Market Cap ₹218 Cr.
Stock P/E 0.0
P/B 3.7
Current Price ₹97
Book Value ₹ 26.3
Face Value 10
52W High ₹125
Dividend Yield 0%
52W Low ₹ 65.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(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 | 0 | 48 | 48 | 56 | 54 | 68 | 92 | 85 | 61 | 87 | 117 | |
Other Income | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Income | 2 | 48 | 48 | 56 | 54 | 68 | 92 | 85 | 61 | 87 | 117 | |
Total Expenditure | -0 | 44 | 44 | 59 | 52 | 60 | 82 | 80 | 63 | 83 | 110 | |
Operating Profit | 2 | 3 | 4 | -3 | 2 | 8 | 10 | 5 | -2 | 4 | 7 | |
Interest | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | |
Depreciation | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 1 | 1 | 1 | -6 | -2 | 4 | 6 | 1 | -6 | 1 | 3 | |
Provision for Tax | 1 | 0 | 0 | 0 | -0 | 1 | 2 | 0 | -2 | 0 | 1 | |
Profit After Tax | 0 | 1 | 0 | -6 | -1 | 3 | 4 | 1 | -4 | 1 | 2 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 1 | 0 | -6 | -1 | 3 | 4 | 1 | -4 | 1 | 2 | |
Adjusted Earnings Per Share | 0.6 | 0.3 | 0.1 | -3.9 | -0.7 | 1.9 | 2.6 | 0.6 | -2.4 | 0.4 | 1.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 34% | 11% | 11% | 0% |
Operating Profit CAGR | 75% | 12% | -3% | 13% |
PAT CAGR | 100% | 26% | -8% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | NA% | NA% | NA% | NA% |
ROE Average | 12% | -1% | 5% | 1% |
ROCE Average | 14% | 1% | 8% | 7% |
#(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 | 22 | 22 | 15 | 14 | 17 | 22 | 23 | 19 | 19 | 22 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 7 | 4 | 4 | 2 | 2 | 8 | 7 | 5 | 5 | 4 | 2 |
Other Non-Current Liabilities | 2 | 1 | 1 | 2 | 1 | 2 | 4 | 4 | 3 | 3 | 5 |
Total Current Liabilities | 13 | 17 | 23 | 27 | 27 | 17 | 16 | 14 | 17 | 22 | 23 |
Total Liabilities | 27 | 45 | 50 | 46 | 45 | 44 | 48 | 46 | 43 | 48 | 51 |
Fixed Assets | 12 | 12 | 14 | 28 | 28 | 28 | 29 | 29 | 27 | 31 | 29 |
Other Non-Current Assets | 1 | 14 | 16 | 1 | 1 | 2 | 3 | 3 | 5 | 3 | 3 |
Total Current Assets | 14 | 20 | 21 | 17 | 16 | 14 | 15 | 13 | 12 | 15 | 19 |
Total Assets | 27 | 45 | 50 | 46 | 45 | 44 | 48 | 46 | 43 | 48 | 51 |
#(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 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 1 | 2 | 7 | 6 | 0 | 7 | 6 | 6 | -1 | 6 | 3 |
Cash Flow from Investing Activities | -4 | 2 | -5 | -2 | -1 | -2 | -4 | -2 | -2 | -5 | -2 |
Cash Flow from Financing Activities | 3 | -3 | -3 | -3 | 1 | -4 | -4 | -5 | 3 | -0 | -1 |
Net Cash Inflow / Outflow | -0 | 2 | -2 | -0 | 0 | 1 | -1 | 0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 2 | 0 | 0 | 0 | 2 | 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) | 0.59 | 0.32 | 0.12 | -3.92 | -0.73 | 1.87 | 2.63 | 0.62 | -2.43 | 0.41 | 1.49 |
