Market Cap ₹36 Cr.
Stock P/E 16.7
P/B 1.2
Current Price ₹238.9
Book Value ₹ 201.9
Face Value 10
52W High ₹353.5
Dividend Yield 0%
52W Low ₹ 60
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 | 9 | 17 | 16 | 15 | 17 | 20 | 17 | 20 | 24 | 24 |
Other Income | 0 | 0 | 0 | 1 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Income | 9 | 17 | 16 | 16 | 17 | 20 | 17 | 20 | 24 | 24 |
Total Expenditure | 9 | 16 | 16 | 16 | 16 | 19 | 16 | 19 | 23 | 22 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
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 | 1 | 0 | 2 |
Provision for Tax | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Adjusted Earnings Per Share | 1.3 | 1.1 | 0 | 0.6 | 0.5 | 0.6 | 1.2 | 2.6 | 2.2 | 8.2 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 40 | 39 | 44 | 56 | 58 | 51 | 46 | 57 | 49 | 57 | 75 | 85 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Total Income | 40 | 39 | 44 | 57 | 58 | 51 | 47 | 57 | 49 | 58 | 75 | 85 |
Total Expenditure | 38 | 36 | 41 | 53 | 54 | 48 | 44 | 55 | 45 | 57 | 69 | 80 |
Operating Profit | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 2 | 4 | 1 | 5 | 4 |
Interest | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 4 | 3 |
Provision for Tax | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 1 | 0 | 1 | 1 |
Profit After Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 0 | 3 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 0 | 3 | 1 |
Adjusted Earnings Per Share | 7.6 | 6.4 | 8.7 | 6.9 | 7.4 | 6 | 6.5 | 2.8 | 13.8 | 2.7 | 21.1 | 14.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 32% | 10% | 8% | 6% |
Operating Profit CAGR | 400% | 36% | 11% | 5% |
PAT CAGR | 0% | 0% | 25% | 12% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 273% | 63% | 61% | 10% |
ROE Average | 12% | 7% | 6% | 6% |
ROCE Average | 15% | 9% | 7% | 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 | 16 | 17 | 19 | 20 | 21 | 22 | 23 | 23 | 25 | 26 | 29 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 10 | 12 | 10 | 15 | 11 | 12 | 12 | 9 | 5 | 3 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 5 | 6 | 13 | 15 | 20 | 14 | 15 | 20 | 20 | 14 | 20 |
Total Liabilities | 32 | 35 | 43 | 50 | 52 | 48 | 49 | 51 | 51 | 43 | 50 |
Fixed Assets | 7 | 9 | 9 | 8 | 9 | 6 | 6 | 5 | 5 | 4 | 7 |
Other Non-Current Assets | 7 | 9 | 11 | 14 | 13 | 12 | 12 | 12 | 12 | 11 | 9 |
Total Current Assets | 18 | 17 | 23 | 27 | 30 | 29 | 32 | 34 | 34 | 27 | 34 |
Total Assets | 32 | 35 | 43 | 50 | 52 | 48 | 49 | 51 | 51 | 43 | 50 |
#(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 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Cash Flow from Operating Activities | -0 | 2 | 3 | -2 | 5 | -2 | 4 | 3 | 5 | 2 | 10 |
Cash Flow from Investing Activities | -1 | -3 | -6 | -1 | -1 | 2 | 0 | 0 | -0 | -0 | -6 |
Cash Flow from Financing Activities | 1 | 1 | 2 | 3 | -4 | -0 | -4 | -2 | -6 | -2 | -2 |
Net Cash Inflow / Outflow | -0 | 1 | -1 | 0 | 0 | -0 | 0 | 1 | -1 | 0 | 2 |
Closing Cash & Cash Equivalent | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 3 |
