Market Cap ₹64 Cr.
Stock P/E -93.5
P/B 2.3
Current Price ₹38
Book Value ₹ 16.4
Face Value 10
52W High ₹61.3
Dividend Yield 0%
52W Low ₹ 27.7
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 | 19 | 58 | 40 | 57 | 34 | 17 | 3 | 42 | 57 | 44 |
Other Income | 0 | -0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Total Income | 19 | 58 | 41 | 58 | 35 | 17 | 4 | 43 | 57 | 44 |
Total Expenditure | 19 | 57 | 39 | 56 | 34 | 16 | 4 | 42 | 56 | 43 |
Operating Profit | 1 | 1 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | 1 | 1 | -0 | 1 | 0 | -1 | -0 | -1 |
Provision for Tax | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 |
Profit After Tax | 0 | 0 | 1 | 0 | -0 | 0 | 0 | -0 | -0 | -1 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 1 | 0 | -0 | 0 | 0 | -0 | -0 | -1 |
Adjusted Earnings Per Share | 0 | 0.3 | 0.4 | 0.3 | -0.1 | 0.2 | 0.1 | -0.2 | -0 | -0.3 |
#(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 | 19 | 13 | 26 | 13 | 54 | 49 | 11 | 12 | 70 | 174 | 60 | 146 |
Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 2 |
Total Income | 20 | 14 | 27 | 14 | 55 | 50 | 11 | 13 | 71 | 176 | 64 | 148 |
Total Expenditure | 19 | 14 | 28 | 13 | 53 | 47 | 10 | 11 | 69 | 171 | 59 | 145 |
Operating Profit | 1 | 1 | -1 | 0 | 1 | 3 | 1 | 2 | 2 | 5 | 4 | 4 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 |
Exceptional Income / Expenses | -1 | -0 | 1 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 1 | 2 | 2 | -2 |
Provision for Tax | -0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 2 | -1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 2 | -1 |
Adjusted Earnings Per Share | 0 | 0.1 | 0 | 0 | 0.3 | 0.9 | 0.1 | 0.1 | 0.7 | 1 | 1.4 | -0.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -66% | 71% | 4% | 12% |
Operating Profit CAGR | -20% | 26% | 6% | 15% |
PAT CAGR | 0% | 0% | 15% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 12% | -10% | 1% | 20% |
ROE Average | 8% | 7% | 5% | 3% |
ROCE Average | 7% | 9% | 6% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 22 | 22 | 22 | 22 | 22 | 19 | 20 | 20 | 21 | 26 | 29 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 12 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 5 | 5 | 5 | 4 |
Total Current Liabilities | 6 | 7 | 6 | 35 | 5 | 33 | 5 | 9 | 33 | 6 | 14 |
Total Liabilities | 27 | 28 | 28 | 56 | 27 | 53 | 25 | 34 | 59 | 39 | 58 |
Fixed Assets | 3 | 4 | 4 | 5 | 8 | 6 | 8 | 15 | 15 | 15 | 14 |
Other Non-Current Assets | 2 | 1 | 1 | 2 | 1 | 4 | 1 | 2 | 2 | 7 | 28 |
Total Current Assets | 23 | 24 | 23 | 50 | 18 | 42 | 15 | 17 | 42 | 17 | 16 |
Total Assets | 27 | 28 | 28 | 56 | 27 | 53 | 25 | 34 | 59 | 39 | 58 |
#(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 | 8 | 6 | 6 | 8 | 1 | 1 | 4 | 2 | 3 | 2 | 12 |
Cash Flow from Operating Activities | -1 | 1 | 1 | 2 | 2 | 5 | -2 | 4 | 0 | 7 | 5 |
Cash Flow from Investing Activities | -1 | -1 | 1 | -2 | -2 | -1 | 0 | -3 | -0 | -3 | -23 |
Cash Flow from Financing Activities | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -1 | -1 | 6 | 14 |
Net Cash Inflow / Outflow | -2 | -0 | 2 | -0 | 0 | 4 | -2 | 0 | -1 | 10 | -4 |
Closing Cash & Cash Equivalent | 6 | 6 | 8 | 8 | 1 | 0 | 2 | 3 | 2 | 12 | 7 |
