Market Cap ₹72 Cr.
Stock P/E 0.0
P/B 22.9
Current Price ₹229.3
Book Value ₹ 10
Face Value 10
52W High ₹288.2
Dividend Yield 0%
52W Low ₹ 139.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|
| Net Sales | 7 | 7 | 12 | 33 | |
| Other Income | 0 | 0 | 0 | 0 | |
| Total Income | 7 | 7 | 12 | 33 | |
| Total Expenditure | 7 | 6 | 11 | 29 | |
| Operating Profit | 0 | 1 | 2 | 4 | |
| Interest | 0 | 0 | 0 | 1 | |
| Depreciation | 0 | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 0 | 1 | 2 | 3 | |
| Provision for Tax | -0 | 0 | 1 | 1 | |
| Profit After Tax | 0 | 1 | 1 | 2 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 1 | 1 | 2 | |
| Adjusted Earnings Per Share | 1.9 | 3.1 | 5.2 | 8.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 175% | 68% | 0% | 0% |
| Operating Profit CAGR | 100% | 0% | 0% | 0% |
| PAT CAGR | 100% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 80% | 158% | 118% | 118% |
| ROCE Average | 42% | 69% | 51% | 51% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Shareholder's Funds | -0 | 0 | 1 | 3 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 1 | 3 | 4 |
| Other Non-Current Liabilities | -0 | 0 | 0 | 0 |
| Total Current Liabilities | 2 | 4 | 5 | 9 |
| Total Liabilities | 2 | 6 | 10 | 17 |
| Fixed Assets | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 2 | 3 |
| Total Current Assets | 2 | 5 | 8 | 14 |
| Total Assets | 2 | 6 | 10 | 17 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 0 | -0 | -2 | -1 |
| Cash Flow from Investing Activities | -0 | -0 | -2 | -2 |
| Cash Flow from Financing Activities | 0 | 1 | 3 | 3 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.92 | 3.15 | 5.24 | 8.5 |
| CEPS(Rs) | 2.22 | 3.35 | 5.38 | 8.59 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -0.5 | 2.65 | 7.89 | 15.15 |
| Core EBITDA Margin(%) | 5.65 | 12.22 | 15.18 | 11.39 |
| EBIT Margin(%) | 4.92 | 11.78 | 15.11 | 11.62 |
| Pre Tax Margin(%) | 4.71 | 9.07 | 12.08 | 8.18 |
| PAT Margin (%) | 4.87 | 7.79 | 7.42 | 5.93 |
| Cash Profit Margin (%) | 5.63 | 8.29 | 7.61 | 5.99 |
| ROA(%) | 18.12 | 14.77 | 11.79 | 14.5 |
| ROE(%) | 0 | 293.45 | 99.55 | 80.13 |
| ROCE(%) | 0 | 115.09 | 48.46 | 42.02 |
| Receivable days | 0.38 | 35.22 | 76.08 | 67.22 |
| Inventory Days | 70.43 | 118.61 | 84.92 | 27.94 |
| Payable days | 60.54 | 325.09 | 412.77 | 549.85 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | -0.01 | 0.11 | 0.38 | 0.32 |
| EV/Core EBITDA(x) | -0.16 | 0.87 | 2.48 | 2.7 |
| Net Sales Growth(%) | 0 | 2.37 | 74.95 | 164.66 |
| EBIT Growth(%) | 0 | 144.89 | 124.45 | 103.49 |
| PAT Growth(%) | 0 | 63.8 | 66.64 | 111.3 |
| EPS Growth(%) | 0 | 63.8 | 66.64 | 62 |
| Debt/Equity(x) | -0.23 | 2.27 | 3.49 | 2.44 |
| Current Ratio(x) | 0.83 | 1.23 | 1.69 | 1.58 |
| Quick Ratio(x) | 0.14 | 0.48 | 1.19 | 1.29 |
| Interest Cover(x) | 23.39 | 4.35 | 4.98 | 3.38 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Feb 2024 | Mar 2024 |
|---|---|---|
| Promoter | 47.44 | 47.44 |
| FII | 0.05 | 0 |
| DII | 0 | 0 |
| Public | 52.51 | 52.56 |
| Others | 0 | 0 |
| Total | 100 | 100 |
| # | Feb 2024 | Mar 2024 |
|---|---|---|
| Promoter | 0.15 | 0.15 |
| FII | 0 | 0 |
| DII | 0 | 0 |
| Public | 0.17 | 0.17 |
| Others | 0 | 0 |
| Total | 0.31 | 0.31 |
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
