Market Cap ₹61 Cr.
Stock P/E 0.0
P/B 1.8
Current Price ₹50.2
Book Value ₹ 27.7
Face Value 10
52W High ₹84
Dividend Yield 0%
52W Low ₹ 38.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|
| Net Sales | 0 | 3 | 7 | |
| Other Income | 0 | 1 | 1 | |
| Total Income | 1 | 3 | 8 | |
| Total Expenditure | 0 | 1 | 1 | |
| Operating Profit | 0 | 3 | 8 | |
| Interest | 0 | 0 | 1 | |
| Depreciation | 0 | 1 | 2 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | |
| Profit Before Tax | 0 | 1 | 5 | |
| Provision for Tax | -0 | 0 | 1 | |
| Profit After Tax | 0 | 1 | 3 | |
| Adjustments | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 1 | 3 | |
| Adjusted Earnings Per Share | 0.3 | 1.3 | 4.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 133% | 0% | 0% | 0% |
| Operating Profit CAGR | 167% | 0% | 0% | 0% |
| PAT CAGR | 200% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 47% | 24% | 24% | 24% |
| ROCE Average | 24% | 14% | 14% | 14% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | 5 | 6 | 9 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 1 | 6 | 11 |
| Other Non-Current Liabilities | -0 | 0 | 1 |
| Total Current Liabilities | 0 | 7 | 13 |
| Total Liabilities | 6 | 19 | 34 |
| Fixed Assets | 4 | 14 | 27 |
| Other Non-Current Assets | 0 | 1 | 0 |
| Total Current Assets | 1 | 4 | 6 |
| Total Assets | 6 | 19 | 34 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -1 | 1 | 6 |
| Cash Flow from Investing Activities | -0 | -11 | -15 |
| Cash Flow from Financing Activities | 1 | 11 | 9 |
| Net Cash Inflow / Outflow | 0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | 0.32 | 1.34 | 4.62 |
| CEPS(Rs) | 0.63 | 2.33 | 7.36 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 6.23 | 7.55 | 12.17 |
| Core EBITDA Margin(%) | 67.57 | 69.44 | 92.72 |
| EBIT Margin(%) | 48.61 | 69.16 | 82.05 |
| Pre Tax Margin(%) | 37.48 | 53.41 | 67.55 |
| PAT Margin (%) | 66.23 | 38.96 | 48.79 |
| Cash Profit Margin (%) | 131.65 | 68.01 | 77.69 |
| ROA(%) | 4.18 | 8.26 | 13.24 |
| ROE(%) | 5.08 | 19.39 | 46.88 |
| ROCE(%) | 3.04 | 15.08 | 23.66 |
| Receivable days | 432.08 | 178.08 | 157.86 |
| Inventory Days | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.96 | 4.72 | 3.13 |
| EV/Core EBITDA(x) | 2.59 | 4.81 | 2.82 |
| Net Sales Growth(%) | 0 | 617.79 | 176.4 |
| EBIT Growth(%) | 0 | 921.29 | 227.93 |
| PAT Growth(%) | 0 | 322.23 | 246.15 |
| EPS Growth(%) | 0 | 322.23 | 246.15 |
| Debt/Equity(x) | 0.23 | 2.15 | 2.44 |
| Current Ratio(x) | 6.26 | 0.54 | 0.48 |
| Quick Ratio(x) | 6.26 | 0.54 | 0.48 |
| Interest Cover(x) | 4.37 | 4.39 | 5.66 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Mar 2024 |
|---|---|
| Promoter | 73.01 |
| FII | 0 |
| DII | 0 |
| Public | 26.99 |
| Others | 0 |
| Total | 100 |
| # | Mar 2024 |
|---|---|
| Promoter | 0.89 |
| FII | 0 |
| DII | 0 |
| Public | 0.33 |
| Others | 0 |
| Total | 1.21 |
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.
| 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
