Market Cap ₹34 Cr.
Stock P/E -4.9
P/B -0.6
Current Price ₹10
Book Value ₹ -16.9
Face Value 10
52W High ₹24.6
Dividend Yield 0%
52W Low ₹ 10
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 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 4 | 4 |
Other Income | 0 | 0 | 4 | 0 | 0 | 0 | 24 | 0 | 0 | 0 |
Total Income | 0 | 0 | 4 | 0 | 0 | 0 | 26 | 3 | 4 | 4 |
Total Expenditure | 1 | 1 | 0 | 1 | 1 | 2 | 19 | 3 | 4 | 4 |
Operating Profit | -1 | -1 | 3 | -1 | -1 | -1 | 6 | 0 | 1 | 0 |
Interest | 2 | 1 | 0 | 0 | 0 | 1 | 12 | 1 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -2 | -2 | 3 | -1 | -2 | -3 | -6 | -1 | -1 | -1 |
Provision for Tax | -0 | -0 | -0 | -0 | 0 | 0 | -3 | 0 | 0 | 0 |
Profit After Tax | -2 | -2 | 3 | -1 | -2 | -3 | -3 | -1 | -1 | -2 |
Adjustments | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 |
Profit After Adjustments | -2 | -2 | 3 | -1 | -2 | -3 | -3 | -1 | -1 | -2 |
Adjusted Earnings Per Share | -2.6 | -0.6 | 0.9 | -0.3 | -0.6 | -0.9 | -0.9 | -0.4 | -0.3 | -0.5 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 13 |
Other Income | 1 | 14 | 4 | 2 | 4 | 1 | 0 | 0 | 4 | 24 | 24 |
Total Income | 9 | 14 | 4 | 2 | 4 | 1 | 0 | 0 | 4 | 26 | 37 |
Total Expenditure | 22 | 5 | 1 | 4 | 17 | 4 | 2 | 3 | 2 | 23 | 30 |
Operating Profit | -13 | 9 | 2 | -2 | -13 | -3 | -2 | -3 | 2 | 4 | 7 |
Interest | 19 | 7 | 1 | 2 | 0 | 4 | 4 | 5 | 4 | 12 | 14 |
Depreciation | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -34 | -0 | -0 | -5 | -14 | -8 | -6 | -9 | -3 | -12 | -9 |
Provision for Tax | 0 | 0 | 0 | 0 | -0 | 10 | 1 | 1 | -0 | -3 | -3 |
Profit After Tax | -34 | -0 | -0 | -5 | -14 | -18 | -8 | -10 | -2 | -9 | -7 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -34 | -0 | -0 | -5 | -14 | -18 | -8 | -10 | -2 | -9 | -7 |
Adjusted Earnings Per Share | -20.5 | -0 | -0 | -3.2 | -8.5 | -11 | -4.8 | -6.1 | -0.7 | -2.6 | -2.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 100% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -51% | 30% | 21% | NA% |
ROE Average | 0% | 0% | 0% | -178% |
ROCE Average | 1% | -2% | -3% | -174% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 90 | 100 | 100 | 107 | 45 | 26 | 17 | 6 | 19 | 31 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 20 | 5 | 16 | 10 | 14 | 78 | 92 | 105 | 103 | 117 |
Other Non-Current Liabilities | -7 | -7 | 0 | 0 | -0 | 10 | 11 | 13 | 18 | 23 |
Total Current Liabilities | 22 | 26 | 13 | 4 | 49 | 8 | 15 | 24 | 26 | 11 |
Total Liabilities | 124 | 124 | 128 | 122 | 108 | 122 | 136 | 148 | 166 | 182 |
Fixed Assets | 119 | 117 | 114 | 111 | 104 | 102 | 100 | 99 | 97 | 178 |
Other Non-Current Assets | 3 | 3 | 3 | 4 | 4 | 16 | 32 | 49 | 65 | 1 |
Total Current Assets | 2 | 3 | 3 | 1 | 0 | 4 | 4 | 1 | 4 | 2 |
Total Assets | 124 | 124 | 128 | 122 | 108 | 122 | 136 | 148 | 166 | 182 |
#(Fig in Cr.) | 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 | 1 | 1 | 0 | -47 | 2 | 0 | 0 | 3 |
Cash Flow from Operating Activities | 9 | 11 | -11 | -11 | -11 | -2 | -6 | -4 | 2 | -22 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -1 | -1 | -8 | -16 | -12 | -17 | 3 |
