Market Cap ₹24 Cr.
Stock P/E 26.4
P/B 1.5
Current Price ₹2.1
Book Value ₹ 1.3
Face Value 1
52W High ₹3.2
Dividend Yield 0%
52W Low ₹ 1.3
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 3 | 1 | 0 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 3 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 4 |
Total Expenditure | 1 | 3 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 |
Operating Profit | 0 | 0 | -0 | 0 | 0 | 1 | 2 | 2 | 3 | 3 | 2 | 1 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | -0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | -0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Adjusted Earnings Per Share | -0 | 0 | -0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 14% | 8% | 12% |
Operating Profit CAGR | -33% | 0% | 15% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 26% | 34% | 14% | 11% |
ROE Average | 5% | 9% | 8% | 4% |
ROCE Average | 8% | 11% | 11% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 8 | 8 | 4 | 4 | 5 | 10 | 11 | 11 | 13 | 14 | 15 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Liability | 0 | 1 | 0 | 1 | 4 | 8 | 9 | 7 | 7 | 4 | 4 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
Total Liabilities | 9 | 9 | 4 | 5 | 8 | 18 | 19 | 18 | 20 | 18 | 19 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Other Loans | 7 | 8 | 4 | 4 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 1 | 0 | 0 | 1 | 8 | 18 | 19 | 18 | 20 | 16 | 17 |
Total Assets | 9 | 9 | 4 | 5 | 8 | 18 | 19 | 18 | 20 | 18 | 19 |
#(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 | 1 | 0 | 0 | 1 | 0 |
Cash Flow from Operating Activities | 0 | 1 | 0 | 0 | -3 | -5 | -4 | 2 | 1 | 4 | 0 |
Cash Flow from Investing Activities | 0 | -0 | 0 | 0 | -0 | -3 | 3 | -0 | 1 | -1 | -1 |
Cash Flow from Financing Activities | 0 | -1 | -0 | -0 | 3 | 9 | -0 | -1 | -0 | -3 | 1 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 1 | -1 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 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) | -0.01 | 0.02 | -0.04 | 0.01 | 0.02 | 0.04 | 0.06 | 0.06 | 0.11 | 0.11 | 0.07 |
CEPS(Rs) | -0 | 0.02 | -0.04 | 0.01 | 0.02 | 0.04 | 0.06 | 0.06 | 0.11 | 0.12 | 0.1 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.29 | 1.31 | 0.72 | 0.73 | 0.75 | 0.86 | 0.92 | 0.97 | 1.08 | 1.2 | 1.27 |
Net Profit Margin | -5.15 | 4.77 | -43.71 | 13.58 | 29.67 | 18.57 | 26.91 | 27.62 | 44.26 | 44.85 | 25.7 |
Operating Margin | 0.13 | 6.92 | -32.42 | 26.66 | 56.3 | 47.88 | 78.46 | 68.97 | 87.26 | 81.43 | 44.37 |
PBT Margin | -3.7 | 6.91 | -32.61 | 22.03 | 38.3 | 21.21 | 39.78 | 32.18 | 59.52 | 57.58 | 34.18 |
ROA(%) | -0.5 | 1.35 | -3.77 | 1.42 | 2.25 | 3.39 | 3.4 | 3.4 | 6.62 | 6.99 | 4.21 |
ROE(%) | -0.69 | 1.53 | -4.14 | 1.55 | 3.34 | 6.21 | 6.2 | 5.82 | 10.64 | 9.98 | 5.43 |
ROCE(%) | 0.01 | 2.08 | -3.02 | 2.91 | 4.45 | 8.95 | 10.18 | 8.76 | 13.55 | 13.31 | 7.52 |
Price/Earnings(x) | 0 | 32.51 | 0 | 0 | 38.69 | 36.82 | 16.88 | 17.47 | 7.09 | 25.37 | 21.97 |
Price/Book(x) | 0.58 | 0.5 | 0.59 | 0 | 1.27 | 1.66 | 1.01 | 0.99 | 0.72 | 2.41 | 1.16 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 7.63 | 1.61 | 4.23 | 11.8 | 18.1 | 9.82 | 7.86 | 7.66 | 5.01 | 12.27 | 6.83 |
EV/Core EBITDA(x) | 320.07 | 22.28 | -13.05 | 44.25 | 32.15 | 20.45 | 10 | 11.08 | 5.73 | 14.31 | 11.86 |
Interest Earned Growth(%) | -20.67 | 252.57 | -77.08 | -14.04 | 0.97 | 381.97 | -2.34 | -2.69 | 23.92 | 2.67 | 2.43 |
Net Profit Growth | -208 | 426.4 | -310.01 | 126.7 | 120.69 | 201.54 | 41.53 | -0.1 | 98.55 | 4.05 | -41.3 |
EPS Growth(%) | -155.04 | 426.34 | -310.03 | 126.7 | 120.64 | 58.12 | 41.54 | -0.1 | 98.53 | 4.02 | -41.26 |
Interest Coverage(x) % | 0.03 | 707.69 | -169.33 | 5.76 | 3.13 | 1.79 | 2.03 | 1.87 | 3.15 | 3.41 | 4.35 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 29.31 | 29.31 | 29.31 | 29.31 | 29.31 | 29.31 | 29.31 | 29.31 | 29.31 | 29.33 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Public | 70.67 | 70.67 | 70.67 | 70.67 | 70.67 | 70.67 | 70.67 | 70.67 | 70.67 | 70.65 |
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 | 3.08 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 7.43 | 8.17 | 8.17 | 8.17 | 8.17 | 8.17 | 8.17 | 8.17 | 8.17 | 8.17 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 10.51 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 | 11.56 |
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