Market Cap ₹18 Cr.
Stock P/E 34.5
P/B 4
Current Price ₹79.8
Book Value ₹ 19.9
Face Value 10
52W High ₹87.1
Dividend Yield 0%
52W Low ₹ 56.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
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 | 0.2 | -0.4 | 0.4 | 0.3 | 0.7 | -0.2 | 0.5 | 0.5 | 0.8 | 0.5 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Expenditure | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0.2 | -0.4 | 1.9 | 1.3 | 0.4 | 0.3 | 3.4 | 0.3 | 0.6 | 0.3 | 1.1 | 2.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -100% | 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 | 9% | 76% | 49% | NA% |
ROE Average | 6% | 4% | 7% | 6% |
ROCE Average | 8% | 5% | 8% | 6% |
#(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 | 2 | 2 | 2 | 4 | 4 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Liabilities | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 5 | 5 | 5 | 5 |
Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Other Non-Current Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Current Assets | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 |
Total Assets | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 5 | 5 | 5 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Cash Flow from Operating Activities | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -1 | -1 | 0 | -0 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 2 | -0 | -0 | -0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 1 | -1 | 0 | -0 |
Closing Cash & Cash Equivalent | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 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) | 0.15 | -0.4 | 1.93 | 1.34 | 0.38 | 0.34 | 3.37 | 0.35 | 0.64 | 0.27 | 1.11 |
CEPS(Rs) | 1.22 | 0.65 | 2.99 | 2.02 | 1.06 | 1.01 | 4.04 | 0.73 | 1.02 | 0.66 | 1.5 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 11.6 | 11.2 | 13.12 | 14.46 | 15.02 | 15.4 | 18.77 | 15.93 | 16.64 | 16.93 | 18.11 |
Core EBITDA Margin(%) | -114.84 | -85.28 | -52.39 | -47.73 | -44.33 | -40.3 | -382.43 | -188.01 | -247.35 | -76.32 | -98.2 |
EBIT Margin(%) | -11.29 | 4.56 | 40.41 | 32.71 | 10.36 | 10.29 | 167.61 | 65.55 | 106.23 | 22.35 | 70.23 |
Pre Tax Margin(%) | -11.89 | 3.8 | 35.94 | 30.67 | 8.96 | 9.29 | 155.27 | 50.76 | 85.43 | 14.72 | 62.66 |
PAT Margin (%) | 4.52 | -6.87 | 45.2 | 27.2 | 6.43 | 5.54 | 175.85 | 24.99 | 73.8 | 12.51 | 56.85 |
Cash Profit Margin (%) | 36.17 | 11.18 | 69.88 | 41.16 | 17.77 | 16.57 | 210.64 | 52.88 | 118.48 | 31.2 | 77.07 |
ROA(%) | 0.71 | -2.01 | 7.89 | 5.11 | 1.46 | 1.23 | 11.94 | 2.09 | 3.02 | 1.23 | 5.01 |
ROE(%) | 1.32 | -3.49 | 15.91 | 9.69 | 2.61 | 2.23 | 19.72 | 2.86 | 3.92 | 1.59 | 6.33 |
ROCE(%) | -2.88 | 2.29 | 12.99 | 10.27 | 3.79 | 3.78 | 17.33 | 6.98 | 5.29 | 2.71 | 7.53 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 34.27 | 57.64 | 31.97 | 87.84 | 21.88 | 6.78 |
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 | 0 | 0 | 0 | 0 | 23.07 | 3.1 | 66.01 | 20.86 | 482.91 | 69.29 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0.51 | 0.56 | 1.44 | 0.8 | 7.6 | 4.24 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 4 | 1.83 | 2.64 | 2.34 | 1.86 | 1.31 | 5.69 | 11.69 | 5.82 | 56.21 | 34.17 |
EV/Core EBITDA(x) | 19.63 | 8.08 | 4.06 | 5.02 | 8.57 | 6.15 | 2.81 | 12.51 | 3.86 | 136.97 | 37.78 |
Net Sales Growth(%) | -14.5 | 72.5 | -25.98 | 15 | 21.53 | 2.4 | -68.67 | 63.16 | -37.78 | 146.42 | -8.38 |
EBIT Growth(%) | -183.97 | 169.62 | 556.24 | -6.9 | -61.51 | 1.71 | 410.29 | -36.19 | 0.83 | -48.16 | 187.94 |
PAT Growth(%) | 188 | -362.35 | 587.07 | -30.79 | -71.26 | -11.78 | 894.21 | -76.82 | 83.78 | -58.23 | 316.36 |
EPS Growth(%) | 188 | -362.38 | 584.89 | -30.79 | -71.26 | -11.77 | 894.13 | -89.7 | 83.8 | -58.23 | 316.41 |
Debt/Equity(x) | 0 | 0.03 | 0.15 | 0.12 | 0.1 | 0.09 | 0.08 | 0.07 | 0.06 | 0.04 | 0.04 |
Current Ratio(x) | -0.51 | 0.33 | 0.15 | 0.08 | 0.09 | 0.24 | 0.28 | 2.38 | 2.47 | 2.62 | 3.26 |
Quick Ratio(x) | -0.51 | 0.33 | 0.15 | 0.08 | 0.09 | 0.24 | 0.28 | 2.38 | 2.47 | 2.62 | 3.26 |
Interest Cover(x) | -19.01 | 6.03 | 9.04 | 16.01 | 7.4 | 10.28 | 13.58 | 4.43 | 5.11 | 2.93 | 9.28 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.19 | 0.14 | 0.05 | 0.07 | 0.01 | 0.01 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 61.57 | 61.57 | 61.57 | 61.57 | 61.57 | 61.57 | 61.57 | 61.57 | 61.57 | 61.57 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 38.42 | 38.42 | 38.42 | 38.42 | 38.42 | 38.42 | 38.42 | 38.42 | 38.42 | 38.42 |
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 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
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