Market Cap ₹5 Cr.
Stock P/E -17.5
P/B 0.5
Current Price ₹4.8
Book Value ₹ 9.2
Face Value 10
52W High ₹8
Dividend Yield 0%
52W Low ₹ 3.6
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 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0 | -0.1 | -0.1 | -0.1 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | -1 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | -1 | 0 | 0 | 0 | -0 | -0 | -0 | -1 | -0 | -1 | -0 | 0 |
Provision for Tax | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | -1 | 0 | 0 | 0 | -0 | -0 | -0 | -1 | -0 | -1 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | 0 | 0 | 0 | -0 | -0 | -0 | -1 | -0 | -1 | -0 | 0 |
Adjusted Earnings Per Share | -0.7 | 0.1 | 0 | 0.1 | -0 | -0.2 | -0.2 | -0.5 | -0.4 | -0.5 | -0.3 | -0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -3% | 56% | 19% | 20% |
ROE Average | -3% | -4% | -4% | -2% |
ROCE Average | 1% | 0% | -0% | -0% |
#(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 | 12 | 12 | 12 | 13 | 13 | 12 | 12 | 12 | 11 | 11 | 10 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 5 |
Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 8 | 6 | 7 | 8 | -0 | -0 | -0 |
Total Current Liabilities | 23 | 31 | 11 | 11 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
Total Liabilities | 36 | 44 | 24 | 24 | 21 | 19 | 19 | 20 | 19 | 18 | 16 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 22 | 29 | 24 | 24 | 20 | 18 | 18 | 20 | 19 | 18 | 16 |
Total Current Assets | 13 | 14 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Total Assets | 36 | 44 | 24 | 24 | 21 | 19 | 19 | 20 | 19 | 18 | 16 |
#(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 | 1 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -1 | 17 | -3 | 11 | 1 | -1 | -0 | -0 | -0 | -0 | -0 |
Cash Flow from Investing Activities | -22 | -8 | 20 | 0 | -5 | -0 | 1 | -1 | 2 | 0 | 3 |
Cash Flow from Financing Activities | 23 | -9 | -17 | -11 | 4 | 1 | -0 | 1 | -1 | -0 | -3 |
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 | 1 | 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) | -0.67 | 0.1 | 0.05 | 0.1 | -0.01 | -0.18 | -0.18 | -0.47 | -0.4 | -0.5 | -0.27 |
CEPS(Rs) | -0.63 | 0.14 | 0.1 | 0.11 | -0.01 | -0.18 | -0.18 | -0.47 | -0.4 | -0.5 | -0.27 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 10.92 | 11.02 | 11.07 | 11.39 | 11.49 | 11.27 | 11.09 | 10.62 | 10.22 | 9.72 | 9.45 |
Core EBITDA Margin(%) | -176.53 | 59.08 | -57.94 | 46.16 | -7.49 | -421.13 | -101.58 | 0 | -191.73 | 0 | -432.61 |
EBIT Margin(%) | -172.32 | 75.03 | 19.03 | 43 | -7.49 | -269.31 | -101.58 | 0 | 65.83 | 0 | 911.41 |
Pre Tax Margin(%) | -172.53 | 19.36 | 18.84 | 42.91 | -7.51 | -269.55 | -236.54 | 0 | -824.46 | 0 | -1638.04 |
PAT Margin (%) | -169.77 | 28.46 | 13.36 | 42.49 | -7.82 | -304.03 | -236.97 | 0 | -791.73 | 0 | -1638.04 |
Cash Profit Margin (%) | -160.08 | 38.99 | 27.03 | 45.68 | -7.82 | -304.03 | -236.97 | 0 | -791.73 | 0 | -1638.04 |
ROA(%) | -2.98 | 0.29 | 0.16 | 0.46 | -0.07 | -0.99 | -1.03 | -2.64 | -2.27 | -2.96 | -1.76 |
ROE(%) | -5.95 | 0.94 | 0.44 | 0.91 | -0.12 | -1.56 | -1.59 | -4.33 | -3.84 | -5.01 | -2.86 |
ROCE(%) | -5.97 | 1.56 | 0.39 | 0.92 | -0.11 | -1.38 | -0.68 | -0.29 | 0.24 | -0.25 | 0.98 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 494.43 | 80.82 | 80.91 | 122.21 | 242.66 | 811.87 | 489.56 | 0 | 195.57 | 0 | 728.02 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 9.01 | 16.53 | 9.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.08 | 0.08 | 0.07 | 0.08 | 0.11 | 0.18 | 0.19 | 0.21 | 0.23 | 0.73 | 0.52 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.46 | 37.97 | 1.88 | 3.51 | 7.14 | 31.49 | 21.58 | 0 | 178.94 | 0 | 578.2 |
EV/Core EBITDA(x) | -1.51 | 44.37 | 5.76 | 7.6 | -95.38 | -11.69 | -21.24 | -79.94 | 271.83 | -329.47 | 63.44 |
Net Sales Growth(%) | -24.92 | -8.03 | -0.11 | -33.79 | -27.45 | -66.56 | 28.45 | -100 | 0 | -100 | 0 |
EBIT Growth(%) | -276.61 | 140.05 | -74.67 | 49.62 | -112.63 | -1102.8 | 51.55 | 57 | 201.75 | -228.14 | 457.57 |
PAT Growth(%) | -273.77 | 115.42 | -53.1 | 110.59 | -113.35 | -1200.5 | -0.11 | -165.46 | 15.03 | -24.88 | 45.17 |
EPS Growth(%) | -273.77 | 115.42 | -53.13 | 110.74 | -113.33 | -1201.47 | -0.11 | -165.52 | 15.03 | -24.86 | 45.17 |
Debt/Equity(x) | 0.01 | 1.17 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.67 | 0.71 | 0.53 |
Current Ratio(x) | 0.59 | 0.47 | 0.07 | 0.02 | 0.59 | 13.24 | 19.74 | 0.22 | 14.02 | 3.84 | 26.25 |
Quick Ratio(x) | 0.59 | 0.46 | 0.07 | 0.01 | 0.3 | 9.77 | 17.14 | 0.14 | 13.04 | 2.28 | 22.45 |
Interest Cover(x) | -816.87 | 1.35 | 101.89 | 453.43 | -376.77 | -1111.08 | -0.75 | -0.07 | 0.07 | -0.09 | 0.36 |
Total Debt/Mcap(x) | 0.18 | 13.85 | 0 | 0 | 0 | 0 | 0 | 0.2 | 2.86 | 0.97 | 1.02 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 | 6.93 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Public | 93.07 | 93.07 | 93.07 | 93.07 | 93.07 | 93.07 | 93.07 | 93.07 | 93.07 | 93.07 |
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 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
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