Market Cap ₹4 Cr.
Stock P/E -35.7
P/B 1.1
Current Price ₹10.2
Book Value ₹ 9.2
Face Value 10
52W High ₹15.6
Dividend Yield 0%
52W Low ₹ 7
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 | 0.1 | 0 | 0 | -0.1 | 0.1 | -0.2 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 3 | 4 | 4 | 4 | 5 | 4 | 4 | 2 | 1 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 3 | 4 | 4 | 4 | 5 | 4 | 4 | 2 | 1 | 1 | 1 | 0 |
Total Expenditure | 3 | 4 | 4 | 4 | 5 | 3 | 4 | 2 | 2 | 1 | 1 | 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 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | -0 | 0.1 | -1.1 | 0.1 | 0.1 | -0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -21% | -24% | -10% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -8% | 14% | 13% | -9% |
ROE Average | 1% | -3% | -2% | -0% |
ROCE Average | 2% | -3% | -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 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 4 | 4 |
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 | 2 | 2 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 7 | 7 | 7 | 7 | 7 | 6 | 4 | 4 | 4 | 4 | 4 |
Fixed Assets | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Assets | 2 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 |
Total Current Assets | 3 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Total Assets | 7 | 7 | 7 | 7 | 7 | 6 | 4 | 4 | 4 | 4 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Cash Flow from Operating Activities | 1 | -0 | 0 | 0 | -0 | 1 | 1 | 0 | -0 | 0 | -0 |
Cash Flow from Investing Activities | -1 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | -0 | 0 | -0 | -1 | -1 | 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 | 1 | 1 |
# | 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) | 0.11 | 0.18 | 0.26 | 0.23 | 0.13 | 0.06 | -0.02 | 0.07 | -1.09 | 0.12 | 0.14 |
CEPS(Rs) | 0.36 | 0.41 | 0.5 | 0.42 | 0.32 | 0.15 | 0.06 | 0.1 | -1.06 | 0.13 | 0.14 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 13.29 | 13.47 | 13.73 | 13.27 | 13.4 | 13.46 | 10.06 | 9.89 | 8.74 | 9.36 | 9.57 |
Core EBITDA Margin(%) | 5.65 | 4.02 | 6.2 | 5.06 | 3.07 | 2.32 | 0.28 | 2.96 | -32.49 | 4.62 | 4.64 |
EBIT Margin(%) | 5.44 | 3.16 | 4.17 | 3.21 | 1.53 | 4.72 | 1.69 | 2.55 | -32.91 | 5.7 | 5.63 |
Pre Tax Margin(%) | 2.39 | 3.04 | 4.17 | 3.21 | 1.53 | 1.39 | -0.04 | 2.55 | -32.91 | 5.7 | 5.63 |
PAT Margin (%) | 1.39 | 1.78 | 2.64 | 2.2 | 1.07 | 0.62 | -0.18 | 1.38 | -33.09 | 3.65 | 4.1 |
Cash Profit Margin (%) | 4.43 | 4.02 | 5.04 | 4.1 | 2.64 | 1.67 | 0.67 | 2.02 | -31.93 | 3.85 | 4.12 |
ROA(%) | 0.72 | 1.06 | 1.5 | 1.32 | 0.78 | 0.34 | -0.13 | 0.64 | -10.8 | 1.21 | 1.3 |
ROE(%) | 0.85 | 1.37 | 1.91 | 1.68 | 0.98 | 0.41 | -0.14 | 0.69 | -11.74 | 1.33 | 1.43 |
ROCE(%) | 2.98 | 2.01 | 2.54 | 2.06 | 1.18 | 2.73 | 1.25 | 1.27 | -11.68 | 2.08 | 1.96 |
Receivable days | 0 | 30.1 | 0 | 17.46 | 15.49 | 17.94 | 8.27 | 0 | 2.12 | 0 | 13.57 |
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) | 0 | 162.75 | 200 | 136.37 | 142.53 | 0 | 0 | 132.61 | 0 | 91.21 | 82.91 |
Price/Book(x) | 0 | 2.21 | 3.79 | 2.34 | 1.4 | 0 | 0.52 | 0.92 | 0.9 | 1.17 | 1.17 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.53 | 3.09 | 5.48 | 3.19 | 1.69 | 1.22 | 0.5 | 1.66 | 2.16 | 2.84 | 3 |
EV/Core EBITDA(x) | 18.04 | 57.23 | 83.57 | 62.41 | 54.45 | 21.18 | 19.73 | 52.26 | -6.8 | 48.01 | 53.12 |
Net Sales Growth(%) | 35.68 | 27.12 | -4.32 | 5 | 18.89 | -27.08 | 3.73 | -46.28 | -33.74 | 0.1 | -0.22 |
EBIT Growth(%) | 83.32 | -26.03 | 26.13 | -19.25 | -43.26 | 124.86 | -62.89 | -18.96 | -956.42 | 117.33 | -1.44 |
PAT Growth(%) | 202.97 | 63.05 | 42.05 | -12.58 | -42.27 | -58.02 | -130.78 | 505.16 | -1691.76 | 111.03 | 12.12 |
EPS Growth(%) | 202.63 | 63.08 | 42 | -12.57 | -42.29 | -58.01 | -130.86 | 504.12 | -1691.56 | 111.03 | 12.11 |
Debt/Equity(x) | 0.23 | 0.19 | 0.18 | 0.19 | 0.19 | 0.12 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.58 | 0.97 | 1.05 | 1.08 | 1.48 | 2.11 | 6.73 | 5.72 | 5.77 | 2.39 | 3.34 |
Quick Ratio(x) | 1.58 | 0.97 | 1.05 | 1.08 | 1.48 | 2.11 | 6.73 | 5.72 | 5.77 | 2.39 | 3.34 |
Interest Cover(x) | 1.79 | 25.5 | 1070.75 | 0 | 0 | 1.42 | 0.98 | 0 | 0 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 0.09 | 0.05 | 0.08 | 0.14 | 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 | 59.66 | 59.66 | 59.66 | 59.66 | 59.66 | 59.66 | 59.66 | 59.66 | 59.66 | 59.66 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 40.34 | 40.34 | 40.34 | 40.34 | 40.34 | 40.34 | 40.34 | 40.34 | 40.34 | 40.34 |
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 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
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