Market Cap ₹15 Cr.
Stock P/E 42.5
P/B 2.7
Current Price ₹471
Book Value ₹ 171.4
Face Value 10
52W High ₹614.8
Dividend Yield 0%
52W Low ₹ 227.1
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 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 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 | 1.1 | 2 | -8.9 | -6.2 | -6.8 | 14.5 | 0.8 | -1.9 | 10.4 | 1.8 |
#(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 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 1 | 0 | 1 | 0 |
Other Income | 0 | 0 | 0 | 1 | 1 | 10 | 1 | 0 | 1 | 0 | 0 | 0 |
Total Income | 1 | 0 | 0 | 1 | 1 | 14 | 1 | 0 | 1 | 1 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 2 | 0 | 2 | 2 | 0 | 1 | 0 | 1 | 0 |
Operating Profit | 1 | 0 | 0 | -1 | 1 | 12 | -0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 1 | 1 | 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 | -2 | -0 | 11 | -0 | 0 | 0 | 0 | 0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 3 | -2 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | -0 | -0 | -2 | -0 | 9 | 2 | 0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | -0 | -0 | -2 | -0 | 9 | 2 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 4.9 | -3.1 | -11.3 | -65.4 | -1.9 | 280.1 | 68.4 | 1.2 | 4.4 | 0.8 | 2.3 | 11.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | -24% | 0% |
Operating Profit CAGR | 0% | 0% | -100% | -100% |
PAT CAGR | 0% | 0% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 92% | 21% | 14% | -26% |
ROE Average | 1% | 2% | 14% | 6% |
ROCE Average | 3% | 4% | 2% | 44% |
#(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 | -4 | -4 | -5 | -7 | -7 | 3 | 4 | 4 | 5 | 5 | 5 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 4 | 4 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 1 | 1 | 3 | 0 | 2 | 0 | 0 | 1 |
Total Liabilities | 5 | 6 | 6 | 4 | 4 | 6 | 4 | 6 | 9 | 9 | 6 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 5 | 5 | 5 | 3 | 3 | 2 | 2 | 5 | 5 | 6 | 5 |
Total Current Assets | 0 | 0 | 0 | 0 | 0 | 4 | 2 | 1 | 4 | 4 | 1 |
Total Assets | 5 | 6 | 6 | 4 | 4 | 6 | 4 | 6 | 9 | 9 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 3 | 3 |
Cash Flow from Operating Activities | 0 | 0 | 0 | -0 | -0 | 5 | -2 | -0 | 0 | 1 | 0 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 1 | 1 | 7 | 2 | -3 | 1 | -1 | 0 |
Cash Flow from Financing Activities | -0 | -0 | -0 | -1 | -1 | -9 | 0 | 2 | 2 | -0 | -3 |
Net Cash Inflow / Outflow | 0 | -0 | 0 | 0 | -0 | 2 | -0 | -2 | 3 | -0 | -3 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 3 | 3 | 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) | 4.86 | -3.06 | -11.33 | -65.36 | -1.9 | 280.1 | 68.41 | 1.17 | 4.39 | 0.76 | 2.25 |
CEPS(Rs) | 4.89 | -3.03 | -11.32 | -65.36 | -1.9 | 280.1 | 68.41 | 1.17 | 4.39 | 0.77 | 2.41 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -61.46 | -131.7 | -143.11 | -208.46 | -210.37 | 82.01 | 138.37 | 130.85 | 147.4 | 153.93 | 152.27 |
Core EBITDA Margin(%) | 58.49 | 33.28 | 0 | 0 | 0 | 45.26 | -966.53 | -13.29 | -47.57 | -36 | -0.73 |
EBIT Margin(%) | 85.79 | 114.9 | 0 | 0 | 0 | 320.83 | -126.22 | 34.73 | 66.42 | 100.58 | 20.93 |
Pre Tax Margin(%) | 47.9 | -37.99 | 0 | 0 | 0 | 310.9 | -126.24 | 28.76 | 21.26 | 6.64 | 6.67 |
PAT Margin (%) | 41.56 | -37.99 | 0 | 0 | 0 | 240.51 | 1417.39 | 18.79 | 21.26 | 6.64 | 6.67 |
Cash Profit Margin (%) | 41.75 | -37.53 | 0 | 0 | 0 | 240.51 | 1417.39 | 18.79 | 21.26 | 6.78 | 7.14 |
ROA(%) | 5.74 | -1.75 | -6.4 | -45.12 | -1.7 | 187.58 | 41.92 | 0.7 | 1.85 | 0.26 | 0.91 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 62.09 | 0.87 | 3.15 | 0.5 | 1.47 |
ROCE(%) | 13.45 | 6.15 | 0.72 | -38.03 | 24.48 | 464.43 | -5.53 | 1.29 | 5.83 | 4.06 | 2.94 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 146.44 | 1946.71 | 193.15 | 41.08 | 64.69 | 56.55 |
Inventory Days | 239.89 | 557.61 | 0 | 0 | 0 | 17.78 | 22.37 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 1193.99 | 0 | 0 | 0 | 0 | 0.51 | 4.48 | 153.52 | 54.3 | 362.56 | 118.94 |
Price/Book(x) | -94.5 | 0 | -4.33 | -0.72 | -0.52 | 1.75 | 2.21 | 1.37 | 1.62 | 1.79 | 1.76 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 507.53 | 36.29 | 0 | 0 | 0 | 0.66 | 51.35 | 37.58 | 12.89 | 27.91 | 8.97 |
EV/Core EBITDA(x) | 590.31 | 31.46 | 831.79 | -9.94 | 20.48 | 0.21 | -40.68 | 108.18 | 19.42 | 27.71 | 41.93 |
Net Sales Growth(%) | 327.28 | -67.78 | -100 | 0 | 0 | 0 | -95.86 | 28.56 | 232.48 | -44.62 | 195.83 |
EBIT Growth(%) | 251.18 | -56.84 | -88.24 | -4134.18 | 144.23 | 1821.49 | -101.63 | 135.38 | 535.75 | -16.12 | -38.44 |
PAT Growth(%) | 529.81 | -129.45 | -269.67 | -476.85 | 97.09 | 0 | -75.58 | -98.3 | 276.17 | -82.71 | 197.07 |
EPS Growth(%) | 529.8 | -163.01 | -269.68 | -476.85 | 97.09 | 0 | -75.58 | -98.3 | 276.15 | -82.71 | 197.07 |
Debt/Equity(x) | -2.14 | -2.15 | -2.06 | -1.38 | -1.38 | 0 | 0 | 0.49 | 0.87 | 0.89 | 0.24 |
Current Ratio(x) | 1.14 | 0.99 | 0.82 | 0.51 | 0.53 | 1.22 | 67.28 | 0.34 | 71.36 | 21.12 | 0.5 |
Quick Ratio(x) | 0.01 | 0.11 | 0.01 | 0.04 | 0.03 | 1.21 | 67.27 | 0.34 | 71.36 | 21.12 | 0.5 |
Interest Cover(x) | 2.26 | 0.75 | 0.09 | -2.06 | 0.91 | 32.29 | -6711.45 | 5.81 | 1.47 | 1.07 | 1.47 |
Total Debt/Mcap(x) | 0.02 | 0 | 0.48 | 1.93 | 2.65 | 0 | 0 | 0.36 | 0.54 | 0.5 | 0.14 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25.32 | 25.32 | 25.32 | 25.32 | 25.32 | 25.32 | 25.32 | 25.32 | 25.32 | 25.32 |
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 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
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