Cash Flow from Financing Activities | -8 | -11 | 11 | 10 | -36 | 59 | 20 | 17 | 17 | 14 |
Net Cash Inflow / Outflow | 0 | 1 | 1 | -1 | -48 | 50 | -2 | 0 | 2 | -5 |
Closing Cash & Cash Equivalent | 0 | 1 | 1 | 0 | -47 | 2 | 0 | 0 | 3 | -2 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -20.51 | -0.01 | -0.04 | -3.15 | -8.45 | -11.03 | -4.79 | -6.13 | -0.74 | -2.63 |
CEPS(Rs) | -19.37 | 1.34 | 0.86 | -2.27 | -7.96 | -10.55 | -4.31 | -5.65 | -0.5 | -1.8 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -13.57 | -13.58 | -19 | -21.12 | -25.73 | -36.76 | -41.56 | -47.69 | -13.22 | -15.74 |
Core EBITDA Margin(%) | -178.73 | 0 | 0 | 0 | 0 | 0 | 0 | -899.35 | 0 | -1045.9 |
EBIT Margin(%) | -184.39 | 0 | 0 | 0 | 0 | 0 | 0 | -1147.54 | 0 | 36.93 |
Pre Tax Margin(%) | -428.77 | -79.64 | 0 | 0 | 0 | 0 | 0 | -2834.95 | 0 | -593.57 |
PAT Margin (%) | -428.77 | -79.64 | 0 | 0 | 0 | 0 | 0 | -3268.35 | 0 | -453.9 |
Cash Profit Margin (%) | -405.01 | 7977.82 | 0 | 0 | 0 | 0 | 0 | -3013.91 | 0 | -310.53 |
ROA(%) | -42.24 | -0.02 | -0.05 | -4.13 | -12.08 | -15.8 | -6.12 | -7.09 | -1.59 | -5.13 |
ROE(%) | -1779.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -47.03 | 28.57 | 3.76 | -14.4 | -1691.34 | 0 | -8.52 | -10.28 | 1.83 | 1.06 |
Receivable days | 50.86 | 0 | 0 | 0 | 0 | 0 | 0 | 430.69 | 0 | 77.9 |
Inventory Days | 21.46 | 3813.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.63 |
Payable days | 711.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 582.44 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | -0.28 | -0.12 | -0.07 | -0.06 | -0.77 | -0.84 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 4.45 | 719.5 | 0 | 0 | 0 | 0 | 0 | 384.35 | 0 | 86.13 |
EV/Core EBITDA(x) | -2.77 | 2.22 | 12.58 | -10.07 | -2.27 | -28.77 | -67.39 | -43.04 | 82.98 | 47.77 |
Net Sales Growth(%) | 36.85 | -99.65 | -100 | 0 | 0 | 0 | 0 | 0 | -100 | 0 |
EBIT Growth(%) | 0 | 146.25 | -87.13 | -525.68 | -273.13 | 71.83 | 38.6 | -49.6 | 126.38 | -22.24 |
PAT Growth(%) | -3592.69 | 99.93 | -198.63 | -7807.19 | -168.85 | -30.51 | 56.54 | -27.82 | 75.27 | -257.95 |
EPS Growth(%) | -3592.69 | 99.93 | -198.52 | -7807.19 | -168.21 | -30.51 | 56.54 | -27.82 | 88 | -257.94 |
Debt/Equity(x) | -1.2 | -0.44 | -0.67 | -0.33 | -0.37 | -1.4 | -1.5 | -1.48 | -2.47 | -2.34 |
Current Ratio(x) | 0.07 | 0.12 | 0.26 | 0.17 | 0.01 | 0.47 | 0.24 | 0.03 | 0.14 | 0.21 |
Quick Ratio(x) | 0.06 | 0.11 | 0.24 | 0.11 | 0.37 | 0.47 | 0.24 | 0.03 | 0.14 | 0.18 |
Interest Cover(x) | -0.75 | 1 | 0.93 | -2.43 | -47.72 | -0.87 | -0.58 | -0.68 | 0.26 | 0.06 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 1.22 | 11.48 | 20.57 | 25.51 | 3.22 | 2.77 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
Public | 43.41 | 43.41 | 43.41 | 43.41 | 43.41 | 43.41 | 43.41 | 43.41 | 43.41 | 43.41 |
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 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Public | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 |
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