Market Cap ₹12 Cr.
Stock P/E 68.9
P/B 1.3
Current Price ₹25
Book Value ₹ 19.5
Face Value 10
52W High ₹38.2
Dividend Yield 0%
52W Low ₹ 0
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 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 Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 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 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | -0.1 | 0.1 | 0.2 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Operating Profit | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense | 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 |
Profit Before Tax | 0 | 0 | 1 | 0 | 1 | 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 | 1 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 0.5 | 0.6 | 0.9 | 0.6 | 1.3 | 0.9 | 0.8 | 0.7 | 0.6 | 0.7 | 0.3 | 0.4 |
# | 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 | 77% | 57% | 29% | 6% |
ROE Average | 1% | 3% | 4% | 5% |
ROCE Average | 2% | 4% | 4% | 6% |
#(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 | 7 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 10 |
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 |
Current Liability | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities & Provisions | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 |
Total Liabilities | 7 | 7 | 7 | 7 | 8 | 9 | 9 | 9 | 9 | 10 | 10 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 6 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 9 | 9 |
Total Assets | 7 | 7 | 7 | 7 | 8 | 9 | 9 | 9 | 9 | 10 | 10 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | -0 | 0 | -0 | -1 | -0 | -1 | 0 | 0 | -0 | -0 |
Cash Flow from Investing Activities | 0 | 0 | 0 | -0 | 1 | 0 | 1 | 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 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 1 | 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) | 0.51 | 0.62 | 0.93 | 0.57 | 1.35 | 0.91 | 0.81 | 0.72 | 0.61 | 0.71 | 0.27 |
CEPS(Rs) | 0.61 | 0.7 | 1 | 0.62 | 1.39 | 1 | 0.87 | 0.76 | 0.63 | 0.73 | 0.28 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 12.33 | 13.03 | 13.79 | 14.36 | 15.71 | 16.62 | 16.92 | 17.6 | 18.28 | 19 | 19.27 |
Net Profit Margin | 80.4 | 69.16 | 75.6 | 44.53 | 108.34 | 70.87 | 53.32 | 45.56 | 39.04 | 43.33 | 17.04 |
Operating Margin | 94.78 | 85.35 | 90.18 | 62.23 | 177.16 | 50.69 | 62.47 | 58.93 | 52.32 | 53.01 | 25.76 |
PBT Margin | 91.96 | 84.05 | 89.83 | 61.76 | 177.07 | 50.65 | 62.39 | 58.88 | 52.25 | 52.98 | 25.64 |
ROA(%) | 3.67 | 4.37 | 6.49 | 3.84 | 8.39 | 5.28 | 4.56 | 3.89 | 3.19 | 3.63 | 1.35 |
ROE(%) | 4.25 | 4.81 | 6.91 | 4.03 | 8.96 | 5.65 | 4.85 | 4.15 | 3.38 | 3.82 | 1.42 |
ROCE(%) | 4.95 | 5.79 | 7.97 | 5.46 | 14.26 | 3.94 | 5.55 | 5.24 | 4.42 | 4.57 | 2.1 |
Price/Earnings(x) | 17.43 | 23.09 | 5.77 | 20.29 | 5.39 | 3.5 | 8.63 | 11.56 | 12.44 | 14.03 | 35.48 |
Price/Book(x) | 0.73 | 1.1 | 0.39 | 0.8 | 0.46 | 0.19 | 0.42 | 0.47 | 0.41 | 0.53 | 0.5 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 13.38 | 15.5 | 3.4 | 8.59 | 5.38 | 1.96 | 4.35 | 4.86 | 4.2 | 5.61 | 5.7 |
EV/Core EBITDA(x) | 12.19 | 16.48 | 3.55 | 12.93 | 2.98 | 3.42 | 6.57 | 7.91 | 7.23 | 10.36 | 21.43 |
Interest Earned Growth(%) | 5.02 | 35.48 | 36.66 | 3.82 | -2.3 | 3.6 | 18.52 | 2.97 | -1.27 | 5.8 | -3.03 |
Net Profit Growth | -64.63 | 16.53 | 49.39 | -38.85 | 137.71 | -32.23 | -10.83 | -12.03 | -15.41 | 17.45 | -61.88 |
EPS Growth(%) | -64.63 | 20.88 | 49.39 | -38.85 | 137.71 | -32.23 | -10.83 | -12.02 | -15.41 | 17.46 | -61.87 |
Interest Coverage(x) % | 33.56 | 65.83 | 252.56 | 132.95 | 1878.79 | 1337.18 | 792.61 | 1359.73 | 787.8 | 1407.67 | 221.11 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 52.42 | 52.42 | 52.42 | 52.42 | 52.42 | 52.42 | 52.42 | 52.42 | 52.42 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 47.58 | 47.58 | 47.58 | 47.58 | 47.58 | 47.58 | 47.58 | 47.58 | 47.58 | 100 |
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 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.48 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
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