Market Cap ₹77 Cr.
Stock P/E 2019.9
P/B 2.9
Current Price ₹61.8
Book Value ₹ 21.5
Face Value 10
52W High ₹61.8
Dividend Yield 0%
52W Low ₹ 5.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 1 | 1 | 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 | 0.2 | -0.1 | 0.1 | 0.1 | -0.1 | 0 | 0 | 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 | 1 | 2 | 2 | 2 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 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 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0 | 0.1 | -0.1 | 0.2 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -50% | -21% | 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 | 930% | 124% | 72% | 31% |
ROE Average | 26% | 18% | 15% | -2% |
ROCE Average | 10% | 4% | 4% | -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 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
Total Current Liabilities | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Total Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Current Assets | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
Cash Flow from Investing Activities | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 1 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 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) | -0.09 | -0.08 | -0.12 | -0.12 | -0.13 | -0.18 | -0.03 | 0.13 | -0.11 | 0.24 | 0.08 |
CEPS(Rs) | -0.09 | -0.08 | -0.12 | -0.12 | -0.13 | -0.18 | -0.03 | 0.13 | -0.11 | 0.26 | 0.11 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 1.26 | 1.17 | 1.05 | 0.93 | 0.81 | 0.03 | 0 | 0.13 | 0.02 | 0.27 | 0.34 |
Core EBITDA Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -4.06 | 5 | -5.46 | 5.4 | 12.39 |
EBIT Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -4.06 | 5.02 | -5.1 | 5.03 | 12.89 |
Pre Tax Margin(%) | 0 | 0 | 0 | 0 | 0 | 0 | -4.12 | 4.95 | -5.1 | 4.59 | 11.56 |
PAT Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | -4.12 | 4.95 | -5.1 | 8.05 | 6.9 |
Cash Profit Margin (%) | 0 | 0 | 0 | 0 | 0 | 0 | -4.12 | 4.96 | -5.04 | 8.75 | 9.82 |
ROA(%) | -4.86 | -4.1 | -5.95 | -6.02 | -6.25 | -11.92 | -2.4 | 8.89 | -8.66 | 17.4 | 5.29 |
ROE(%) | -6.86 | -6.88 | -10.77 | -12.17 | -14.42 | -42.43 | -171.88 | 192.41 | -138.79 | 167.27 | 25.7 |
ROCE(%) | -6.8 | -6.78 | -10.74 | -12.13 | -14.1 | -20.15 | -2.97 | 11.11 | -9.14 | 11.22 | 9.94 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 271.5 | 44.45 | 0 | 6.67 | 43.09 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.87 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 45.63 | 142.51 | 38.19 | 3.87 | 5.04 | 25.05 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.97 | 0 | 0 | 77.71 |
Price/Book(x) | 7.75 | 3.6 | 3.61 | 5.81 | 3.83 | 103.75 | 1960.47 | 33.31 | 275.29 | 0 | 17.7 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 0 | 0 | 0 | 0 | 0 | 8.01 | 2.04 | 3.52 | 3.69 | 5.62 |
EV/Core EBITDA(x) | -111.06 | -51.67 | -32.23 | -45.07 | -25.22 | -24.86 | -197.16 | 40.6 | -69.92 | 64.24 | 35.56 |
Net Sales Growth(%) | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 245.18 | -18.94 | 42.33 | -62.22 |
EBIT Growth(%) | -24.61 | 6.92 | -45.11 | -0.74 | -1.86 | -44.97 | 82.72 | 526.32 | -182.33 | 240.49 | -3.2 |
PAT Growth(%) | -24.15 | 6.34 | -43.31 | -0.84 | -3.8 | -42.18 | 82.53 | 514.46 | -183.5 | 324.68 | -67.62 |
EPS Growth(%) | -24.21 | 6.38 | -43.25 | -0.83 | -3.8 | -42.22 | 82.52 | 514.24 | -183.49 | 324.75 | -67.63 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 27.42 | 436.14 | 8.45 | 46.08 | 4.96 | 2.96 |
Current Ratio(x) | 2.46 | 2.29 | 2.02 | 1.79 | 1.61 | 0.3 | 0.39 | 0.26 | 2.98 | 3.3 | 5.86 |
Quick Ratio(x) | 2.14 | 1.98 | 1.74 | 1.55 | 1.39 | 0.3 | 0.39 | 0.26 | 2.98 | 3.3 | 5.86 |
Interest Cover(x) | -110.93 | -65.03 | -365.22 | -273.17 | -43.9 | -325.5 | -70.57 | 71.23 | 0 | 11.51 | 9.71 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.26 | 0.22 | 0.25 | 0.17 | 0 | 0.17 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0.14 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 81.53 | 81.39 | 81.52 | 81.53 | 81.53 | 81.53 | 81.53 | 81.53 | 81.53 | 81.53 |
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 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 |
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