -5 | -10 | -1 |
Adjusted Earnings Per Share | 0.4 | -0.2 | 0.1 | -0.2 | 1.1 | 1.5 | 1.8 | 0.5 | -2.8 | -17 | -32.1 | -3.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -67% | -51% | -38% | 0% |
Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 57% | -4% | 9% | 1% |
ROE Average | 0% | -79% | -45% | -19% |
ROCE Average | -33% | -12% | -7% | -3% |
#(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 | 25 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 5 | -0 | -10 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 0 | 0 | 49 | 158 | 913 | 1002 | 541 | 310 | 0 | 0 |
Other Non-Current Liabilities | -0 | 0 | 0 | 0 | 23 | 0 | 0 | 1 | 1 | 1 | 1 |
Total Current Liabilities | 0 | 15 | 10 | 51 | 181 | 14 | 25 | 19 | 4 | 45 | 43 |
Total Liabilities | 27 | 19 | 14 | 104 | 366 | 932 | 1033 | 567 | 320 | 46 | 33 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Other Non-Current Assets | 2 | 2 | 2 | 2 | 0 | 2 | 10 | 27 | 23 | 21 | 10 |
Total Current Assets | 25 | 17 | 12 | 102 | 366 | 929 | 1023 | 539 | 297 | 24 | 23 |
Total Assets | 27 | 19 | 14 | 104 | 366 | 932 | 1033 | 567 | 320 | 46 | 33 |
#(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 | 4 | 7 | 2 | 1 | 0 | 1 | 1 |
Cash Flow from Operating Activities | -18 | 23 | 0 | -23 | -134 | -576 | -5 | 0 | 1 | 4 | -9 |
Cash Flow from Investing Activities | 1 | 0 | 0 | -21 | 5 | -15 | 7 | -13 | 5 | 274 | 14 |
Cash Flow from Financing Activities | 17 | -23 | 0 | 49 | 132 | 587 | -3 | 13 | -5 | -278 | -4 |
Net Cash Inflow / Outflow | -0 | -0 | 0 | 4 | 2 | -4 | -2 | -0 | 0 | -0 | 1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 4 | 7 | 2 | 1 | 0 | 1 | 1 | 2 |
# | 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) | 0.39 | -0.17 | 0.09 | -0.18 | 1.06 | 1.51 | 1.79 | 0.53 | -2.79 | -16.96 | -32.13 |
CEPS(Rs) | 0.48 | -0.16 | 0.09 | -0.18 | 1.06 | 1.99 | 2.57 | 1.22 | -2.57 | -16.92 | -32.13 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 14.45 | 14.28 | 14.36 | 14.18 | 15.24 | 16.75 | 18.54 | 19.07 | 16.19 | -0.77 | -32.9 |
Core EBITDA Margin(%) | 29.29 | -28.1 | 29.01 | -22.32 | 11.11 | 43.15 | 5.76 | 11.97 | 3.78 | -79.96 | -508.63 |
EBIT Margin(%) | 22.84 | -30.59 | 29.01 | -21.94 | 11.11 | 42.49 | 4.79 | 11.19 | 3.16 | -80.17 | -508.63 |
Pre Tax Margin(%) | 22.63 | -31.07 | 26.8 | -37.71 | 2.37 | 2.98 | 2.82 | 1.57 | -7.98 | -80.58 | -508.74 |
PAT Margin (%) | 30.51 | -41.87 | 18.52 | -37.71 | 1.63 | 2.05 | 2.21 | 0.97 | -7.92 | -80.58 | -508.64 |
Cash Profit Margin (%) | 36.96 | -39.38 | 18.52 | -37.71 | 1.63 | 2.71 | 3.18 | 2.23 | -7.31 | -80.38 | -508.64 |
ROA(%) | 0.64 | -0.23 | 0.16 | -0.09 | 0.14 | 0.07 | 0.05 | 0.02 | -0.19 | -2.8 | -24.54 |
ROE(%) | 2.77 | -1.21 | 0.6 | -1.29 | 7.2 | 9.44 | 10.12 | 2.84 | -15.81 | -219.99 | 0 |
ROCE(%) | 0.49 | -0.17 | 0.24 | -0.06 | 1.03 | 1.51 | 0.12 | 0.23 | 0.08 | -2.87 | -33.19 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 28.58 | 37.3 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 13.86 | 13.83 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 2621.67 | 0 | 0 | 0 | 0 |
PER(x) | 29.88 | 0 | 61.05 | 0 | 3.54 | 2.74 | 2.72 | 16.4 | 0 | 0 | 0 |
Price/Book(x) | 0.82 | 0.46 | 0.37 | 0.23 | 0.25 | 0.25 | 0.26 | 0.46 | 0.48 | -6.12 | -0.12 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 13.21 | 134.17 | 79.84 | 558.53 | 16.41 | 41.13 | 42.2 | 33.94 | 29.8 | 5.84 | 16.81 |
EV/Core EBITDA(x) | 45.1 | -477.45 | 275.2 | -2545.63 | 147.74 | 95.32 | 732.86 | 272.78 | 789.21 | -7.3 | -3.31 |
Net Sales Growth(%) | -37.75 | -67.74 | 11.47 | 5.21 | 0 | 13.51 | 9.79 | -31.91 | -36.04 | -40.15 | -69.99 |
EBIT Growth(%) | -85.12 | -143.22 | 205.71 | -179.56 | 6812.57 | 334.2 | -87.62 | 58.99 | -81.95 | -1619.52 | -90.39 |
PAT Growth(%) | -71.58 | -144.28 | 149.3 | -314.28 | 674.6 | 42.48 | 18.34 | -70.14 | -622.46 | -508.65 | -89.41 |
EPS Growth(%) | -71.58 | -144.27 | 149.28 | -314.42 | 674.49 | 42.48 | 18.34 | -70.14 | -622.46 | -508.65 | -89.41 |
Debt/Equity(x) | 0.39 | 3.47 | 2.23 | 20.07 | 71 | 180.88 | 183.75 | 97.5 | 64.36 | -155.65 | -3.26 |
Current Ratio(x) | 420.18 | 1.18 | 1.28 | 2.01 | 2.02 | 65.35 | 40.29 | 28.49 | 70.32 | 0.54 | 0.55 |
Quick Ratio(x) | 423.39 | 1.18 | 1.28 | 2.01 | 2.02 | 65.28 | 40.29 | 28.49 | 70.32 | 0.54 | 0.55 |
Interest Cover(x) | 109.9 | -64.78 | 13.1 | -1.39 | 1.27 | 1.08 | 2.44 | 1.16 | 0.28 | -191.86 | -4609.62 |
Total Debt/Mcap(x) | 0.48 | 7.62 | 6.09 | 85.98 | 288.55 | 731.76 | 702.23 | 212.48 | 134.45 | 25.41 | 26.17 |
# | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 38.04 | 38.04 | 38.04 | 38.04 | 38.04 | 38.04 | 27.75 | 38.04 | 38.04 | 38.04 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 61.96 | 61.96 | 61.96 | 61.96 | 61.96 | 61.96 | 72.25 | 61.96 | 61.96 | 61.96 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.08 | 0.11 | 0.11 | 0.11 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.22 | 0.19 | 0.19 | 0.19 |
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