CEPS(Rs) | 1.53 | 0.83 | 0.83 | -2.98 | 0.49 | 3.15 | 3.99 | 2.11 | -0.85 | 1.99 | 3.15 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 7.44 | 13.46 | 13.25 | 9.33 | 8.6 | 10.47 | 13.1 | 13.72 | 11.29 | 11.7 | 13.19 |
Core EBITDA Margin(%) | 0 | 6.71 | 7.64 | -4.71 | 4.11 | 12.12 | 10.92 | 6.25 | -3.33 | 5.03 | 6.04 |
EBIT Margin(%) | 0 | 4.98 | 5.29 | -7.34 | 0.48 | 9.05 | 8.49 | 3.41 | -7.58 | 2.12 | 3.71 |
Pre Tax Margin(%) | 0 | 1.7 | 1.07 | -10.9 | -2.98 | 6.04 | 6.64 | 1.65 | -9.04 | 1.19 | 2.87 |
PAT Margin (%) | 0 | 1.12 | 0.39 | -11.21 | -2.18 | 4.51 | 4.71 | 1.2 | -6.54 | 0.77 | 2.09 |
Cash Profit Margin (%) | 0 | 2.87 | 2.81 | -8.53 | 1.47 | 7.6 | 7.16 | 4.08 | -2.29 | 3.75 | 4.43 |
ROA(%) | 1.87 | 1.48 | 0.4 | -13.4 | -2.66 | 6.94 | 9.46 | 2.2 | -8.99 | 1.47 | 4.92 |
ROE(%) | 8.49 | 3.83 | 0.86 | -34.69 | -8.2 | 19.65 | 22.33 | 4.63 | -19.41 | 3.55 | 11.95 |
ROCE(%) | 8.19 | 9.09 | 7.57 | -14.27 | 1.01 | 21.85 | 25.79 | 9.57 | -15.77 | 6.19 | 13.86 |
Receivable days | 0 | 60.21 | 68.76 | 66.2 | 68.09 | 46.84 | 35.26 | 32.69 | 37.36 | 29.42 | 26.68 |
Inventory Days | 0 | 52.04 | 67.44 | 44.34 | 28.81 | 22.19 | 15.75 | 21.91 | 29.51 | 22.97 | 24.68 |
Payable days | -5913.54 | 84.14 | 123.12 | 138.79 | 148.17 | 92.86 | 55 | 58.28 | 70.47 | 53.87 | 45.42 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0.48 | 0.51 | 0.4 | 0.47 | 0.33 | 0.24 | 0.22 | 0.38 | 0.27 | 0.19 |
EV/Core EBITDA(x) | 8.71 | 7.17 | 6.43 | -8.49 | 11.2 | 2.74 | 2.21 | 3.54 | -11.39 | 5.23 | 3.22 |
Net Sales Growth(%) | -100 | 0 | -0.01 | 18.85 | -3.72 | 25.34 | 35.07 | -7.34 | -28.27 | 42.73 | 34.23 |
EBIT Growth(%) | 329.15 | 80.42 | 8.51 | -264.83 | 106.35 | 2205.32 | 26.23 | -62.76 | -259.42 | 139.89 | 134.66 |
PAT Growth(%) | 1501.19 | 18.59 | -64.48 | -3500.92 | 81.24 | 354.93 | 40.51 | -76.38 | -490.57 | 116.79 | 264.66 |
EPS Growth(%) | 1501.19 | -45.04 | -64.48 | -3500.92 | 81.24 | 354.93 | 40.51 | -76.38 | -490.57 | 116.79 | 264.66 |
Debt/Equity(x) | 2.11 | 0.55 | 0.53 | 0.68 | 0.94 | 0.69 | 0.46 | 0.3 | 0.58 | 0.57 | 0.49 |
Current Ratio(x) | 1.07 | 1.13 | 0.89 | 0.62 | 0.59 | 0.84 | 0.96 | 0.92 | 0.66 | 0.67 | 0.83 |
Quick Ratio(x) | 0.62 | 0.69 | 0.44 | 0.48 | 0.4 | 0.65 | 0.66 | 0.53 | 0.41 | 0.36 | 0.44 |
Interest Cover(x) | 0 | 1.52 | 1.25 | -2.07 | 0.14 | 3 | 4.58 | 1.93 | -5.23 | 2.29 | 4.46 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2023 | Mar 2024 |
---|---|---|
Promoter | 59.8 | 59.8 |
FII | 2.24 | 3.45 |
DII | 17.69 | 18.43 |
Public | 20.28 | 18.33 |
Others | 0 | 0 |
Total | 100 | 100 |
# | Dec 2023 | Mar 2024 |
---|---|---|
Promoter | 1.35 | 1.35 |
FII | 0.05 | 0.08 |
DII | 0.4 | 0.41 |
Public | 0.46 | 0.41 |
Others | 0 | 0 |
Total | 2.25 | 2.25 |
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