Market Cap ₹19 Cr.
Stock P/E 8.2
P/B 1.3
Current Price ₹18.4
Book Value ₹ 14.3
Face Value 10
52W High ₹26.5
Dividend Yield 0%
52W Low ₹ 10.2
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 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 13 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 12 | 13 | 1 |
Total Expenditure | 2 | 1 | 0 | 0 | -0 | 1 | 0 | 11 | 10 | 3 |
Operating Profit | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 2 | 3 | -2 |
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 | 2 | 3 | -2 |
Provision for Tax | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 1 |
Profit After Tax | 0 | -1 | 0 | 0 | 0 | -0 | 0 | 2 | 3 | -2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Profit After Adjustments | 0 | -1 | 0 | 0 | 0 | -0 | 0 | 2 | 3 | -2 |
Adjusted Earnings Per Share | 0.1 | -0.5 | 0 | 0.3 | 0.5 | -0.4 | 0.2 | 1.7 | 2.7 | -2.4 |
#(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 | 8 | 0 | 1 | 1 | 2 | 1 | 9 | 2 | 1 | 3 | 1 | 26 |
Other Income | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 7 | 0 | 0 | 0 | 0 |
Total Income | 10 | 0 | 1 | 1 | 2 | 2 | 9 | 8 | 1 | 3 | 1 | 26 |
Total Expenditure | 9 | 0 | 1 | 1 | 0 | 2 | 8 | 7 | 1 | 2 | 1 | 24 |
Operating Profit | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 3 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 3 |
Provision for Tax | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1 |
Profit After Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 3 |
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 | 1 | 0 | 3 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0.1 | 1.7 | 0 | 0.1 | 0 | 0 | 0.7 | 0.4 | 2.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -67% | -21% | 0% | -19% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 13% | -41% | -26% | NA% |
ROE Average | 3% | 3% | 2% | 2% |
ROCE Average | 4% | 6% | 6% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 4 | 4 | 4 | 4 | 8 | 13 | 13 | 12 | 11 | 12 | 12 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 0 | 0 | 2 | 0 | 0 | 10 | 7 | 2 | 2 | 2 |
Current Liability | 0 | 0 | 0 | 2 | 3 | 5 | 0 | 0 | 1 | 1 | 0 |
Other Liabilities & Provisions | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 5 | 5 | 4 | 7 | 11 | 17 | 23 | 19 | 14 | 15 | 14 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 2 | 1 | 0 | 0 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Loans | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 1 | 1 | 1 | 4 | 7 | 13 | 20 | 18 | 13 | 15 | 14 |
Total Assets | 5 | 5 | 4 | 7 | 11 | 17 | 23 | 19 | 14 | 15 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 3 | 0 | 0 | -1 | -1 | -4 | -0 | -3 | 5 | -0 | 0 |
Cash Flow from Investing Activities | -2 | 0 | 0 | -0 | 0 | -1 | 1 | 7 | 0 | 1 | 0 |
Cash Flow from Financing Activities | -1 | -0 | -0 | 1 | 1 | 4 | -1 | -4 | -5 | -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 | 0 | 0 | 0.06 | 1.71 | 0.03 | 0.08 | 0.02 | 0.01 | 0.67 | 0.36 |
CEPS(Rs) | 0.04 | 0.04 | 0.06 | 0.06 | 1.71 | 0.03 | 0.08 | 0.02 | 0.01 | 0.67 | 0.36 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 10.5 | 14.59 | 12.42 | 12.38 | 11.59 | 10.75 | 11.59 | 11.97 |
Net Profit Margin | 0.18 | 80.94 | 3.94 | 2.89 | 57.44 | 3.38 | 0.91 | 1.42 | 1.06 | 22.21 | 31.91 |
Operating Margin | 0.35 | 90.67 | 8.36 | 20.08 | 87.6 | 13.17 | 13.8 | 63.02 | 51.91 | 38.51 | 47.91 |
PBT Margin | 0.09 | 90.67 | 3.41 | 1.16 | 87.03 | 9.03 | 1.21 | 3.81 | 1.42 | 29.61 | 13.25 |
ROA(%) | 0.25 | 0.29 | 0.46 | 0.37 | 9.6 | 0.23 | 0.39 | 0.1 | 0.08 | 4.67 | 2.49 |
ROE(%) | 0.37 | 0.34 | 0.51 | 0.55 | 15.33 | 0.33 | 0.62 | 0.18 | 0.12 | 6.02 | 3.05 |
ROCE(%) | 0.59 | 0.34 | 1 | 3.09 | 19.73 | 1.25 | 6.74 | 4.73 | 4.29 | 8.76 | 3.91 |
Price/Earnings(x) | 0 | 0 | 0 | 276.18 | 27.3 | 2308.12 | 999.35 | 0 | 6648.55 | 175.37 | 33.09 |
Price/Book(x) | 0 | 0 | 0 | 1.56 | 3.2 | 6 | 6.24 | 0 | 8.54 | 10.17 | 0.99 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 1.07 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.51 | 240.22 | 7.33 | 10.08 | 15.92 | 77.9 | 10.24 | 11 | 72.2 | 39.6 | 12.28 |
EV/Core EBITDA(x) | 145.31 | 264.93 | 87.72 | 50.19 | 18.18 | 591.66 | 74.25 | 17.45 | 139.09 | 102.85 | 25.62 |
Interest Earned Growth(%) | -5.88 | -99.79 | 2957.15 | 43.34 | 97.94 | -35.83 | 791.32 | -81.97 | -15.22 | 132.57 | -62.79 |
Net Profit Growth | 18.93 | -7.5 | 48.96 | 5.1 | 3831.83 | -96.22 | 139.64 | -71.92 | -36.38 | 4763.12 | -46.54 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 2786.66 | -98.11 | 139.49 | -71.93 | -36.41 | 4769.57 | -46.53 |
Interest Coverage(x) % | 1.33 | 0 | 1.69 | 1.06 | 152.59 | 3.18 | 1.1 | 1.06 | 1.03 | 4.33 | 1.38 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 18.71 | 18.71 | 16.08 | 16.08 | 16.08 | 16.08 | 16.08 | 17.26 | 17.26 | 27.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 81.29 | 81.29 | 83.92 | 83.92 | 83.92 | 83.92 | 83.92 | 82.74 | 82.74 | 72.94 |
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 | 0.19 | 0.19 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.18 | 0.18 | 0.28 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.83 | 0.83 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.84 | 0.84 | 0.74 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
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