Market Cap ₹13 Cr.
Stock P/E 34.7
P/B 0.7
Current Price ₹49.1
Book Value ₹ 73.6
Face Value 10
52W High ₹59
Dividend Yield 0%
52W Low ₹ 28
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.3 | 0.1 | 0.3 | 0.4 | 0.5 |
#(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 | 17 | 32 | 24 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Income | 1 | 0 | 17 | 32 | 25 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Expenditure | 0 | 0 | 17 | 32 | 24 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | -0 | -0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.6 | -0.8 | 0.1 | 1.8 | 1.7 | 0.3 | 0.4 | 0.8 | 0.4 | 0.7 | 0.8 | 1.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -100% | 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 | 81% | 42% | 17% | 9% |
ROE Average | 1% | 1% | 1% | 1% |
ROCE Average | 1% | 1% | 1% | 1% |
#(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 | 18 | 17 | 17 | 18 | 18 | 18 | 18 | 19 | 19 | 19 | 19 |
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 | 0 | 0 | 0 | 10 | 8 | 7 | 7 | 0 | 0 | 0 | 0 |
Total Liabilities | 18 | 17 | 17 | 28 | 26 | 25 | 26 | 19 | 19 | 19 | 19 |
Fixed Assets | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Assets | 15 | 8 | 10 | 15 | 16 | 16 | 16 | 17 | 17 | 17 | 18 |
Total Current Assets | 0 | 7 | 5 | 11 | 8 | 7 | 8 | 0 | 0 | 0 | 0 |
Total Assets | 18 | 17 | 17 | 28 | 26 | 25 | 26 | 19 | 19 | 19 | 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 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | -0 | 0 | -0 | -0 | 7 | -7 | -0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | -1 | 0 | 0 | 0 | 0 | -6 | 7 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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) | 0.63 | -0.77 | 0.06 | 1.85 | 1.68 | 0.3 | 0.44 | 0.83 | 0.37 | 0.72 | 0.8 |
CEPS(Rs) | 1.21 | -0.24 | 0.77 | 2.49 | 2.16 | 0.74 | 0.75 | 1.1 | 0.63 | 0.97 | 1 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 66.01 | 65.24 | 65.3 | 67.15 | 68.83 | 69.21 | 69.64 | 70.41 | 70.78 | 71.5 | 72.3 |
Core EBITDA Margin(%) | -251.4 | 0 | -1.09 | -0.99 | -1.29 | -59.6 | -516.63 | -549.8 | -240.41 | -633.91 | -659.04 |
EBIT Margin(%) | 171.81 | 0 | 0.13 | 1.55 | 1.88 | 11.16 | 209.79 | 339.12 | 117.19 | 394.11 | 521.79 |
Pre Tax Margin(%) | 170.14 | 0 | 0.09 | 1.55 | 1.87 | 11.11 | 209.67 | 338.15 | 117.12 | 393.78 | 521.59 |
PAT Margin (%) | 165.43 | 0 | 0.09 | 1.55 | 1.87 | 9.05 | 138.55 | 227.6 | 67.34 | 378.1 | 406.11 |
Cash Profit Margin (%) | 318.9 | 0 | 1.23 | 2.08 | 2.4 | 22.09 | 237.52 | 301.19 | 113.35 | 510.99 | 508.14 |
ROA(%) | 0.93 | -1.17 | 0.09 | 2.13 | 1.62 | 0.31 | 0.46 | 0.98 | 0.52 | 0.99 | 1.09 |
ROE(%) | 0.95 | -1.18 | 0.09 | 2.79 | 2.47 | 0.44 | 0.63 | 1.18 | 0.53 | 1.01 | 1.11 |
ROCE(%) | 0.99 | -1.13 | 0.12 | 2.79 | 2.47 | 0.54 | 0.95 | 1.75 | 0.91 | 1.05 | 1.42 |
Receivable days | 0 | 0 | 7.94 | 59.14 | 137.8 | 3073.74 | 0 | 0 | 96.32 | 297.53 | 286.09 |
Inventory Days | 0 | 0 | 0 | 5.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0.99 | 59.4 | 141.8 | 3388.93 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 28.7 | 0 | 229.71 | 7.08 | 12.46 | 0 | 51.23 | 0 | 44.41 | 29.86 | 43.9 |
Price/Book(x) | 0.27 | 0 | 0.2 | 0.2 | 0.3 | 0 | 0.32 | 0 | 0.23 | 0.3 | 0.49 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 47.35 | 0 | 0.21 | 0.11 | 0.23 | 2.96 | 68.76 | 27.24 | 29.42 | 112.38 | 178.08 |
EV/Core EBITDA(x) | 14.55 | -46.75 | -3489.36 | 5.05 | 9.62 | 12.25 | 22.27 | 6.6 | 18.03 | 21.33 | 28.55 |
Net Sales Growth(%) | -16.67 | -100 | 0 | 90.84 | -24.85 | -96.26 | -90.55 | 14.83 | 51.56 | -65.64 | 4 |
EBIT Growth(%) | 132.02 | -214.71 | 110.89 | 2183.4 | -9.18 | -77.81 | 77.54 | 85.62 | -47.62 | 15.57 | 37.69 |
PAT Growth(%) | 138.41 | -223.16 | 107.5 | 3094.3 | -9.1 | -81.93 | 44.57 | 88.64 | -55.16 | 92.94 | 11.7 |
EPS Growth(%) | 138.41 | -223.17 | 107.5 | 3094.82 | -9.1 | -81.93 | 44.58 | 88.63 | -55.16 | 92.95 | 11.71 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 0.18 | 142.17 | 35.5 | 1.02 | 1 | 1 | 1.13 | 3.17 | 3.37 | 3.37 | 2.24 |
Quick Ratio(x) | 0.18 | 142.17 | 35.5 | 0.97 | 1 | 1 | 1.13 | 3.17 | 3.37 | 3.37 | 2.24 |
Interest Cover(x) | 102.58 | -384.56 | 3.47 | 211.31 | 260.99 | 194.27 | 1846.13 | 350.4 | 1650.61 | 1198.62 | 2526.37 |
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 | 55.66 | 55.66 | 55.66 | 55.66 | 55.66 | 55.66 | 55.66 | 55.66 | 55.66 | 55.66 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
Public | 43.59 | 43.59 | 43.59 | 43.59 | 43.59 | 43.59 | 43.59 | 43.59 | 43.59 | 43.59 |
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 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
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