Market Cap ₹23 Cr.
Stock P/E 25.7
P/B 2.6
Current Price ₹8.9
Book Value ₹ 3.4
Face Value 2
52W High ₹13.4
Dividend Yield 0%
52W Low ₹ 4.8
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 1 | 1 | 1 | 1 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | 1 | 1 | 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 | 1 | 1 | 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 | 1 | 1 | 0 |
Adjusted Earnings Per Share | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 |
# | 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 | -2% | 33% | 46% | NA% |
ROE Average | 9% | 8% | 6% | 4% |
ROCE Average | 12% | 11% | 9% | 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 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 6 | 7 | 7 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 7 | 8 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
Total Current Assets | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 7 | 7 |
Total Assets | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 7 | 8 |
#(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 | -2 | 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 | 0 | 2 | -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 | 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) | 0.07 | 0.02 | 0.01 | 0.03 | 0.06 | 0.02 | 0.04 | 0.14 | 0.16 | 0.25 | 0.29 |
CEPS(Rs) | 0.16 | 0.1 | 0.08 | 0.07 | 0.08 | 0.03 | 0.05 | 0.15 | 0.17 | 0.26 | 0.31 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 2.05 | 2.14 | 2.15 | 2.18 | 2.24 | 2.24 | 2.28 | 2.42 | 2.96 | 3.21 | 3.5 |
Core EBITDA Margin(%) | 62.49 | 50.05 | 34.36 | 37.42 | 42.34 | 22.17 | 24.64 | 54.45 | 59.38 | 70.75 | 71.74 |
EBIT Margin(%) | 35.24 | 21.24 | 6.2 | 18.66 | 33.15 | 17.72 | 21.58 | 52.58 | 58.41 | 71.49 | 68.39 |
Pre Tax Margin(%) | 33.84 | 19.06 | 4.56 | 17.16 | 32.01 | 17.65 | 21.51 | 52.53 | 58.36 | 71.04 | 67.62 |
PAT Margin (%) | 23.12 | 9.48 | 2.4 | 14.23 | 24.29 | 5.7 | 15.7 | 39.83 | 42.42 | 52.6 | 50.05 |
Cash Profit Margin (%) | 50.36 | 38.29 | 30.56 | 32.99 | 33.48 | 10.15 | 19.1 | 42 | 43.57 | 55.37 | 53.57 |
ROA(%) | 3.3 | 1.12 | 0.28 | 1.29 | 2.64 | 0.66 | 1.73 | 5.95 | 6.59 | 7.86 | 8.39 |
ROE(%) | 3.54 | 1.21 | 0.29 | 1.32 | 2.68 | 0.67 | 1.76 | 6.08 | 6.77 | 8.15 | 8.77 |
ROCE(%) | 5.31 | 2.65 | 0.74 | 1.71 | 3.64 | 2.09 | 2.41 | 8.02 | 9.33 | 11.02 | 11.87 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 33.23 | 13.05 | 23.02 | 18.5 | 23.32 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0.77 | 1.27 | 1.45 | 1.96 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 6.34 | 7.95 | 7.57 | 9.84 | 8.07 | 7.39 | 4.83 | 5.1 | 9.69 | 9.76 | 11.68 |
EV/Core EBITDA(x) | 10.15 | 15.88 | 22.05 | 26.3 | 19.05 | 33.35 | 19.32 | 9.32 | 16.28 | 13.15 | 16.25 |
Net Sales Growth(%) | 51.45 | -7.21 | 3.74 | -23.25 | 21.56 | 8.35 | -4.1 | 41.93 | 39.82 | 24.43 | 23.05 |
EBIT Growth(%) | 549.43 | -44.08 | -69.7 | 130.88 | 116.01 | -42.09 | 16.79 | 245.74 | 55.33 | 52.3 | 17.72 |
PAT Growth(%) | 470.73 | -61.95 | -73.72 | 354.86 | 107.48 | -74.58 | 164.23 | 260.08 | 48.89 | 54.3 | 17.08 |
EPS Growth(%) | 470.73 | -66.61 | -73.72 | 354.86 | 107.48 | -74.57 | 164.23 | 260.08 | 13.86 | 54.29 | 17.07 |
Debt/Equity(x) | 0.03 | 0.02 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 |
Current Ratio(x) | 13.92 | 21.65 | 63.3 | 51.33 | 44.89 | 51.24 | 38.66 | 30.24 | 29.94 | 26.89 | 26.03 |
Quick Ratio(x) | 13.92 | 21.65 | 63.3 | 51.33 | 44.89 | 51.24 | 38.66 | 30.24 | 29.94 | 26.89 | 26.03 |
Interest Cover(x) | 25.09 | 9.74 | 3.77 | 12.45 | 29.05 | 265.8 | 313.06 | 1074.4 | 1148.81 | 157.8 | 89.01 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 42.23 | 42.63 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 | 41.4 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 57.77 | 57.37 | 57.07 | 57.07 | 57.07 | 57.07 | 57.07 | 57.07 | 57.07 | 58.6 |
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 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.91 | 0.91 | 0.91 | 0.91 | 1.01 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 1.21 | 1.21 | 1.21 | 1.21 | 1.43 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 2.13 | 2.13 | 2.13 | 2.13 | 2.45 |
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