# | 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) | 0.02 | 0.08 | 0.04 | 0.02 | 0.27 | 0.88 | 0.11 | 0.05 | 0.68 | 1.03 | 1.36 |
CEPS(Rs) | 0.11 | 0.21 | 0.24 | 0.23 | 0.59 | 1.24 | 0.5 | 0.87 | 1.61 | 1.99 | 2.32 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 13.53 | 13.6 | 13.63 | 13.62 | 13.78 | 12.03 | 12.14 | 12.1 | 12.78 | 15.58 | 16.94 |
Core EBITDA Margin(%) | -1.21 | -2.14 | -7.91 | -5.18 | 0.49 | 3.1 | 3.45 | 10.68 | 1.31 | 1.69 | 0.37 |
EBIT Margin(%) | 0.52 | 1.71 | 0.66 | 0.14 | 1.19 | 4.12 | 3.2 | 5.47 | 2.55 | 1.67 | 4.73 |
Pre Tax Margin(%) | 0.14 | 1.38 | 0.28 | 0.11 | 1.11 | 4.04 | 1.82 | 1.64 | 1.71 | 1.4 | 3.87 |
PAT Margin (%) | 0.2 | 0.91 | 0.22 | 0.2 | 0.82 | 2.89 | 1.61 | 0.69 | 1.59 | 1 | 3.86 |
Cash Profit Margin (%) | 0.95 | 2.51 | 1.44 | 2.95 | 1.76 | 4.07 | 7.39 | 11.41 | 3.75 | 1.94 | 6.58 |
ROA(%) | 0.13 | 0.44 | 0.21 | 0.06 | 1.06 | 3.56 | 0.45 | 0.29 | 2.38 | 3.57 | 4.74 |
ROE(%) | 0.17 | 0.56 | 0.27 | 0.11 | 1.99 | 6.81 | 0.9 | 0.43 | 5.5 | 7.44 | 8.37 |
ROCE(%) | 0.44 | 1.02 | 0.79 | 0.08 | 2.88 | 9.55 | 1.67 | 3.04 | 7.72 | 10.89 | 7.46 |
Receivable days | 147.06 | 188.74 | 85.09 | 85.14 | 15.58 | 139.41 | 671.31 | 179.23 | 99.86 | 35.61 | 12.11 |
Inventory Days | 87.89 | 117.02 | 57.27 | 139.92 | 34.88 | 23.03 | 43.79 | 75.36 | 13.17 | 2.33 | 9.06 |
Payable days | 146.4 | 188.93 | 82.45 | 121.79 | 17.25 | 139.36 | 1360 | 247.09 | 95.42 | 35.38 | 20.44 |
PER(x) | 427.48 | 83.67 | 260.16 | 660 | 60.89 | 48.99 | 331.8 | 443.59 | 86.79 | 41.13 | 26.51 |
Price/Book(x) | 0.74 | 0.46 | 0.69 | 0.73 | 1.21 | 3.58 | 2.97 | 1.92 | 4.64 | 2.73 | 2.13 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.58 | 0.36 | 0.28 | 0.65 | 0.36 | 1.34 | 5.15 | 2.85 | 1.35 | 0.36 | 1.16 |
EV/Core EBITDA(x) | 14.14 | 7.79 | -8.08 | 22.67 | 16.79 | 25.32 | 57.03 | 17.58 | 43.03 | 13.97 | 15.55 |
Net Sales Growth(%) | -74.54 | -29.13 | 98.95 | -52.09 | 325.11 | -8.7 | -77.81 | 12.92 | 466.65 | 150.56 | -65.77 |
EBIT Growth(%) | -87.77 | 132.22 | -23.04 | -90.05 | 3579.57 | 214.64 | -82.77 | 92.78 | 164.3 | 64.3 | -3.09 |
PAT Growth(%) | -89.67 | 221.89 | -52.02 | -57.2 | 1667.35 | 221.59 | -87.65 | -51.79 | 1206.84 | 58.58 | 31.64 |
EPS Growth(%) | -89.67 | 221.89 | -52.02 | -58.48 | 1721.84 | 221.58 | -87.65 | -51.8 | 1207.46 | 51.1 | 31.64 |
Debt/Equity(x) | 0.02 | 0.01 | 0 | 0 | 0.02 | 0.01 | 0.12 | 0.14 | 0.15 | 0.13 | 0.6 |
Current Ratio(x) | 4.08 | 3.59 | 3.81 | 1.43 | 4.05 | 1.28 | 3.07 | 1.93 | 1.25 | 2.85 | 1.17 |
Quick Ratio(x) | 3.3 | 2.95 | 3.13 | 1.27 | 3.01 | 1.23 | 2.84 | 1.48 | 1.22 | 3.02 | 1.03 |
Interest Cover(x) | 1.37 | 5.16 | 1.74 | 4.86 | 15.81 | 52.94 | 2.32 | 1.43 | 3.04 | 6.16 | 5.47 |
Total Debt/Mcap(x) | 0.03 | 0.02 | 0 | 0 | 0.01 | 0 | 0.04 | 0.07 | 0.03 | 0.05 | 0.28 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 46.5 | 46.5 | 45.48 | 45.48 | 35.4 | 35.4 | 35.4 | 35.4 | 35.4 | 35.4 |
FII | 0.73 | 0.73 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 52.77 | 52.77 | 53.82 | 53.82 | 64.09 | 64.09 | 64.09 | 64.09 | 64.09 | 64.09 |
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 | 0.75 | 0.75 | 0.77 | 0.77 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.85 | 0.85 | 0.91 | 0.91 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.61 | 1.61 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
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