Market Cap ₹39 Cr.
Stock P/E 25.2
P/B 2.1
Current Price ₹6.5
Book Value ₹ 3.2
Face Value 1
52W High ₹8.2
Dividend Yield 0%
52W Low ₹ 3.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 1 | 0 | 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 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Adjusted Earnings Per Share | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 |
Total Expenditure | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 1 | 0 | 1 | -0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
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 | 1 | 0 | 1 | -0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 0 | 1 | -0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 0 | 1 | -0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Adjusted Earnings Per Share | 0.1 | 0 | 0.1 | -0.1 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 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 | 85% | 36% | 23% | 16% |
ROE Average | 6% | 7% | 7% | 7% |
ROCE Average | 7% | 8% | 8% | 8% |
#(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 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 10 | 13 | 13 |
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 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 7 | 7 | 7 | 6 | 7 | 8 | 8 | 7 | 10 | 13 | 14 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 6 | 6 | 7 | 5 | 6 | 7 | 6 | 5 | 10 | 12 | 12 |
Total Current Assets | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 0 | 1 | 2 |
Total Assets | 7 | 7 | 7 | 6 | 7 | 8 | 8 | 7 | 10 | 13 | 14 |
#(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 | 1 | 0 | 1 | 1 | 0 | 1 |
Cash Flow from Operating Activities | 1 | 0 | -1 | 2 | -0 | -0 | -1 | 0 | -0 | -0 | -2 |
Cash Flow from Investing Activities | -1 | -0 | 1 | -2 | 1 | -0 | 1 | 0 | -1 | 1 | 1 |
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 | 1 | 0 | -1 | 1 | -1 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 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) | 0.1 | 0.04 | 0.09 | -0.07 | 0.1 | 0.15 | 0.12 | 0.05 | 0.1 | 0.17 | 0.13 |
CEPS(Rs) | 0.1 | 0.05 | 0.09 | -0.07 | 0.1 | 0.15 | 0.12 | 0.05 | 0.1 | 0.17 | 0.13 |
DPS(Rs) | 0.1 | 0.04 | 0.09 | 0 | 0.04 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0.99 | 1 | 1.02 | 0.95 | 1.01 | 1.09 | 1.2 | 1.04 | 1.6 | 2.11 | 2.21 |
Core EBITDA Margin(%) | 79.73 | 66.95 | 83.14 | -127.87 | 69.66 | 79.12 | 88.65 | 70.19 | 85.35 | 91.33 | 86.2 |
EBIT Margin(%) | 80.46 | 95.74 | 85.05 | -114.72 | 137.78 | 144.04 | 94.67 | 87.92 | 97.73 | 102.59 | 111.33 |
Pre Tax Margin(%) | 80.46 | 95.74 | 85.05 | -114.72 | 137.78 | 144.04 | 94.67 | 87.92 | 97.73 | 102.59 | 111.33 |
PAT Margin (%) | 65.1 | 74.73 | 65.68 | -115.11 | 125.62 | 128.81 | 74.66 | 76.63 | 92.98 | 90.77 | 99.45 |
Cash Profit Margin (%) | 67.57 | 80.27 | 68.85 | -110.58 | 128.54 | 130.28 | 75.69 | 78.99 | 94.33 | 91.49 | 100.43 |
ROA(%) | 8.02 | 3.57 | 7.52 | -6.36 | 9.38 | 12.99 | 9.26 | 4.07 | 6.87 | 8.62 | 5.71 |
ROE(%) | 9.72 | 4.29 | 8.78 | -7.11 | 10.07 | 14.57 | 10.27 | 4.32 | 7.26 | 8.91 | 5.86 |
ROCE(%) | 12.01 | 5.49 | 11.37 | -7.09 | 11.04 | 16.29 | 13.02 | 4.96 | 7.63 | 10.08 | 6.56 |
Receivable days | 0 | 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) | 14.21 | 34.69 | 18.98 | 0 | 19.53 | 13.52 | 19.41 | 32.69 | 29.61 | 28.3 | 20.08 |
Price/Book(x) | 1.37 | 1.48 | 1.65 | 2.19 | 1.9 | 1.9 | 1.89 | 1.52 | 1.78 | 2.22 | 1.15 |
Dividend Yield(%) | 4.93 | 1.8 | 3.57 | 0 | 1.38 | 3.23 | 2.92 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 9.1 | 25.82 | 12.39 | 33.45 | 23.04 | 17.09 | 13.39 | 21.83 | 27.46 | 24.97 | 19.94 |
EV/Core EBITDA(x) | 10.98 | 25.49 | 14.05 | -30.36 | 16.38 | 11.75 | 13.99 | 24.18 | 27.71 | 24.17 | 17.76 |
Net Sales Growth(%) | -31.19 | -61.02 | 136.23 | -54.98 | 29.43 | 51.14 | 32.58 | -59.76 | 62.9 | 76.37 | -30.09 |
EBIT Growth(%) | -39.86 | -53.61 | 109.85 | -160.72 | 255.45 | 58.01 | -12.86 | -62.63 | 81.08 | 85.14 | -24.13 |
PAT Growth(%) | -34.87 | -55.25 | 107.64 | -178.9 | 241.25 | 54.98 | -23.16 | -58.69 | 97.65 | 72.18 | -23.4 |
EPS Growth(%) | -34.87 | -55.21 | 107.5 | -178.89 | 241.26 | 54.97 | -23.17 | -58.68 | 97.64 | 72.18 | -23.4 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 0.5 | 0.69 | 0.39 | 1.81 | 2.24 | 0.55 | 4.56 | 4.05 | 0.91 | 3.52 | 5.56 |
Quick Ratio(x) | 0.5 | 0.69 | 0.39 | 1.81 | 2.24 | 0.55 | 4.56 | 4.05 | 0.91 | 3.52 | 5.56 |
Interest Cover(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.83 | 0 |
Public | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 48.17 | 49 |
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 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 3.06 | 3.06 | 3.06 | 3.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 |
Public | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 1.96 | 2.94 | 2.94 | 2.89 | 2.94 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 6 | 6 |
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