Market Cap ₹14 Cr.
Stock P/E -565.0
P/B 6.3
Current Price ₹28.3
Book Value ₹ 4.5
Face Value 10
52W High ₹28.3
Dividend Yield 0%
52W Low ₹ 18
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 | -0.4 | -0.1 | -0.2 | -0.1 | -0 | -0 | -0.1 | -0 | 0.1 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | -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 | 0.1 | -0.1 | 0.3 | 0 | 0 | -0.4 | -0.2 | 0.4 | 0.5 | -0.7 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | 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 | 49% | 50% | 4% | 10% |
ROE Average | 1% | -1% | 0% | 0% |
ROCE Average | 1% | -1% | 0% | 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 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
Total Assets | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 |
#(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 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -1 | 1 | 0 | 0 | 1 | -1 | -0 | 0 | 0 | -0 |
Cash Flow from Investing Activities | -0 | 1 | -1 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | -0 | 1 | -0 | -0 | 1 | -1 | -0 | 0 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 1 | 1 | 0 | 1 | 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) | 0.09 | -0.07 | 0.35 | 0.03 | 0 | -0.35 | -0.15 | 0.35 | 0.53 | -0.73 | 0.06 |
CEPS(Rs) | 0.09 | -0.07 | 0.35 | 0.03 | 0 | -0.35 | -0.15 | 0.35 | 0.53 | -0.73 | 0.06 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 4.98 | 4.91 | 5.26 | 5.28 | 5.29 | 4.41 | 4.26 | 4.61 | 5.15 | 4.42 | 4.48 |
Core EBITDA Margin(%) | 30.35 | -7.1 | -46.38 | 7.22 | -6.64 | -221.23 | -11.84 | 15.33 | -143.6 | -240.8 | 9.12 |
EBIT Margin(%) | 30 | 5.55 | 239.23 | 15.86 | 3.15 | -220.73 | -11.78 | 15.54 | 187.47 | -204.99 | 8.84 |
Pre Tax Margin(%) | 26.6 | 3.1 | 239.23 | 15.86 | 3.15 | -220.73 | -11.78 | 15.54 | 187.47 | -204.99 | 8.84 |
PAT Margin (%) | 24.37 | -31.67 | 194.43 | 14.61 | 2.21 | -220.73 | -11.78 | 15.47 | 183.33 | -211.26 | 8.84 |
Cash Profit Margin (%) | 24.75 | -30.95 | 196.16 | 15.05 | 2.21 | -220.73 | -11.78 | 15.5 | 183.75 | -210.8 | 9.12 |
ROA(%) | 1.57 | -1.24 | 6.74 | 0.49 | 0.07 | -7.2 | -3.4 | 7.46 | 10.4 | -14.57 | 1.19 |
ROE(%) | 1.77 | -1.4 | 6.82 | 0.49 | 0.07 | -7.24 | -3.5 | 7.96 | 10.91 | -15.22 | 1.28 |
ROCE(%) | 1.95 | 0.22 | 8.39 | 0.53 | 0.1 | -7.24 | -3.5 | 7.99 | 11.15 | -14.77 | 1.28 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 343.62 | 238.53 | 0 | 0 | 200.45 |
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) | 129.7 | 0 | 0 | 81.92 | 1307.89 | 0 | 0 | 0 | 16.34 | 0 | 312.28 |
Price/Book(x) | 2.27 | 0 | 0 | 0.4 | 0.94 | 3.44 | 4.69 | 0 | 1.69 | 4.75 | 3.98 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 25.06 | 36.56 | 38.6 | -5.98 | 10.32 | 77.18 | 15.3 | 4.38 | 29.7 | 60.48 | 27.61 |
EV/Core EBITDA(x) | 82.47 | 583.19 | 16.02 | -36.68 | 327.83 | -34.96 | -129.94 | 28.11 | 15.81 | -29.57 | 302.73 |
Net Sales Growth(%) | 10.28 | -38.84 | -18.53 | -1.15 | -2.81 | -7.09 | 710.68 | 76.96 | -87.28 | 18.66 | 87.06 |
EBIT Growth(%) | -54.79 | -88.69 | 3412.59 | -93.45 | -80.7 | -6614.16 | 56.74 | 333.42 | 53.44 | -229.76 | 108.07 |
PAT Growth(%) | -56.73 | -179.48 | 600.23 | -92.57 | -85.32 | -9393.84 | 56.74 | 332.37 | 50.74 | -236.74 | 107.83 |
EPS Growth(%) | -56.72 | -179.47 | 600.28 | -92.57 | -85.25 | -9344.74 | 56.74 | 332.34 | 50.75 | -236.75 | 107.83 |
Debt/Equity(x) | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 4.12 | 51.49 | 112.17 | 159.93 | 132.64 | 108.56 | 16.14 | 13.32 | 45.21 | 15.82 | 12.03 |
Quick Ratio(x) | 4.12 | 51.49 | 112.17 | 159.93 | 132.64 | 108.56 | 16.14 | 13.32 | 45.21 | 15.82 | 12.03 |
Interest Cover(x) | 8.82 | 2.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt/Mcap(x) | 0.1 | 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 | 65.88 | 65.88 | 65.88 | 65.88 | 65.88 | 65.88 | 65.88 | 65.88 | 65.88 | 65.88 |
FII | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
Public | 31.94 | 31.94 | 31.94 | 32.19 | 32.19 | 32.19 | 32.19 | 32.19 | 32.19 | 32.19 |
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 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
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 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
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