# | 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) | 7.63 | 6.45 | 8.7 | 6.95 | 7.43 | 6.05 | 6.54 | 2.84 | 13.76 | 2.73 | 21.07 |
CEPS(Rs) | 14.6 | 14.69 | 17.42 | 16.35 | 17.04 | 13.98 | 15.34 | 7.73 | 18.46 | 7.25 | 25.68 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 106.31 | 112.56 | 121.31 | 128.3 | 135.78 | 141.88 | 148.42 | 151.25 | 165.02 | 167.74 | 188.82 |
Core EBITDA Margin(%) | 6.36 | 7.77 | 7.2 | 6.29 | 6.23 | 5.46 | 4.64 | 2.52 | 7.46 | 0.61 | 6.89 |
EBIT Margin(%) | 3.85 | 5.46 | 4.78 | 4.43 | 3.88 | 3.62 | 2.72 | 1.44 | 6.29 | 1.15 | 6.26 |
Pre Tax Margin(%) | 2.9 | 3.62 | 2.68 | 2.16 | 1.98 | 1.74 | 2.09 | 1.18 | 5.92 | 1.02 | 5.74 |
PAT Margin (%) | 2.86 | 2.48 | 2.97 | 1.84 | 1.92 | 1.77 | 2.12 | 0.75 | 4.24 | 0.71 | 4.24 |
Cash Profit Margin (%) | 5.47 | 5.64 | 5.94 | 4.34 | 4.41 | 4.09 | 4.96 | 2.04 | 5.69 | 1.9 | 5.16 |
ROA(%) | 3.71 | 2.91 | 3.37 | 2.26 | 2.19 | 1.82 | 2.03 | 0.85 | 4.04 | 0.88 | 6.82 |
ROE(%) | 7.44 | 5.89 | 7.44 | 5.56 | 5.62 | 4.36 | 4.51 | 1.89 | 8.7 | 1.64 | 11.82 |
ROCE(%) | 6.15 | 7.64 | 6.69 | 6.95 | 5.99 | 4.96 | 3.41 | 2.33 | 9.45 | 2.22 | 15.44 |
Receivable days | 64.38 | 72.32 | 67.64 | 68.86 | 91.37 | 102.2 | 102.47 | 95.41 | 122.5 | 92.82 | 78.68 |
Inventory Days | 10.3 | 12.77 | 26.95 | 34.53 | 23.98 | 13.5 | 16.82 | 11.57 | 5.22 | 2.35 | 1.93 |
Payable days | 189.28 | 227.24 | 335.12 | 219.52 | 233.52 | 118.28 | 141.11 | 183.15 | 300.92 | 199.4 | 144.74 |
PER(x) | 11.98 | 0 | 9.82 | 5.88 | 9.43 | 10.09 | 4.85 | 4.04 | 3.29 | 27.99 | 3 |
Price/Book(x) | 0.86 | 0 | 0.7 | 0.32 | 0.52 | 0.43 | 0.21 | 0.08 | 0.27 | 0.46 | 0.33 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.56 | 0.3 | 0.61 | 0.43 | 0.44 | 0.49 | 0.37 | 0.19 | 0.24 | 0.25 | 0.13 |
EV/Core EBITDA(x) | 8.64 | 3.49 | 7.93 | 6.18 | 6.92 | 8.27 | 6.6 | 7.12 | 3.04 | 10.82 | 1.78 |
Net Sales Growth(%) | 5.6 | -2.53 | 12.69 | 28.38 | 2.52 | -11.5 | -9.52 | 22.43 | -14.25 | 17.87 | 30.01 |
EBIT Growth(%) | -13.67 | 38.28 | -1.33 | 18.84 | -10.07 | -17.39 | -32.17 | -35.2 | 275.16 | -78.41 | 606.47 |
PAT Growth(%) | 3.6 | -15.45 | 34.89 | -20.17 | 6.93 | -18.58 | 8.17 | -56.64 | 385.22 | -80.18 | 672.53 |
EPS Growth(%) | 3.6 | -15.45 | 34.89 | -20.17 | 6.93 | -18.57 | 8.17 | -56.64 | 385.22 | -80.18 | 672.53 |
Debt/Equity(x) | 0.6 | 0.69 | 0.79 | 0.95 | 0.76 | 0.75 | 0.57 | 0.48 | 0.2 | 0.14 | 0.09 |
Current Ratio(x) | 3.48 | 3.15 | 1.7 | 1.84 | 1.47 | 2.03 | 2.1 | 1.7 | 1.66 | 1.88 | 1.7 |
Quick Ratio(x) | 3.22 | 2.9 | 1.31 | 1.47 | 1.37 | 1.91 | 1.93 | 1.64 | 1.65 | 1.85 | 1.68 |
Interest Cover(x) | 4.06 | 2.96 | 2.28 | 1.95 | 2.04 | 1.93 | 4.3 | 5.58 | 16.83 | 8.52 | 12.04 |
Total Debt/Mcap(x) | 0.73 | 0 | 1.16 | 3.05 | 1.51 | 1.79 | 2.71 | 6.52 | 0.76 | 0.31 | 0.26 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 53.29 | 53.29 | 53.29 | 53.29 | 53.29 | 53.29 | 53.29 | 53.29 | 53.29 | 53.29 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 46.71 | 46.71 | 46.71 | 46.71 | 46.71 | 46.71 | 46.71 | 46.71 | 46.71 | 46.71 |
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 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
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